{"text_format":"1","workbook":"xlsx","n_sheets":48,"sheets":["Charges_includingSlice","Chart_aMWChange","Chart_RateImpacts","Chart_data","Rates_2022","Init","EE","SlicePercent","I_TRL","I_CSP","I_CDQ","I_NLSL","I_ER","I_ER_other","I_NR","I_SuperPeak","T1SFCO","RT1SC","AART1SC","TOCA","AboveHWM","RemainingAboveHWM","AboveHWM_PNGC","TRL","NLSL","Existing","New Resources_Spec","New Resources_UnSpec","New Resources","Tier2","Tier2_STR","Tier2_LGR","Tier2_Vintage","PNGC T2 Allocation","SystemShape","Tier1 Before Block Adj","Tier1","SliceResource","LoadShp","CSP","CDQ","SuperPeak","Demand","SliceLF","LDD","T2Remarketing","NRRemarketing","Customer NR"],"not_rendered":{"charts":4,"images":0,"macros":1,"external_links":2,"defined_names":22,"comments":2,"pivot_tables":0},"unopened":[{"sheet":"Chart_aMWChange","index":1,"reason":"not_a_worksheet"},{"sheet":"Chart_RateImpacts","index":2,"reason":"not_a_worksheet"}],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":7,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Charges_includingSlice","index":0,"n_rows":152,"n_cols":51,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[]
[null,"Tier 1 rate impacts of proposed updates to long-term hydro generation forecasts due to climate change"]
[]
[null,null,"Critical Water Data","T1SFCO aMW"," Rates"]
[null,"Previous","80WY/1937",6738.75," BP-22 adjusted for TOCAs 1/"]
[null,"Current","30WY/P10",{"$f":"RT1SC!J7","v":6954.52},{"$f":"IF(C6=\"30WY/P10\", \" BP-22 adjusted for TOCAs and Climate Change rate analysis 2/\", E5)","v":" BP-22 adjusted for TOCAs and Climate Change rate analysis 2/"}]
[]
[]
[null,null,null,"Previous 3/",null,null,null,null,null,null,null,null,null,null,"Current 3/",null,null,null,null,null,null,null,null,null,null,null,null,"Change in Tier 1 Load",null,null,null,null,"Slice/Block Customer Analysis",null,null,null,{"$f":"CONCATENATE(C5, \" aMW:\")","v":"80WY/1937 aMW:"},{"$f":"D5","v":6738.75},null,null,null,{"$f":"CONCATENATE(C6, \" aMW:\")","v":"30WY/P10 aMW:"},{"$f":"D6","v":6954.52},null,null,null,"Input actual system aMW >>>",null,6954.52]
[null,"BESID","Customer Name","Composite \n$","NonSlice \n$","Load Shaping \n$","Demand \n$","LDD \n$","IRD \n$","Total \n$","Critical Slice \nMWh","Non-Slice \nMWh","Tier 1 Load\nMWh","Effective Rate \n$/MWh","Composite \n$","NonSlice \n$","Load Shaping \n$","Demand \n$","LDD \n$","IRD \n$","Total \n$","Critical Slice \nMWh","Non-Slice \nMWh","Tier 1 Load\nMWh","Effective Rate \n$/MWh","Effective Rate \nPercent Change",null,"Customer Name","Change in Critical Slice aMW","Change in Non-Slice aMW","Change in Tier 1 Load aMW",null,"BESID","Slice/Block Customer Name","Initial Slice %","Slice %","Tier 1 Charges $","Critical Slice Amounts aMW","Block Amounts aMW","Total Tier 1 aMW","Effective Rate $/MWh","Tier 1 Charges $","Critical Slice Amounts aMW","Block Amounts aMW","Total Tier 1 aMW","Effective Rate $/MWh","Actual Slice Amounts aMW","Fixed Block Amounts aMW","Total Tier 1 aMW","Effective Rate* $/MWh","Effective Rate \nPercent Change"]
[null,10005,"Alder Mutual",185929.40860007849,-30699.285547152827,36075.931293249298,12505.666712384264,-6291.9148735880972,0,197519.80618497112,0,5719.8300000000008,5719.8300000000008,34.532460962121441,{"$f":"AVERAGE(TOCA!$AG4:$AH4)*Rates_2022!$G$76*12*100","v":187635.43112989728},{"$f":"AVERAGE(TOCA!$AJ4:$AK4)*Rates_2022!$G$77*12*100","v":-27976.879909703952},{"$f":"SUMPRODUCT(LoadShp!$D4:$AY4, Rates_2022!$H$8:$BC$8)/2","v":30837.858914627264},{"$f":"SUMPRODUCT(Demand!$D4:$AY4, Rates_2022!$H$9:$BC$9)/2","v":12505.666712384264},{"$f":"SUM(O11:R11)*AVERAGE(TOCA!$AQ4:$AR4)*-1","v":-6071.4382616686962},{"$f":"Init!$FD5*-10.9","v":0},{"$f":"SUM(O11:T11)","v":196930.63858553616},{"$f":"SUM(SliceResource!$D4:$AY4)/2","v":0},{"$f":"SUM(Tier1!$D4:$AY4)/2","v":5719.8300000000008},{"$f":"IF(Init!$T5=1, \" \",V11+W11)","v":5719.8300000000008},{"$f":"IFERROR(U11/X11, \" \")","v":34.429456572229618},{"$f":"IFERROR(Y11/N11-1, \" \")","v":-2.9828279543936409E-3},null,{"$f":"C11","v":"Alder Mutual"},{"$f":"(V11-K11)/((8784+8760)/2)","v":0},{"$f":"(W11-L11)/((8784+8760)/2)","v":0},{"$f":"IFERROR((X11-M11)/((8784+8760)/2), \" \")","v":0},null,10024,"Benton County PUD #1",{"$f":"VLOOKUP(AG11, Init!$Q$5:$AE$139, 15, FALSE)","v":1.38126E-2},{"$f":"ROUND(AI11*ROUND(SUMPRODUCT(TOCA!$F$4:$F$138, TOCA!$D$4:$D$138)/SUMPRODUCT(TOCA!$G$4:$G$138, TOCA!$D$4:$D$138), 5), 7)","v":1.3676300000000001E-2},{"$f":"VLOOKUP($AG11, $B$11:$N$145, 9, FALSE)","v":59039595.218999721},{"$f":"VLOOKUP($AG11, $B$11:$N$145, 10, FALSE)/8772","v":93.128734967122185},{"$f":"VLOOKUP($AG11, $B$11:$N$145, 11, FALSE)/8772","v":100.91626503287783},{"$f":"AL11+AM11","v":194.04500000000002},{"$f":"AK11/(AN11*8772)","v":34.685047341007895},{"$f":"VLOOKUP(AG11, $B$11:$Y$145, 20, FALSE)","v":59901395.171324536},{"$f":"VLOOKUP(AG11, $B$11:$Z$145, 21, FALSE)/8772","v":96.079666466757089},{"$f":"VLOOKUP(AG11, $B$11:$Z$145, 22, FALSE)/8772","v":104.11433353324304},{"$f":"AQ11+AR11","v":200.19400000000013},{"$f":"AP11/(AS11*8772)","v":34.110434977549943},{"$f":"($AW$9+RT1SC!$J$8)*AJ11","v":96.0796727484},{"$f":"AR11","v":104.11433353324304},{"$f":"AU11+AV11","v":200.19400628164306},{"$f":"(AP11)/((AW11)*8772)","v":34.110433907240314},{"$f":"AX11/AO11-1","v":-1.6566603704421645E-2}]
[null,10015,"Asotin County PUD #1",194806.03843001771,-32164.928857145929,1558.4530714237687,30132.034327969188,0,0,194331.59697226476,0,5112.6335000000008,5112.6335000000008,38.010077775429181,{"$f":"AVERAGE(TOCA!$AG5:$AH5)*Rates_2022!$G$76*12*100","v":196098.36938962204},{"$f":"AVERAGE(TOCA!$AJ5:$AK5)*Rates_2022!$G$77*12*100","v":-29238.723720064307},{"$f":"SUMPRODUCT(LoadShp!$D5:$AY5, Rates_2022!$H$8:$BC$8)/2","v":-3582.0058550093895},{"$f":"SUMPRODUCT(Demand!$D5:$AY5, Rates_2022!$H$9:$BC$9)/2","v":30132.034327969188},{"$f":"SUM(O12:R12)*AVERAGE(TOCA!$AQ5:$AR5)*-1","v":0},{"$f":"Init!$FD6*-10.9","v":0},{"$f":"SUM(O12:T12)","v":193409.67414251753},{"$f":"SUM(SliceResource!$D5:$AY5)/2","v":0},{"$f":"SUM(Tier1!$D5:$AY5)/2","v":5112.6335000000008},{"$f":"IF(Init!$T6=1, \" \",V12+W12)","v":5112.6335000000008},{"$f":"IFERROR(U12/X12, \" \")","v":37.829755280232291},{"$f":"IFERROR(Y12/N12-1, \" \")","v":-4.7440706715273784E-3},null,"Asotin County PUD #1",0,0,0,null,10103,"Clark County PUD #1",{"$f":"VLOOKUP(AG12, Init!$Q$5:$AE$139, 15, FALSE)","v":2.2034399999999999E-2},{"$f":"ROUND(AI12*ROUND(SUMPRODUCT(TOCA!$F$4:$F$138, TOCA!$D$4:$D$138)/SUMPRODUCT(TOCA!$G$4:$G$138, TOCA!$D$4:$D$138), 5), 7)","v":2.18169E-2},99894917.899634913,148.56213287981453,158.4848671201855,{"$f":"AL12+AM12","v":307.04700000000003},{"$f":"AK12/(AN12*8772)","v":37.088554967552462},{"$f":"VLOOKUP(AG12, $B$11:$Y$145, 20, FALSE)","v":99831638.952431291},{"$f":"VLOOKUP(AG12, $B$11:$Z$145, 21, FALSE)/8772","v":153.26955940850908},{"$f":"VLOOKUP(AG12, $B$11:$Z$145, 22, FALSE)/8772","v":158.60284414826253},{"$f":"AQ12+AR12","v":311.87240355677159},{"$f":"AP12/(AS12*8772)","v":36.491576891891057},{"$f":"($AW$9+RT1SC!$J$8)*AJ12","v":153.2695694292},{"$f":"AR12","v":158.60284414826253},{"$f":"AU12+AV12","v":311.87241357746257},{"$f":"(AP12)/((AW12)*8772)","v":36.491575719389736},{"$f":"AX12/AO12-1","v":-1.6096050349899138E-2}]
[null,10024,"Benton County PUD #1",68364924.043220088,-5870456.024261293,-51465.519959072648,0,0,-3403407.2800000003,59039595.218999721,816925.2631315958,885237.47686840431,1702162.7400000002,34.685047341007895,{"$f":"AVERAGE(TOCA!$AG6:$AH6)*Rates_2022!$G$76*12*100","v":68903550.723026946},{"$f":"AVERAGE(TOCA!$AJ6:$AK6)*Rates_2022!$G$77*12*100","v":-5343007.2198687168},{"$f":"SUMPRODUCT(LoadShp!$D6:$AY6, Rates_2022!$H$8:$BC$8)/2","v":-255741.05183368581},{"$f":"SUMPRODUCT(Demand!$D6:$AY6, Rates_2022!$H$9:$BC$9)/2","v":0},{"$f":"SUM(O13:R13)*AVERAGE(TOCA!$AQ6:$AR6)*-1","v":0},{"$f":"Init!$FD7*-10.9","v":-3403407.2800000003},59901395.171324536,{"$f":"SUM(SliceResource!$D6:$AY6)/2","v":842810.83424639318},{"$f":"SUM(Tier1!$D6:$AY6)/2","v":913290.93375360791},{"$f":"IF(Init!$T7=1, \" \",V13+W13)","v":1756101.7680000011},34.110434977549943,-1.6566572846466676E-2,null,"Benton County PUD #1",2.9509314996349039,3.1980685003652076,6.1490000000000986,null,10105,"Clatskanie PUD",{"$f":"VLOOKUP(AG13, Init!$Q$5:$AE$139, 15, FALSE)","v":7.3242000000000003E-3},{"$f":"ROUND(AI13*ROUND(SUMPRODUCT(TOCA!$F$4:$F$138, TOCA!$D$4:$D$138)/SUMPRODUCT(TOCA!$G$4:$G$138, TOCA!$D$4:$D$138), 5), 7)","v":7.2519000000000004E-3},27209020.881285027,49.381797204512438,32.976024956910273,82.357822161422717,37.662525363509218,26779194.106668644,50.946537678339588,31.411284483083129,82.357822161422717,37.067562322702422,{"$f":"($AW$9+RT1SC!$J$8)*AJ13","v":50.946541009200004},31.411284483083129,82.357825492283126,37.067560823550707,-1.5797255606629257E-2]
[null,10025,"Benton REA",20263426.630436689,-3345746.7808634443,96059.264193683164,1091007.9702340364,-1301095.9257545341,-903619.34130000009,15900031.816946428,0,504519.92550000001,504519.92550000001,31.515171182166576,{"$f":"AVERAGE(TOCA!$AG7:$AH7)*Rates_2022!$G$76*12*100","v":20422762.608367763},{"$f":"AVERAGE(TOCA!$AJ7:$AK7)*Rates_2022!$G$77*12*100","v":-3045081.4831616166},{"$f":"SUMPRODUCT(LoadShp!$D7:$AY7, Rates_2022!$H$8:$BC$8)/2","v":-16737.300477177727},{"$f":"SUMPRODUCT(Demand!$D7:$AY7, Rates_2022!$H$9:$BC$9)/2","v":1091007.9702340364},{"$f":"SUM(O14:R14)*AVERAGE(TOCA!$AQ7:$AR7)*-1","v":-1285330.1797131393},{"$f":"Init!$FD8*-10.9","v":-903619.34130000009},16263002.273949865,{"$f":"SUM(SliceResource!$D7:$AY7)/2","v":0},{"$f":"SUM(Tier1!$D7:$AY7)/2","v":520502.5095000001},{"$f":"IF(Init!$T8=1, \" \",V14+W14)","v":520502.5095000001},31.244810499707807,-8.5787470706094604E-3,null,"Benton REA",0,1.8220000000000103,1.8220000000000103,null,10123,"Cowlitz County PUD #1",{"$f":"VLOOKUP(AG14, Init!$Q$5:$AE$139, 15, FALSE)","v":4.0273000000000003E-2},{"$f":"ROUND(AI14*ROUND(SUMPRODUCT(TOCA!$F$4:$F$138, TOCA!$D$4:$D$138)/SUMPRODUCT(TOCA!$G$4:$G$138, TOCA!$D$4:$D$138), 5), 7)","v":3.9875500000000001E-2},156695049.62339273,271.53213012155919,205.47592870197005,477.00805882352927,37.448199085737592,154258166.64143485,280.1360558188378,196.87200300469158,477.00805882352938,36.865813877804499,{"$f":"($AW$9+RT1SC!$J$8)*AJ14","v":280.13607413400001},196.87200300469158,477.00807713869159,36.865812462307794,-1.5551792546723675E-2]
[null,10027,"Big Bend Elec Coop",20784748.701259874,-3431823.6163395261,-598966.99239109713,1421765.6339601453,-1445046.2883386652,-2285397.986,14445279.45215073,0,517507.07300000003,517507.07300000003,27.913201975020598,{"$f":"AVERAGE(TOCA!$AG8:$AH8)*Rates_2022!$G$76*12*100","v":20948431.973414663},{"$f":"AVERAGE(TOCA!$AJ8:$AK8)*Rates_2022!$G$77*12*100","v":-3123460.0101251435},{"$f":"SUMPRODUCT(LoadShp!$D8:$AY8, Rates_2022!$H$8:$BC$8)/2","v":-714809.52420189814},{"$f":"SUMPRODUCT(Demand!$D8:$AY8, Rates_2022!$H$9:$BC$9)/2","v":1421765.6339601453},{"$f":"SUM(O15:R15)*AVERAGE(TOCA!$AQ8:$AR8)*-1","v":-1428122.1877862057},{"$f":"Init!$FD9*-10.9","v":-2285397.986},14818407.899261562,{"$f":"SUM(SliceResource!$D8:$AY8)/2","v":0},{"$f":"SUM(Tier1!$D8:$AY8)/2","v":533901.94100000011},{"$f":"IF(Init!$T9=1, \" \",V15+W15)","v":533901.94100000011},27.754924193582504,-5.6703556109305442E-3,null,"Big Bend Elec Coop",0,1.8690000000000087,1.8690000000000087,null,10157,"Emerald PUD",{"$f":"VLOOKUP(AG15, Init!$Q$5:$AE$139, 15, FALSE)","v":3.7341000000000002E-3},{"$f":"ROUND(AI15*ROUND(SUMPRODUCT(TOCA!$F$4:$F$138, TOCA!$D$4:$D$138)/SUMPRODUCT(TOCA!$G$4:$G$138, TOCA!$D$4:$D$138), 5), 7)","v":3.6971999999999999E-3},14959825.592513165,25.176075321574118,22.985924678425867,48.161999999999985,35.40979349476158,15187647.110928793,25.973819151444047,23.714180848555941,49.687999999999988,34.844991137146309,{"$f":"($AW$9+RT1SC!$J$8)*AJ15","v":25.973820849599999},23.714180848555941,49.688001698155944,34.844989946270701,-1.5950489758558839E-2]
[null,10044,"Canby, City of",6897861.1046057511,-1138923.6878086943,176394.31895169479,296015.87211600342,0,0,6231347.6078647552,0,171745.30350000007,171745.30350000007,36.28249204418421,{"$f":"AVERAGE(TOCA!$AG10:$AH10)*Rates_2022!$G$76*12*100","v":6952182.8812458841},{"$f":"AVERAGE(TOCA!$AJ10:$AK10)*Rates_2022!$G$77*12*100","v":-1036586.6638708866},{"$f":"SUMPRODUCT(LoadShp!$D10:$AY10, Rates_2022!$H$8:$BC$8)/2","v":137885.01884876718},{"$f":"SUMPRODUCT(Demand!$D10:$AY10, Rates_2022!$H$9:$BC$9)/2","v":296015.87211600342},{"$f":"SUM(O17:R17)*AVERAGE(TOCA!$AQ10:$AR10)*-1","v":0},{"$f":"Init!$FD11*-10.9","v":0},6349497.1083397679,{"$f":"SUM(SliceResource!$D10:$AY10)/2","v":0},{"$f":"SUM(Tier1!$D10:$AY10)/2","v":177183.94349999996},{"$f":"IF(Init!$T11=1, \" \",V17+W17)","v":177183.94349999996},35.835623606265251,-1.2316365628214587E-2,null,"Canby, City of",0,0.61999999999998834,0.61999999999998834,null,10183,"Franklin County PUD #1",{"$f":"VLOOKUP(AG17, Init!$Q$5:$AE$139, 15, FALSE)","v":7.8654999999999992E-3},{"$f":"ROUND(AI17*ROUND(SUMPRODUCT(TOCA!$F$4:$F$138, TOCA!$D$4:$D$138)/SUMPRODUCT(TOCA!$G$4:$G$138, TOCA!$D$4:$D$138), 5), 7)","v":7.7879000000000004E-3},35462681.790495142,53.031688033346072,60.1023119666539,113.13399999999997,35.733849969146213,35973944.856639192,54.712081080150156,62.005918919849847,116.718,35.135942234116612,{"$f":"($AW$9+RT1SC!$J$8)*AJ17","v":54.712084657200002},62.005918919849847,116.71800357704984,35.135941157307435,-1.6732280802517319E-2]
[null,10067,"Cheney, City of",5372520.2273421381,-887070.71037798782,127559.64018092853,624759.28598241194,0,0,5237768.4431274915,0,133765.69349999994,133765.69349999994,39.156291169136679,{"$f":"AVERAGE(TOCA!$AG21:$AH21)*Rates_2022!$G$76*12*100","v":5414587.8985718936},{"$f":"AVERAGE(TOCA!$AJ21:$AK21)*Rates_2022!$G$77*12*100","v":-807327.66986855736},{"$f":"SUMPRODUCT(LoadShp!$D21:$AY21, Rates_2022!$H$8:$BC$8)/2","v":97760.413386467073},{"$f":"SUMPRODUCT(Demand!$D21:$AY21, Rates_2022!$H$9:$BC$9)/2","v":624759.28598241194},{"$f":"SUM(O28:R28)*AVERAGE(TOCA!$AQ21:$AR21)*-1","v":0},{"$f":"Init!$FD22*-10.9","v":0},5329779.9280722151,{"$f":"SUM(SliceResource!$D21:$AY21)/2","v":0},{"$f":"SUM(Tier1!$D21:$AY21)/2","v":138002.56949999995},{"$f":"IF(Init!$T22=1, \" \",V28+W28)","v":138002.56949999995},38.620874577789778,-1.3673833127712642E-2,null,"Cheney, City of",0,0.48300000000000209,0.48300000000000209]
[null,10083,"Monmouth, City of",2840761.4544948768,-469045.47117914411,241849.78855754176,159289.98792963856,0,0,2772855.7598029128,0,76637.398000000016,76637.398000000016,36.181496660454371,{"$f":"AVERAGE(TOCA!$AG33:$AH33)*Rates_2022!$G$76*12*100","v":2862891.1141468859},{"$f":"AVERAGE(TOCA!$AJ33:$AK33)*Rates_2022!$G$77*12*100","v":-426863.7347047613},{"$f":"SUMPRODUCT(LoadShp!$D33:$AY33, Rates_2022!$H$8:$BC$8)/2","v":164582.78787719976},{"$f":"SUMPRODUCT(Demand!$D33:$AY33, Rates_2022!$H$9:$BC$9)/2","v":159289.98792963856},{"$f":"SUM(O40:R40)*AVERAGE(TOCA!$AQ33:$AR33)*-1","v":0},{"$f":"Init!$FD34*-10.9","v":0},2759900.1552489628,{"$f":"SUM(SliceResource!$D33:$AY33)/2","v":0},{"$f":"SUM(Tier1!$D33:$AY33)/2","v":76637.398000000016},{"$f":"IF(Init!$T34=1, \" \",V40+W40)","v":76637.398000000016},36.012445976427358,-4.6722966054575377E-3,null,"Monmouth, City of",0,0,0]
[null,10097,"Troy, City of",691897.30890661466,-114240.9542167597,31468.390809194731,43567.148460652614,0,0,652691.89395970234,0,17510.860999999997,17510.860999999997,37.273546626845047,{"$f":"AVERAGE(TOCA!$AG40:$AH40)*Rates_2022!$G$76*12*100","v":687069.68757165363},{"$f":"AVERAGE(TOCA!$AJ40:$AK40)*Rates_2022!$G$77*12*100","v":-102443.69106111312},{"$f":"SUMPRODUCT(LoadShp!$D40:$AY40, Rates_2022!$H$8:$BC$8)/2","v":19824.397306071478},{"$f":"SUMPRODUCT(Demand!$D40:$AY40, Rates_2022!$H$9:$BC$9)/2","v":43567.148460652614},{"$f":"SUM(O47:R47)*AVERAGE(TOCA!$AQ40:$AR40)*-1","v":0},{"$f":"Init!$FD41*-10.9","v":0},648017.54227726453,{"$f":"SUM(SliceResource!$D40:$AY40)/2","v":0},{"$f":"SUM(Tier1!$D40:$AY40)/2","v":17510.860999999997},{"$f":"IF(Init!$T41=1, \" \",V47+W47)","v":17510.860999999997},37.006606487097613,-7.1616511951448913E-3,null,"Troy, City of",0,0,0]
[null,10123,"Cowlitz County PUD #1",168057154.118696,-11952875.760732669,590771.26542941807,0,0,0,156695049.62339273,2381879.8454263173,1802434.8465736813,4184314.6919999989,37.448199085737592,{"$f":"AVERAGE(TOCA!$AG52:$AH52)*Rates_2022!$G$76*12*100","v":164178342.4580642},{"$f":"AVERAGE(TOCA!$AJ52:$AK52)*Rates_2022!$G$77*12*100","v":-10103186.810072133},{"$f":"SUMPRODUCT(LoadShp!$D52:$AY52, Rates_2022!$H$8:$BC$8)/2","v":183010.99344277603},{"$f":"SUMPRODUCT(Demand!$D52:$AY52, Rates_2022!$H$9:$BC$9)/2","v":0},{"$f":"SUM(O59:R59)*AVERAGE(TOCA!$AQ52:$AR52)*-1","v":0},{"$f":"Init!$FD53*-10.9","v":0},154258166.64143485,{"$f":"SUM(SliceResource!$D52:$AY52)/2","v":2457353.4816428451},{"$f":"SUM(Tier1!$D52:$AY52)/2","v":1726961.2103571545},{"$f":"IF(Init!$T53=1, \" \",V59+W59)","v":4184314.6919999998},36.865813877804499,-1.5551754747931246E-2,null,"Cowlitz County PUD #1",8.6039256972785889,-8.6039256972784823,1.0616992414677138E-13]
[null,10144,"Eatonville, City of",1143885.7034905474,-188869.92708235444,49860.37486597112,103666.87830201212,0,0,1108543.0295761763,0,29009.323500000002,29009.323500000002,38.213336121960111,{"$f":"AVERAGE(TOCA!$AG55:$AH55)*Rates_2022!$G$76*12*100","v":1138265.1959329788},{"$f":"AVERAGE(TOCA!$AJ55:$AK55)*Rates_2022!$G$77*12*100","v":-169717.99249346822},{"$f":"SUMPRODUCT(LoadShp!$D55:$AY55, Rates_2022!$H$8:$BC$8)/2","v":28951.80094915719},{"$f":"SUMPRODUCT(Demand!$D55:$AY55, Rates_2022!$H$9:$BC$9)/2","v":103666.87830201212},{"$f":"SUM(O62:R62)*AVERAGE(TOCA!$AQ55:$AR55)*-1","v":0},{"$f":"Init!$FD56*-10.9","v":0},1101165.88269068,{"$f":"SUM(SliceResource!$D55:$AY55)/2","v":0},{"$f":"SUM(Tier1!$D55:$AY55)/2","v":29009.323500000002},{"$f":"IF(Init!$T56=1, \" \",V62+W62)","v":29009.323500000002},37.959033504889554,-6.6548132897619183E-3,null,"Eatonville, City of",0,0,0]
[null,10174,"Farmers Elec Coop",172254.60048368562,-28441.402610136425,5589.8657909264393,9123.5266745815516,0,0,158526.59033905718,0,4322.7559999999976,4322.7559999999976,36.672574241770128,{"$f":"AVERAGE(TOCA!$AG62:$AH62)*Rates_2022!$G$76*12*100","v":169742.36166647924},{"$f":"AVERAGE(TOCA!$AJ62:$AK62)*Rates_2022!$G$77*12*100","v":-25308.981567799186},{"$f":"SUMPRODUCT(LoadShp!$D62:$AY62, Rates_2022!$H$8:$BC$8)/2","v":3611.012721144778},{"$f":"SUMPRODUCT(Demand!$D62:$AY62, Rates_2022!$H$9:$BC$9)/2","v":9123.5266745815516},{"$f":"SUM(O69:R69)*AVERAGE(TOCA!$AQ62:$AR62)*-1","v":0},{"$f":"Init!$FD63*-10.9","v":0},157167.91949440635,{"$f":"SUM(SliceResource!$D62:$AY62)/2","v":0},{"$f":"SUM(Tier1!$D62:$AY62)/2","v":4322.7559999999976},{"$f":"IF(Init!$T63=1, \" \",V69+W69)","v":4322.7559999999976},36.358267617789771,-8.5706179748451516E-3,null,"Farmers Elec Coop",0,0,0]
[null,10230,"Kittitas County PUD #1",3295628.7560506812,-544149.78782095271,115978.51947480699,407839.4002616675,-292152.35064442182,0,2983144.5373217817,0,82054.707999999999,82054.707999999999,36.355556067810049,{"$f":"AVERAGE(TOCA!$AG74:$AH74)*Rates_2022!$G$76*12*100","v":3321340.5695879753},{"$f":"AVERAGE(TOCA!$AJ74:$AK74)*Rates_2022!$G$77*12*100","v":-495219.61654599675},{"$f":"SUMPRODUCT(LoadShp!$D74:$AY74, Rates_2022!$H$8:$BC$8)/2","v":97696.267493453997},{"$f":"SUMPRODUCT(Demand!$D74:$AY74, Rates_2022!$H$9:$BC$9)/2","v":407839.40026166756},{"$f":"SUM(O81:R81)*AVERAGE(TOCA!$AQ74:$AR74)*-1","v":-288064.00791827694},{"$f":"Init!$FD75*-10.9","v":0},3043592.6128788232,{"$f":"SUM(SliceResource!$D74:$AY74)/2","v":0},{"$f":"SUM(Tier1!$D74:$AY74)/2","v":84651.219999999987},{"$f":"IF(Init!$T75=1, \" \",V81+W81)","v":84651.219999999987},35.954503820250004,-1.1031388072073711E-2,null,"Kittitas County PUD #1",0,0.2959999999999986,0.2959999999999986]
[null,10242,"Lost River Elec Coop",3235651.5274700113,-534246.79248316155,45228.119282952452,178669.63126514421,-226331.90191055831,-409391.94459999999,2289578.639024388,0,84647.486500000014,84647.486500000014,27.048394863140889,{"$f":"AVERAGE(TOCA!$AG81:$AH81)*Rates_2022!$G$76*12*100","v":3261132.8088259338},{"$f":"AVERAGE(TOCA!$AJ81:$AK81)*Rates_2022!$G$77*12*100","v":-486242.49915229011},{"$f":"SUMPRODUCT(LoadShp!$D81:$AY81, Rates_2022!$H$8:$BC$8)/2","v":77861.113483154797},{"$f":"SUMPRODUCT(Demand!$D81:$AY81, Rates_2022!$H$9:$BC$9)/2","v":178669.63126514421},{"$f":"SUM(O88:R88)*AVERAGE(TOCA!$AQ81:$AR81)*-1","v":-227338.9824422797},{"$f":"Init!$FD82*-10.9","v":-409391.94459999999},2394690.1273796628,{"$f":"SUM(SliceResource!$D81:$AY81)/2","v":0},{"$f":"SUM(Tier1!$D81:$AY81)/2","v":89045.006499999989},{"$f":"IF(Init!$T82=1, \" \",V88+W88)","v":89045.006499999989},26.893031080632952,-5.743918753554289E-3,null,"Lost River Elec Coop",0,0.50131326949384114,0.50131326949384114]
[null,10285,"Okanogan County Elec Coop",2217478.0950845489,-366133.54362881748,0,0,-144858.00438779517,0,1706486.5470679363,0,55211.497499999998," "," ",{"$f":"AVERAGE(TOCA!$AG93:$AH93)*Rates_2022!$G$76*12*100","v":2234699.2970393179},{"$f":"AVERAGE(TOCA!$AJ93:$AK93)*Rates_2022!$G$77*12*100","v":-333198.87129572674},{"$f":"SUMPRODUCT(LoadShp!$D93:$AY93, Rates_2022!$H$8:$BC$8)/2","v":0},{"$f":"SUMPRODUCT(Demand!$D93:$AY93, Rates_2022!$H$9:$BC$9)/2","v":0},{"$f":"SUM(O100:R100)*AVERAGE(TOCA!$AQ93:$AR93)*-1","v":-144222.49629093028},{"$f":"Init!$FD94*-10.9","v":0},1757277.9294526607,{"$f":"SUM(SliceResource!$D93:$AY93)/2","v":0},{"$f":"SUM(Tier1!$D93:$AY93)/2","v":56957.125500000002},{"$f":"IF(Init!$T94=1, \" \",V100+W100)","v":" "}," "," ",null,"Okanogan County Elec Coop",0,0.19900000000000048," "]
[null,10342,"Salem Elec Coop",13141250.690939225,-2169785.8904914106,520982.03815555217,718977.4579822917,0,0,12211424.296585659,0,333842.73300000012,333842.73300000012,36.578373855409502,{"$f":"AVERAGE(TOCA!$AG105:$AH105)*Rates_2022!$G$76*12*100","v":13098935.838401966},{"$f":"AVERAGE(TOCA!$AJ105:$AK105)*Rates_2022!$G$77*12*100","v":-1953081.8496757627},{"$f":"SUMPRODUCT(LoadShp!$D105:$AY105, Rates_2022!$H$8:$BC$8)/2","v":265170.13402267487},{"$f":"SUMPRODUCT(Demand!$D105:$AY105, Rates_2022!$H$9:$BC$9)/2","v":718977.4579822917},{"$f":"SUM(O112:R112)*AVERAGE(TOCA!$AQ105:$AR105)*-1","v":0},{"$f":"Init!$FD106*-10.9","v":0},12130001.58073117,{"$f":"SUM(SliceResource!$D105:$AY105)/2","v":0},{"$f":"SUM(Tier1!$D105:$AY105)/2","v":333842.73300000012},{"$f":"IF(Init!$T106=1, \" \",V112+W112)","v":333842.73300000012},36.3344784285934,-6.6677493040067093E-3,null,"Salem Elec Coop",0,0,0]
[null,10369,"Surprise Valley Elec Coop",5581001.0738885486,-921493.52217214997,-13834.50714532478,297611.98669537023,-377736.44013775961,-503698.82090000005,4061849.7702286844,0,138954.454,138954.454,29.231519057522867,{"$f":"AVERAGE(TOCA!$AG112:$AH112)*Rates_2022!$G$76*12*100","v":5624952.3638850516},{"$f":"AVERAGE(TOCA!$AJ112:$AK112)*Rates_2022!$G$77*12*100","v":-838693.50172608625},{"$f":"SUMPRODUCT(LoadShp!$D112:$AY112, Rates_2022!$H$8:$BC$8)/2","v":184070.73500835616},{"$f":"SUMPRODUCT(Demand!$D112:$AY112, Rates_2022!$H$9:$BC$9)/2","v":297611.98669537023},{"$f":"SUM(O119:R119)*AVERAGE(TOCA!$AQ112:$AR112)*-1","v":-390179.99074381654},{"$f":"Init!$FD113*-10.9","v":-503698.82090000005},4374062.7722188756,{"$f":"SUM(SliceResource!$D112:$AY112)/2","v":0},{"$f":"SUM(Tier1!$D112:$AY112)/2","v":151686.78999999998},{"$f":"IF(Init!$T113=1, \" \",V119+W119)","v":151686.78999999998},28.836148304139577,-1.3525494607559252E-2,null,"Surprise Valley Elec Coop",0,1.4514746922024602,1.4514746922024602]
[null,10434,"Vera Irrigation District",9224017.9378784765,-1523001.4589895897,373389.5907368238,569959.6997524529,0,0,8644365.7693781648,0,233981.72049999994,233981.72049999994,36.944620079320117,{"$f":"AVERAGE(TOCA!$AG124:$AH124)*Rates_2022!$G$76*12*100","v":9180716.323267404},{"$f":"AVERAGE(TOCA!$AJ124:$AK124)*Rates_2022!$G$77*12*100","v":-1368866.191819065},{"$f":"SUMPRODUCT(LoadShp!$D124:$AY124, Rates_2022!$H$8:$BC$8)/2","v":203389.35299945396},{"$f":"SUMPRODUCT(Demand!$D124:$AY124, Rates_2022!$H$9:$BC$9)/2","v":569959.6997524529},{"$f":"SUM(O131:R131)*AVERAGE(TOCA!$AQ124:$AR124)*-1","v":0},{"$f":"Init!$FD125*-10.9","v":0},8585199.1842002459,{"$f":"SUM(SliceResource!$D124:$AY124)/2","v":0},{"$f":"SUM(Tier1!$D124:$AY124)/2","v":233981.72049999994},{"$f":"IF(Init!$T125=1, \" \",V131+W131)","v":233981.72049999994},36.691751671260356,-6.844525874588836E-3,null,"Vera Irrigation District",0,0,0]
[null,10442,"Wasco Elec Coop",4038626.6637080275,-666828.09406551055,79409.779568949394,211578.53914617168,-256395.08218503467,-106093.29700000001,3300298.5091726035,0,100557.72499999999,100557.72499999999,32.819940080909781,{"$f":"AVERAGE(TOCA!$AG127:$AH127)*Rates_2022!$G$76*12*100","v":3945300.9175656815},{"$f":"AVERAGE(TOCA!$AJ127:$AK127)*Rates_2022!$G$77*12*100","v":-588253.55804985121},{"$f":"SUMPRODUCT(LoadShp!$D127:$AY127, Rates_2022!$H$8:$BC$8)/2","v":57187.314173467115},{"$f":"SUMPRODUCT(Demand!$D127:$AY127, Rates_2022!$H$9:$BC$9)/2","v":211578.53914617168},{"$f":"SUM(O134:R134)*AVERAGE(TOCA!$AQ127:$AR127)*-1","v":-253806.92489848289},{"$f":"Init!$FD128*-10.9","v":-106093.29700000001},3265912.9909369866,{"$f":"SUM(SliceResource!$D127:$AY127)/2","v":0},{"$f":"SUM(Tier1!$D127:$AY127)/2","v":100557.72499999999},{"$f":"IF(Init!$T128=1, \" \",V134+W134)","v":100557.72499999999},32.477992028329865,-1.0418911543924936E-2,null,"Wasco Elec Coop",0,0,0]
[null,10597,"Hermiston, City of",4339592.3967258316,-716521.32467054704,104157.40156843541,211290.00601225079,0,0,3938518.4796359707,0,108049.16699999997,108049.16699999997,36.451169305506738,{"$f":"AVERAGE(TOCA!$AG134:$AH134)*Rates_2022!$G$76*12*100","v":4239569.3707681103},{"$f":"AVERAGE(TOCA!$AJ134:$AK134)*Rates_2022!$G$77*12*100","v":-632129.66997009551},{"$f":"SUMPRODUCT(LoadShp!$D134:$AY134, Rates_2022!$H$8:$BC$8)/2","v":80098.03535854764},{"$f":"SUMPRODUCT(Demand!$D134:$AY134, Rates_2022!$H$9:$BC$9)/2","v":211290.00601225079},{"$f":"SUM(O141:R141)*AVERAGE(TOCA!$AQ134:$AR134)*-1","v":0},{"$f":"Init!$FD135*-10.9","v":0},3898827.742168813,{"$f":"SUM(SliceResource!$D134:$AY134)/2","v":0},{"$f":"SUM(Tier1!$D134:$AY134)/2","v":108049.16699999997},{"$f":"IF(Init!$T135=1, \" \",V141+W141)","v":108049.16699999997},36.083829708458687,-1.0077580611181025E-2,null,"Hermiston, City of",0,0,0]
[null,"      (i) Composite rate decreased due to additional Firm Surplus credit of $21 million; (ii) Composite rate increased due to reduction in Generation Inputs revenue of $0.4 million; and (ii) Non-Slice rate increased due to reduction in secondary revenue (Non-Slice share of $41.5 million.)"]
[null,"     see slide 31:  https://www.bpa.gov/-/media/Aep/power/hydropower-data-studies/20220321-climate-change-workshop-powerpoint.pptx"]
[null,"3/ Forecast Tier 1 charges and loads are annual averages based on FY2024 and FY2025 load and resource forecasts, all customer data is from the BP22 TRMbd Model."]

{"sheet":"Chart_data","index":3,"n_rows":122,"n_cols":14,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[]
[null,null,"BES ID","Contract Type","Customer","Load Following","Block-only","Slice/Block","Tier 1 Energy",null,null,"Load Following","Block-only","Slice/Block"]
[null,null,10306,"Block-only","Pend Oreille",{"$f":"IF($D3=\"LF\", VLOOKUP($C3, Charges_includingSlice!$B$11:$Z$145, 25, FALSE), \" \")","v":" "},{"$f":"IF($D3=\"Block-only\", VLOOKUP($C3, Charges_includingSlice!$B$11:$Z$145, 25, FALSE), \" \")","v":" "},{"$f":"IF($D3=\"Slice/Block\", VLOOKUP($C3, Charges_includingSlice!$B$11:$Z$145, 25, FALSE), \" \")","v":" "},{"$f":"VLOOKUP(C3, Charges_includingSlice!$B$11:$X$145, 23, FALSE)","v":0},null,null,{"$f":"IF($D3=\"LF\", VLOOKUP($C3, Charges_includingSlice!$B$11:$AE$145, 30, FALSE), \" \")","v":" "},{"$f":"IF($D3=\"Block-only\", VLOOKUP($C3, Charges_includingSlice!$B$11:$AE$145, 30, FALSE), \" \")","v":0},{"$f":"IF($D3=\"Slice/Block\", VLOOKUP($C3, Charges_includingSlice!$B$11:$AE$145, 30, FALSE), \" \")","v":" "}]
[null,null,10082,"LF","Minidoka",{"$f":"IF($D4=\"LF\", VLOOKUP($C4, Charges_includingSlice!$B$11:$Z$145, 25, FALSE), \" \")","v":-1.0990939922785992E-2},{"$f":"IF($D4=\"Block-only\", VLOOKUP($C4, Charges_includingSlice!$B$11:$Z$145, 25, FALSE), \" \")","v":" "},{"$f":"IF($D4=\"Slice/Block\", VLOOKUP($C4, Charges_includingSlice!$B$11:$Z$145, 25, FALSE), \" \")","v":" "},{"$f":"VLOOKUP(C4, Charges_includingSlice!$B$11:$X$145, 23, FALSE)","v":833.99849999999992},null,null,{"$f":"IF($D4=\"LF\", VLOOKUP($C4, Charges_includingSlice!$B$11:$AE$145, 30, FALSE), \" \")","v":0},{"$f":"IF($D4=\"Block-only\", VLOOKUP($C4, Charges_includingSlice!$B$11:$AE$145, 30, FALSE), \" \")","v":" "},{"$f":"IF($D4=\"Slice/Block\", VLOOKUP($C4, Charges_includingSlice!$B$11:$AE$145, 30, FALSE), \" \")","v":" "}]
[null,null,10116,"LF","Consolidated",{"$f":"IF($D5=\"LF\", VLOOKUP($C5, Charges_includingSlice!$B$11:$Z$145, 25, FALSE), \" \")","v":-5.1757729621525472E-3},{"$f":"IF($D5=\"Block-only\", VLOOKUP($C5, Charges_includingSlice!$B$11:$Z$145, 25, FALSE), \" \")","v":" "},{"$f":"IF($D5=\"Slice/Block\", VLOOKUP($C5, Charges_includingSlice!$B$11:$Z$145, 25, FALSE), \" \")","v":" "},{"$f":"VLOOKUP(C5, Charges_includingSlice!$B$11:$X$145, 23, FALSE)","v":2020.6375},null,null,{"$f":"IF($D5=\"LF\", VLOOKUP($C5, Charges_includingSlice!$B$11:$AE$145, 30, FALSE), \" \")","v":0},{"$f":"IF($D5=\"Block-only\", VLOOKUP($C5, Charges_includingSlice!$B$11:$AE$145, 30, FALSE), \" \")","v":" "},{"$f":"IF($D5=\"Slice/Block\", VLOOKUP($C5, Charges_includingSlice!$B$11:$AE$145, 30, FALSE), \" \")","v":" "}]
[null,null,10070,"LF","Declo",{"$f":"IF($D6=\"LF\", VLOOKUP($C6, Charges_includingSlice!$B$11:$Z$145, 25, FALSE), \" \")","v":-4.6005250969580747E-3},{"$f":"IF($D6=\"Block-only\", VLOOKUP($C6, Charges_includingSlice!$B$11:$Z$145, 25, FALSE), \" \")","v":" "},{"$f":"IF($D6=\"Slice/Block\", VLOOKUP($C6, Charges_includingSlice!$B$11:$Z$145, 25, FALSE), \" \")","v":" "},{"$f":"VLOOKUP(C6, Charges_includingSlice!$B$11:$X$145, 23, FALSE)","v":3321.7190000000001},null,null,{"$f":"IF($D6=\"LF\", VLOOKUP($C6, Charges_includingSlice!$B$11:$AE$145, 30, FALSE), \" \")","v":0},{"$f":"IF($D6=\"Block-only\", VLOOKUP($C6, Charges_includingSlice!$B$11:$AE$145, 30, FALSE), \" \")","v":" "},{"$f":"IF($D6=\"Slice/Block\", VLOOKUP($C6, Charges_includingSlice!$B$11:$AE$145, 30, FALSE), \" \")","v":" "}]
[null,null,10055,"LF","Albion",{"$f":"IF($D7=\"LF\", VLOOKUP($C7, Charges_includingSlice!$B$11:$Z$145, 25, FALSE), \" \")","v":-9.4055955032840144E-3},{"$f":"IF($D7=\"Block-only\", VLOOKUP($C7, Charges_includingSlice!$B$11:$Z$145, 25, FALSE), \" \")","v":" "},{"$f":"IF($D7=\"Slice/Block\", VLOOKUP($C7, Charges_includingSlice!$B$11:$Z$145, 25, FALSE), \" \")","v":" "},{"$f":"VLOOKUP(C7, Charges_includingSlice!$B$11:$X$145, 23, FALSE)","v":3371.5479999999998},null,null,{"$f":"IF($D7=\"LF\", VLOOKUP($C7, Charges_includingSlice!$B$11:$AE$145, 30, FALSE), \" \")","v":0},{"$f":"IF($D7=\"Block-only\", VLOOKUP($C7, Charges_includingSlice!$B$11:$AE$145, 30, FALSE), \" \")","v":" "},{"$f":"IF($D7=\"Slice/Block\", VLOOKUP($C7, Charges_includingSlice!$B$11:$AE$145, 30, FALSE), \" \")","v":" "}]
[null,null,10174,"LF","Farmers",{"$f":"IF($D8=\"LF\", VLOOKUP($C8, Charges_includingSlice!$B$11:$Z$145, 25, FALSE), \" \")","v":-8.5706179748451516E-3},{"$f":"IF($D8=\"Block-only\", VLOOKUP($C8, Charges_includingSlice!$B$11:$Z$145, 25, FALSE), \" \")","v":" "},{"$f":"IF($D8=\"Slice/Block\", VLOOKUP($C8, Charges_includingSlice!$B$11:$Z$145, 25, FALSE), \" \")","v":" "},{"$f":"VLOOKUP(C8, Charges_includingSlice!$B$11:$X$145, 23, FALSE)","v":4322.7559999999976},null,null,{"$f":"IF($D8=\"LF\", VLOOKUP($C8, Charges_includingSlice!$B$11:$AE$145, 30, FALSE), \" \")","v":0},{"$f":"IF($D8=\"Block-only\", VLOOKUP($C8, Charges_includingSlice!$B$11:$AE$145, 30, FALSE), \" \")","v":" "},{"$f":"IF($D8=\"Slice/Block\", VLOOKUP($C8, Charges_includingSlice!$B$11:$AE$145, 30, FALSE), \" \")","v":" "}]
[null,null,10015,"LF","Asotin PUD",{"$f":"IF($D9=\"LF\", VLOOKUP($C9, Charges_includingSlice!$B$11:$Z$145, 25, FALSE), \" \")","v":-4.7440706715273784E-3},{"$f":"IF($D9=\"Block-only\", VLOOKUP($C9, Charges_includingSlice!$B$11:$Z$145, 25, FALSE), \" \")","v":" "},{"$f":"IF($D9=\"Slice/Block\", VLOOKUP($C9, Charges_includingSlice!$B$11:$Z$145, 25, FALSE), \" \")","v":" "},{"$f":"VLOOKUP(C9, Charges_includingSlice!$B$11:$X$145, 23, FALSE)","v":5112.6335000000008},null,null,{"$f":"IF($D9=\"LF\", VLOOKUP($C9, Charges_includingSlice!$B$11:$AE$145, 30, FALSE), \" \")","v":0},{"$f":"IF($D9=\"Block-only\", VLOOKUP($C9, Charges_includingSlice!$B$11:$AE$145, 30, FALSE), \" \")","v":" "},{"$f":"IF($D9=\"Slice/Block\", VLOOKUP($C9, Charges_includingSlice!$B$11:$AE$145, 30, FALSE), \" \")","v":" "}]
[null,null,10005,"LF","Alder",{"$f":"IF($D10=\"LF\", VLOOKUP($C10, Charges_includingSlice!$B$11:$Z$145, 25, FALSE), \" \")","v":-2.9828279543936409E-3},{"$f":"IF($D10=\"Block-only\", VLOOKUP($C10, Charges_includingSlice!$B$11:$Z$145, 25, FALSE), \" \")","v":" "},{"$f":"IF($D10=\"Slice/Block\", VLOOKUP($C10, Charges_includingSlice!$B$11:$Z$145, 25, FALSE), \" \")","v":" "},{"$f":"VLOOKUP(C10, Charges_includingSlice!$B$11:$X$145, 23, FALSE)","v":5719.8300000000008},null,null,{"$f":"IF($D10=\"LF\", VLOOKUP($C10, Charges_includingSlice!$B$11:$AE$145, 30, FALSE), \" \")","v":0},{"$f":"IF($D10=\"Block-only\", VLOOKUP($C10, Charges_includingSlice!$B$11:$AE$145, 30, FALSE), \" \")","v":" "},{"$f":"IF($D10=\"Slice/Block\", VLOOKUP($C10, Charges_includingSlice!$B$11:$AE$145, 30, FALSE), \" \")","v":" "}]
[null,null,10406,"LF","NETL",{"$f":"IF($D11=\"LF\", VLOOKUP($C11, Charges_includingSlice!$B$11:$Z$145, 25, FALSE), \" \")","v":-3.262866083521998E-3},{"$f":"IF($D11=\"Block-only\", VLOOKUP($C11, Charges_includingSlice!$B$11:$Z$145, 25, FALSE), \" \")","v":" "},{"$f":"IF($D11=\"Slice/Block\", VLOOKUP($C11, Charges_includingSlice!$B$11:$Z$145, 25, FALSE), \" \")","v":" "},{"$f":"VLOOKUP(C11, Charges_includingSlice!$B$11:$X$145, 23, FALSE)","v":6447.1745000000019},null,null,{"$f":"IF($D11=\"LF\", VLOOKUP($C11, Charges_includingSlice!$B$11:$AE$145, 30, FALSE), \" \")","v":0},{"$f":"IF($D11=\"Block-only\", VLOOKUP($C11, Charges_includingSlice!$B$11:$AE$145, 30, FALSE), \" \")","v":" "},{"$f":"IF($D11=\"Slice/Block\", VLOOKUP($C11, Charges_includingSlice!$B$11:$AE$145, 30, FALSE), \" \")","v":" "}]
[null,null,10408,"LF","USN Everett",{"$f":"IF($D12=\"LF\", VLOOKUP($C12, Charges_includingSlice!$B$11:$Z$145, 25, FALSE), \" \")","v":-4.6759663396575002E-3},{"$f":"IF($D12=\"Block-only\", VLOOKUP($C12, Charges_includingSlice!$B$11:$Z$145, 25, FALSE), \" \")","v":" "},{"$f":"IF($D12=\"Slice/Block\", VLOOKUP($C12, Charges_includingSlice!$B$11:$Z$145, 25, FALSE), \" \")","v":" "},{"$f":"VLOOKUP(C12, Charges_includingSlice!$B$11:$X$145, 23, FALSE)","v":14393.012999999997},null,null,{"$f":"IF($D12=\"LF\", VLOOKUP($C12, Charges_includingSlice!$B$11:$AE$145, 30, FALSE), \" \")","v":0},{"$f":"IF($D12=\"Block-only\", VLOOKUP($C12, Charges_includingSlice!$B$11:$AE$145, 30, FALSE), \" \")","v":" "},{"$f":"IF($D12=\"Slice/Block\", VLOOKUP($C12, Charges_includingSlice!$B$11:$AE$145, 30, FALSE), \" \")","v":" "}]
[null,null,10071,"LF","Drain",{"$f":"IF($D13=\"LF\", VLOOKUP($C13, Charges_includingSlice!$B$11:$Z$145, 25, FALSE), \" \")","v":-8.7485739531162343E-3},{"$f":"IF($D13=\"Block-only\", VLOOKUP($C13, Charges_includingSlice!$B$11:$Z$145, 25, FALSE), \" \")","v":" "},{"$f":"IF($D13=\"Slice/Block\", VLOOKUP($C13, Charges_includingSlice!$B$11:$Z$145, 25, FALSE), \" \")","v":" "},{"$f":"VLOOKUP(C13, Charges_includingSlice!$B$11:$X$145, 23, FALSE)","v":16341.107000000002},null,null,{"$f":"IF($D13=\"LF\", VLOOKUP($C13, Charges_includingSlice!$B$11:$AE$145, 30, FALSE), \" \")","v":0},{"$f":"IF($D13=\"Block-only\", VLOOKUP($C13, Charges_includingSlice!$B$11:$AE$145, 30, FALSE), \" \")","v":" "},{"$f":"IF($D13=\"Slice/Block\", VLOOKUP($C13, Charges_includingSlice!$B$11:$AE$145, 30, FALSE), \" \")","v":" "}]
[null,null,10097,"LF","Troy",{"$f":"IF($D14=\"LF\", VLOOKUP($C14, Charges_includingSlice!$B$11:$Z$145, 25, FALSE), \" \")","v":-7.1616511951448913E-3},{"$f":"IF($D14=\"Block-only\", VLOOKUP($C14, Charges_includingSlice!$B$11:$Z$145, 25, FALSE), \" \")","v":" "},{"$f":"IF($D14=\"Slice/Block\", VLOOKUP($C14, Charges_includingSlice!$B$11:$Z$145, 25, FALSE), \" \")","v":" "},{"$f":"VLOOKUP(C14, Charges_includingSlice!$B$11:$X$145, 23, FALSE)","v":17510.860999999997},null,null,{"$f":"IF($D14=\"LF\", VLOOKUP($C14, Charges_includingSlice!$B$11:$AE$145, 30, FALSE), \" \")","v":0},{"$f":"IF($D14=\"Block-only\", VLOOKUP($C14, Charges_includingSlice!$B$11:$AE$145, 30, FALSE), \" \")","v":" "},{"$f":"IF($D14=\"Slice/Block\", VLOOKUP($C14, Charges_includingSlice!$B$11:$AE$145, 30, FALSE), \" \")","v":" "}]
[null,null,10378,"LF","Coulee Dam",{"$f":"IF($D15=\"LF\", VLOOKUP($C15, Charges_includingSlice!$B$11:$Z$145, 25, FALSE), \" \")","v":-4.5594108648544518E-3},{"$f":"IF($D15=\"Block-only\", VLOOKUP($C15, Charges_includingSlice!$B$11:$Z$145, 25, FALSE), \" \")","v":" "},{"$f":"IF($D15=\"Slice/Block\", VLOOKUP($C15, Charges_includingSlice!$B$11:$Z$145, 25, FALSE), \" \")","v":" "},{"$f":"VLOOKUP(C15, Charges_includingSlice!$B$11:$X$145, 23, FALSE)","v":17882.1865},null,null,{"$f":"IF($D15=\"LF\", VLOOKUP($C15, Charges_includingSlice!$B$11:$AE$145, 30, FALSE), \" \")","v":0},{"$f":"IF($D15=\"Block-only\", VLOOKUP($C15, Charges_includingSlice!$B$11:$AE$145, 30, FALSE), \" \")","v":" "},{"$f":"IF($D15=\"Slice/Block\", VLOOKUP($C15, Charges_includingSlice!$B$11:$AE$145, 30, FALSE), \" \")","v":" "}]
[null,null,10338,"LF","Riverside Electric",{"$f":"IF($D19=\"LF\", VLOOKUP($C19, Charges_includingSlice!$B$11:$Z$145, 25, FALSE), \" \")","v":-3.6853320484344643E-3},{"$f":"IF($D19=\"Block-only\", VLOOKUP($C19, Charges_includingSlice!$B$11:$Z$145, 25, FALSE), \" \")","v":" "},{"$f":"IF($D19=\"Slice/Block\", VLOOKUP($C19, Charges_includingSlice!$B$11:$Z$145, 25, FALSE), \" \")","v":" "},{"$f":"VLOOKUP(C19, Charges_includingSlice!$B$11:$X$145, 23, FALSE)","v":22834.155500000001},null,null,{"$f":"IF($D19=\"LF\", VLOOKUP($C19, Charges_includingSlice!$B$11:$AE$145, 30, FALSE), \" \")","v":0},{"$f":"IF($D19=\"Block-only\", VLOOKUP($C19, Charges_includingSlice!$B$11:$AE$145, 30, FALSE), \" \")","v":" "},{"$f":"IF($D19=\"Slice/Block\", VLOOKUP($C19, Charges_includingSlice!$B$11:$AE$145, 30, FALSE), \" \")","v":" "}]
[null,null,10144,"LF","Eatonville",{"$f":"IF($D24=\"LF\", VLOOKUP($C24, Charges_includingSlice!$B$11:$Z$145, 25, FALSE), \" \")","v":-6.6548132897619183E-3},{"$f":"IF($D24=\"Block-only\", VLOOKUP($C24, Charges_includingSlice!$B$11:$Z$145, 25, FALSE), \" \")","v":" "},{"$f":"IF($D24=\"Slice/Block\", VLOOKUP($C24, Charges_includingSlice!$B$11:$Z$145, 25, FALSE), \" \")","v":" "},{"$f":"VLOOKUP(C24, Charges_includingSlice!$B$11:$X$145, 23, FALSE)","v":29009.323500000002},null,null,{"$f":"IF($D24=\"LF\", VLOOKUP($C24, Charges_includingSlice!$B$11:$AE$145, 30, FALSE), \" \")","v":0},{"$f":"IF($D24=\"Block-only\", VLOOKUP($C24, Charges_includingSlice!$B$11:$AE$145, 30, FALSE), \" \")","v":" "},{"$f":"IF($D24=\"Slice/Block\", VLOOKUP($C24, Charges_includingSlice!$B$11:$AE$145, 30, FALSE), \" \")","v":" "}]
[null,null,10440,"LF","Wahkiakum",{"$f":"IF($D32=\"LF\", VLOOKUP($C32, Charges_includingSlice!$B$11:$Z$145, 25, FALSE), \" \")","v":-2.8012729816564441E-3},{"$f":"IF($D32=\"Block-only\", VLOOKUP($C32, Charges_includingSlice!$B$11:$Z$145, 25, FALSE), \" \")","v":" "},{"$f":"IF($D32=\"Slice/Block\", VLOOKUP($C32, Charges_includingSlice!$B$11:$Z$145, 25, FALSE), \" \")","v":" "},{"$f":"VLOOKUP(C32, Charges_includingSlice!$B$11:$X$145, 23, FALSE)","v":45906.551000000007},null,null,{"$f":"IF($D32=\"LF\", VLOOKUP($C32, Charges_includingSlice!$B$11:$AE$145, 30, FALSE), \" \")","v":0},{"$f":"IF($D32=\"Block-only\", VLOOKUP($C32, Charges_includingSlice!$B$11:$AE$145, 30, FALSE), \" \")","v":" "},{"$f":"IF($D32=\"Slice/Block\", VLOOKUP($C32, Charges_includingSlice!$B$11:$AE$145, 30, FALSE), \" \")","v":" "}]
[null,null,10203,"LF","Idaho County",{"$f":"IF($D37=\"LF\", VLOOKUP($C37, Charges_includingSlice!$B$11:$Z$145, 25, FALSE), \" \")","v":-2.0186771964731953E-3},{"$f":"IF($D37=\"Block-only\", VLOOKUP($C37, Charges_includingSlice!$B$11:$Z$145, 25, FALSE), \" \")","v":" "},{"$f":"IF($D37=\"Slice/Block\", VLOOKUP($C37, Charges_includingSlice!$B$11:$Z$145, 25, FALSE), \" \")","v":" "},{"$f":"VLOOKUP(C37, Charges_includingSlice!$B$11:$X$145, 23, FALSE)","v":57303.075499999992},null,null,{"$f":"IF($D37=\"LF\", VLOOKUP($C37, Charges_includingSlice!$B$11:$AE$145, 30, FALSE), \" \")","v":0},{"$f":"IF($D37=\"Block-only\", VLOOKUP($C37, Charges_includingSlice!$B$11:$AE$145, 30, FALSE), \" \")","v":" "},{"$f":"IF($D37=\"Slice/Block\", VLOOKUP($C37, Charges_includingSlice!$B$11:$AE$145, 30, FALSE), \" \")","v":" "}]
[null,null,10081,"LF","Milton-Freewater",{"$f":"IF($D45=\"LF\", VLOOKUP($C45, Charges_includingSlice!$B$11:$Z$145, 25, FALSE), \" \")","v":-9.881947389968726E-3},{"$f":"IF($D45=\"Block-only\", VLOOKUP($C45, Charges_includingSlice!$B$11:$Z$145, 25, FALSE), \" \")","v":" "},{"$f":"IF($D45=\"Slice/Block\", VLOOKUP($C45, Charges_includingSlice!$B$11:$Z$145, 25, FALSE), \" \")","v":" "},{"$f":"VLOOKUP(C45, Charges_includingSlice!$B$11:$X$145, 23, FALSE)","v":79931.987500000017},null,null,{"$f":"IF($D45=\"LF\", VLOOKUP($C45, Charges_includingSlice!$B$11:$AE$145, 30, FALSE), \" \")","v":0},{"$f":"IF($D45=\"Block-only\", VLOOKUP($C45, Charges_includingSlice!$B$11:$AE$145, 30, FALSE), \" \")","v":" "},{"$f":"IF($D45=\"Slice/Block\", VLOOKUP($C45, Charges_includingSlice!$B$11:$AE$145, 30, FALSE), \" \")","v":" "}]
[null,null,10109,"LF","Columbia Basin",{"$f":"IF($D53=\"LF\", VLOOKUP($C53, Charges_includingSlice!$B$11:$Z$145, 25, FALSE), \" \")","v":-9.2522498859204383E-3},{"$f":"IF($D53=\"Block-only\", VLOOKUP($C53, Charges_includingSlice!$B$11:$Z$145, 25, FALSE), \" \")","v":" "},{"$f":"IF($D53=\"Slice/Block\", VLOOKUP($C53, Charges_includingSlice!$B$11:$Z$145, 25, FALSE), \" \")","v":" "},{"$f":"VLOOKUP(C53, Charges_includingSlice!$B$11:$X$145, 23, FALSE)","v":105731.92399999998},null,null,{"$f":"IF($D53=\"LF\", VLOOKUP($C53, Charges_includingSlice!$B$11:$AE$145, 30, FALSE), \" \")","v":0.36999999999999661},{"$f":"IF($D53=\"Block-only\", VLOOKUP($C53, Charges_includingSlice!$B$11:$AE$145, 30, FALSE), \" \")","v":" "},{"$f":"IF($D53=\"Slice/Block\", VLOOKUP($C53, Charges_includingSlice!$B$11:$AE$145, 30, FALSE), \" \")","v":" "}]
[null,null,10067,"LF","Cheney",{"$f":"IF($D58=\"LF\", VLOOKUP($C58, Charges_includingSlice!$B$11:$Z$145, 25, FALSE), \" \")","v":-1.3673833127712642E-2},{"$f":"IF($D58=\"Block-only\", VLOOKUP($C58, Charges_includingSlice!$B$11:$Z$145, 25, FALSE), \" \")","v":" "},{"$f":"IF($D58=\"Slice/Block\", VLOOKUP($C58, Charges_includingSlice!$B$11:$Z$145, 25, FALSE), \" \")","v":" "},{"$f":"VLOOKUP(C58, Charges_includingSlice!$B$11:$X$145, 23, FALSE)","v":138002.56949999995},null,null,{"$f":"IF($D58=\"LF\", VLOOKUP($C58, Charges_includingSlice!$B$11:$AE$145, 30, FALSE), \" \")","v":0.48300000000000209},{"$f":"IF($D58=\"Block-only\", VLOOKUP($C58, Charges_includingSlice!$B$11:$AE$145, 30, FALSE), \" \")","v":" "},{"$f":"IF($D58=\"Slice/Block\", VLOOKUP($C58, Charges_includingSlice!$B$11:$AE$145, 30, FALSE), \" \")","v":" "}]
[null,null,10044,"LF","Canby",{"$f":"IF($D66=\"LF\", VLOOKUP($C66, Charges_includingSlice!$B$11:$Z$145, 25, FALSE), \" \")","v":-1.2316365628214587E-2},{"$f":"IF($D66=\"Block-only\", VLOOKUP($C66, Charges_includingSlice!$B$11:$Z$145, 25, FALSE), \" \")","v":" "},{"$f":"IF($D66=\"Slice/Block\", VLOOKUP($C66, Charges_includingSlice!$B$11:$Z$145, 25, FALSE), \" \")","v":" "},{"$f":"VLOOKUP(C66, Charges_includingSlice!$B$11:$X$145, 23, FALSE)","v":177183.94349999996},null,null,{"$f":"IF($D66=\"LF\", VLOOKUP($C66, Charges_includingSlice!$B$11:$AE$145, 30, FALSE), \" \")","v":0.61999999999998834},{"$f":"IF($D66=\"Block-only\", VLOOKUP($C66, Charges_includingSlice!$B$11:$AE$145, 30, FALSE), \" \")","v":" "},{"$f":"IF($D66=\"Slice/Block\", VLOOKUP($C66, Charges_includingSlice!$B$11:$AE$145, 30, FALSE), \" \")","v":" "}]
[null,null,10074,"LF","Forest Grove",{"$f":"IF($D71=\"LF\", VLOOKUP($C71, Charges_includingSlice!$B$11:$Z$145, 25, FALSE), \" \")","v":-1.2555692166175358E-2},{"$f":"IF($D71=\"Block-only\", VLOOKUP($C71, Charges_includingSlice!$B$11:$Z$145, 25, FALSE), \" \")","v":" "},{"$f":"IF($D71=\"Slice/Block\", VLOOKUP($C71, Charges_includingSlice!$B$11:$Z$145, 25, FALSE), \" \")","v":" "},{"$f":"VLOOKUP(C71, Charges_includingSlice!$B$11:$X$145, 23, FALSE)","v":232789.46050000002},null,null,{"$f":"IF($D71=\"LF\", VLOOKUP($C71, Charges_includingSlice!$B$11:$AE$145, 30, FALSE), \" \")","v":0.81500000000000916},{"$f":"IF($D71=\"Block-only\", VLOOKUP($C71, Charges_includingSlice!$B$11:$AE$145, 30, FALSE), \" \")","v":" "},{"$f":"IF($D71=\"Slice/Block\", VLOOKUP($C71, Charges_includingSlice!$B$11:$AE$145, 30, FALSE), \" \")","v":" "}]
[null,null,10156,"LF","Elmhurst",{"$f":"IF($D79=\"LF\", VLOOKUP($C79, Charges_includingSlice!$B$11:$Z$145, 25, FALSE), \" \")","v":-1.7828998461501877E-2},{"$f":"IF($D79=\"Block-only\", VLOOKUP($C79, Charges_includingSlice!$B$11:$Z$145, 25, FALSE), \" \")","v":" "},{"$f":"IF($D79=\"Slice/Block\", VLOOKUP($C79, Charges_includingSlice!$B$11:$Z$145, 25, FALSE), \" \")","v":" "},{"$f":"VLOOKUP(C79, Charges_includingSlice!$B$11:$X$145, 23, FALSE)","v":287228},null,null,{"$f":"IF($D79=\"LF\", VLOOKUP($C79, Charges_includingSlice!$B$11:$AE$145, 30, FALSE), \" \")","v":1.6644281805745489},{"$f":"IF($D79=\"Block-only\", VLOOKUP($C79, Charges_includingSlice!$B$11:$AE$145, 30, FALSE), \" \")","v":" "},{"$f":"IF($D79=\"Slice/Block\", VLOOKUP($C79, Charges_includingSlice!$B$11:$AE$145, 30, FALSE), \" \")","v":" "}]
[null,null,12026,"LF","Jefferson",{"$f":"IF($D87=\"LF\", VLOOKUP($C87, Charges_includingSlice!$B$11:$Z$145, 25, FALSE), \" \")","v":-1.457535041421143E-2},{"$f":"IF($D87=\"Block-only\", VLOOKUP($C87, Charges_includingSlice!$B$11:$Z$145, 25, FALSE), \" \")","v":" "},{"$f":"IF($D87=\"Slice/Block\", VLOOKUP($C87, Charges_includingSlice!$B$11:$Z$145, 25, FALSE), \" \")","v":" "},{"$f":"VLOOKUP(C87, Charges_includingSlice!$B$11:$X$145, 23, FALSE)","v":397833.2585},null,null,{"$f":"IF($D87=\"LF\", VLOOKUP($C87, Charges_includingSlice!$B$11:$AE$145, 30, FALSE), \" \")","v":1.8025786593707152},{"$f":"IF($D87=\"Block-only\", VLOOKUP($C87, Charges_includingSlice!$B$11:$AE$145, 30, FALSE), \" \")","v":" "},{"$f":"IF($D87=\"Slice/Block\", VLOOKUP($C87, Charges_includingSlice!$B$11:$AE$145, 30, FALSE), \" \")","v":" "}]
[null,null,10376,"LF","Tillamook",{"$f":"IF($D92=\"LF\", VLOOKUP($C92, Charges_includingSlice!$B$11:$Z$145, 25, FALSE), \" \")","v":-1.1716460593087508E-2},{"$f":"IF($D92=\"Block-only\", VLOOKUP($C92, Charges_includingSlice!$B$11:$Z$145, 25, FALSE), \" \")","v":" "},{"$f":"IF($D92=\"Slice/Block\", VLOOKUP($C92, Charges_includingSlice!$B$11:$Z$145, 25, FALSE), \" \")","v":" "},{"$f":"VLOOKUP(C92, Charges_includingSlice!$B$11:$X$145, 23, FALSE)","v":486669.4794999999},null,null,{"$f":"IF($D92=\"LF\", VLOOKUP($C92, Charges_includingSlice!$B$11:$AE$145, 30, FALSE), \" \")","v":1.4654555403556468},{"$f":"IF($D92=\"Block-only\", VLOOKUP($C92, Charges_includingSlice!$B$11:$AE$145, 30, FALSE), \" \")","v":" "},{"$f":"IF($D92=\"Slice/Block\", VLOOKUP($C92, Charges_includingSlice!$B$11:$AE$145, 30, FALSE), \" \")","v":" "}]
[null,null,10291,"LF","Oregon Trail",{"$f":"IF($D100=\"LF\", VLOOKUP($C100, Charges_includingSlice!$B$11:$Z$145, 25, FALSE), \" \")","v":-9.5878321555735724E-3},{"$f":"IF($D100=\"Block-only\", VLOOKUP($C100, Charges_includingSlice!$B$11:$Z$145, 25, FALSE), \" \")","v":" "},{"$f":"IF($D100=\"Slice/Block\", VLOOKUP($C100, Charges_includingSlice!$B$11:$Z$145, 25, FALSE), \" \")","v":" "},{"$f":"VLOOKUP(C100, Charges_includingSlice!$B$11:$X$145, 23, FALSE)","v":671730.32499999984},null,null,{"$f":"IF($D100=\"LF\", VLOOKUP($C100, Charges_includingSlice!$B$11:$AE$145, 30, FALSE), \" \")","v":0},{"$f":"IF($D100=\"Block-only\", VLOOKUP($C100, Charges_includingSlice!$B$11:$AE$145, 30, FALSE), \" \")","v":" "},{"$f":"IF($D100=\"Slice/Block\", VLOOKUP($C100, Charges_includingSlice!$B$11:$AE$145, 30, FALSE), \" \")","v":" "}]
[null,null,10209,"LF","Inland",{"$f":"IF($D108=\"LF\", VLOOKUP($C108, Charges_includingSlice!$B$11:$Z$145, 25, FALSE), \" \")","v":-1.0462820996074651E-2},{"$f":"IF($D108=\"Block-only\", VLOOKUP($C108, Charges_includingSlice!$B$11:$Z$145, 25, FALSE), \" \")","v":" "},{"$f":"IF($D108=\"Slice/Block\", VLOOKUP($C108, Charges_includingSlice!$B$11:$Z$145, 25, FALSE), \" \")","v":" "},{"$f":"VLOOKUP(C108, Charges_includingSlice!$B$11:$X$145, 23, FALSE)","v":915138.62500000023},null,null,{"$f":"IF($D108=\"LF\", VLOOKUP($C108, Charges_includingSlice!$B$11:$AE$145, 30, FALSE), \" \")","v":3.2050000000000276},{"$f":"IF($D108=\"Block-only\", VLOOKUP($C108, Charges_includingSlice!$B$11:$AE$145, 30, FALSE), \" \")","v":" "},{"$f":"IF($D108=\"Slice/Block\", VLOOKUP($C108, Charges_includingSlice!$B$11:$AE$145, 30, FALSE), \" \")","v":" "}]
[null,null,10047,"LF","Central Lincoln",{"$f":"IF($D113=\"LF\", VLOOKUP($C113, Charges_includingSlice!$B$11:$Z$145, 25, FALSE), \" \")","v":-1.0489189907050944E-2},{"$f":"IF($D113=\"Block-only\", VLOOKUP($C113, Charges_includingSlice!$B$11:$Z$145, 25, FALSE), \" \")","v":" "},{"$f":"IF($D113=\"Slice/Block\", VLOOKUP($C113, Charges_includingSlice!$B$11:$Z$145, 25, FALSE), \" \")","v":" "},{"$f":"VLOOKUP(C113, Charges_includingSlice!$B$11:$X$145, 23, FALSE)","v":1321136.5060000005},null,null,{"$f":"IF($D113=\"LF\", VLOOKUP($C113, Charges_includingSlice!$B$11:$AE$145, 30, FALSE), \" \")","v":0},{"$f":"IF($D113=\"Block-only\", VLOOKUP($C113, Charges_includingSlice!$B$11:$AE$145, 30, FALSE), \" \")","v":" "},{"$f":"IF($D113=\"Slice/Block\", VLOOKUP($C113, Charges_includingSlice!$B$11:$AE$145, 30, FALSE), \" \")","v":" "}]
[null,null,10349,"Block-only","Seattle",{"$f":"IF($D120=\"LF\", VLOOKUP($C120, Charges_includingSlice!$B$11:$Z$145, 25, FALSE), \" \")","v":" "},{"$f":"IF($D120=\"Block-only\", VLOOKUP($C120, Charges_includingSlice!$B$11:$Z$145, 25, FALSE), \" \")","v":-1.0086856201684036E-2},{"$f":"IF($D120=\"Slice/Block\", VLOOKUP($C120, Charges_includingSlice!$B$11:$Z$145, 25, FALSE), \" \")","v":" "},{"$f":"VLOOKUP(C120, Charges_includingSlice!$B$11:$X$145, 23, FALSE)","v":3890011.4880000018},null,null,{"$f":"IF($D120=\"LF\", VLOOKUP($C120, Charges_includingSlice!$B$11:$AE$145, 30, FALSE), \" \")","v":" "},{"$f":"IF($D120=\"Block-only\", VLOOKUP($C120, Charges_includingSlice!$B$11:$AE$145, 30, FALSE), \" \")","v":0},{"$f":"IF($D120=\"Slice/Block\", VLOOKUP($C120, Charges_includingSlice!$B$11:$AE$145, 30, FALSE), \" \")","v":" "}]
[null,null,10123,"Slice/Block","Cowlitz",{"$f":"IF($D121=\"LF\", VLOOKUP($C121, Charges_includingSlice!$B$11:$Z$145, 25, FALSE), \" \")","v":" "},{"$f":"IF($D121=\"Block-only\", VLOOKUP($C121, Charges_includingSlice!$B$11:$Z$145, 25, FALSE), \" \")","v":" "},{"$f":"IF($D121=\"Slice/Block\", VLOOKUP($C121, Charges_includingSlice!$B$11:$Z$145, 25, FALSE), \" \")","v":-1.5551754747931246E-2},{"$f":"VLOOKUP(C121, Charges_includingSlice!$B$11:$X$145, 23, FALSE)","v":4184314.6919999998},null,null,{"$f":"IF($D121=\"LF\", VLOOKUP($C121, Charges_includingSlice!$B$11:$AE$145, 30, FALSE), \" \")","v":" "},{"$f":"IF($D121=\"Block-only\", VLOOKUP($C121, Charges_includingSlice!$B$11:$AE$145, 30, FALSE), \" \")","v":" "},{"$f":"IF($D121=\"Slice/Block\", VLOOKUP($C121, Charges_includingSlice!$B$11:$AE$145, 30, FALSE), \" \")","v":1.0616992414677138E-13}]
[null,null,10354,"Slice/Block","Snohomish",{"$f":"IF($D122=\"LF\", VLOOKUP($C122, Charges_includingSlice!$B$11:$Z$145, 25, FALSE), \" \")","v":" "},{"$f":"IF($D122=\"Block-only\", VLOOKUP($C122, Charges_includingSlice!$B$11:$Z$145, 25, FALSE), \" \")","v":" "},{"$f":"IF($D122=\"Slice/Block\", VLOOKUP($C122, Charges_includingSlice!$B$11:$Z$145, 25, FALSE), \" \")","v":-1.5330589871859757E-2},{"$f":"VLOOKUP(C122, Charges_includingSlice!$B$11:$X$145, 23, FALSE)","v":6142309.0920000002},null,null,{"$f":"IF($D122=\"LF\", VLOOKUP($C122, Charges_includingSlice!$B$11:$AE$145, 30, FALSE), \" \")","v":" "},{"$f":"IF($D122=\"Block-only\", VLOOKUP($C122, Charges_includingSlice!$B$11:$AE$145, 30, FALSE), \" \")","v":" "},{"$f":"IF($D122=\"Slice/Block\", VLOOKUP($C122, Charges_includingSlice!$B$11:$AE$145, 30, FALSE), \" \")","v":-1.0616992414677138E-13}]

{"sheet":"Rates_2022","index":4,"n_rows":84,"n_cols":55,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Cost Allocation under Tiered Rates"]
[null,"RAMmodel_REP2022.xls"]
[]
[]
[null,"Costs ($000)",2022,2023,"Rate Period",null,"Reshaping physical format of rates for calculations"]
[null,"Composite",2559204.5969711118,2605041.5968466764,5164246.1938177887,null,null,"2021-10-01","2021-10-01","2021-11-01","2021-11-01","2021-12-01","2021-12-01","2022-01-01","2022-01-01","2022-02-01","2022-02-01","2022-03-01","2022-03-01","2022-04-01","2022-04-01","2022-05-01","2022-05-01","2022-06-01","2022-06-01","2022-07-01","2022-07-01","2022-08-01","2022-08-01","2022-09-01","2022-09-01","2022-10-01","2022-10-01","2022-11-01","2022-11-01","2022-12-01","2022-12-01","2023-01-01","2023-01-01","2023-02-01","2023-02-01","2023-03-01","2023-03-01","2023-04-01","2023-04-01","2023-05-01","2023-05-01","2023-06-01","2023-06-01","2023-07-01","2023-07-01","2023-08-01","2023-08-01","2023-09-01","2023-09-01"]
[null,"Non-Slice",153612.72516092777,145002.09211784913,298614.8172787769,null,null,"HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,"Slice",0,0,0,null,"BP22 Load Shaping",29.92,28.27,31.71,29.14,38.76,32.049999999999997,34.29,25.85,34.79,28.29,27.57,28.44,20.71,25.66,16.28,16.3,17.149999999999999,10.62,36.83,21.36,35.869999999999997,26.85,28.15,28.95,29.92,28.27,31.71,29.14,38.76,32.049999999999997,34.29,25.85,34.79,28.29,27.57,28.44,20.71,25.66,16.28,16.3,17.149999999999999,10.62,36.83,21.36,35.869999999999997,26.85,28.15,28.95]
[null,"Tier 2",46009.386494016624,48974.658380774446,94984.04487479107,null,"BP22 Demand",9.8699999999999992,0,10.46,0,12.78,0,11.31,0,11.47,0,9.09,0,6.83,0,5.36,0,5.65,0,12.14,0,11.83,0,9.2899999999999991,0,9.8699999999999992,0,10.46,0,12.78,0,11.31,0,11.47,0,9.09,0,6.83,0,5.36,0,5.65,0,12.14,0,11.83,0,9.2899999999999991,0]
[null,"Total Costs",2758826.7086260561,2799018.3473453,5557845.0559713561]
[]
[null,"Adjustments"]
[]
[null,"Revenues from Rate Pools to Composite Cost Pool",2022,2023,"Rate Period"]
[null,"DSI Revenue Credit",-4277.3327999999992,-4277.3327999999992,-8554.6655999999984]
[null,"New Resource Revenues",-0.75780420426248596,-0.79364320634784102,-1.5514474106103271]
[null,"Unused RHWM Credit Reallocation",-86167.760896540989,-79301.384944645775,-165469.14584118675]
[null,"Composite Tier 2 RSS Revenue Debit/(Credit)",-150.89012399999999,-166.89648360000001,-317.78660760000002]
[]
[null,null,2022,2023,"BP-22 Final","Previous","Current"]
[null,"Unused RHWM Credit Reallocation",86167.760896540989,79301.384944645775,165469.14584118675]
[null,"Balancing Augmentation Adjustment Reallocation",-4070.1127817001793,4018.7899960985251,-51.322785601654232]
[null,"Non-Slice Tier 2 Rate Design Debit/(Credit)",0,0,0]
[null,"Transmission Losses Adjustment Reallocation",30186.655665504524,30577.444294714347,60764.099960218868]
[null,"Composite",2253277.058401817,2297672.2129353252,4550949.2713371431]
[null,"Total Costs",1993334.4339315435,2078308.2586253735,4071642.6925569177]
[]
[null,"Slice Percentage",22.362670000000001,22.362670000000001,22.362670000000001,22.35793,{"$f":"SUM(TOCA!AI4:AI137)*100","v":22.35793}]
[null,"Monthly TRM Rates ($/percent)",2022,2023,"BP-22 Final","Previous","Current"]
[null,"Slice",0,0]
[null,"Tier 2 Short Term",34.39,32.99,33.654742215524379]
[null,"Tier 2 Load Growth",34.39,32.99,33.69]
[null,"Tier 2 Vintage 3",0,0,0]

{"sheet":"Init","index":5,"n_rows":232,"n_cols":178,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Initiation Sheet"]
["TOC"]
[null,"Input Parameters",null,null,"Monthly Hours",null,null,null,null,null,null,null,"Annual Hours",null,null,null,"Preference Customer Parameters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"+CB3+1","v":10},{"$f":"+CC3+1","v":11},{"$f":"+CD3+1","v":12},13,14,15,16,17,18,19,null,null,null,null,null,null,null,22,{"$f":"+CT3+1","v":23},24,25,26,27,28,null,null,null,null,null,null,null,null,null,null,null,35,{"$f":"+DL3+1","v":36},{"$f":"+DM3+1","v":37},38,39,40,41,42,43,44,45]
[null,null,null,null,"FiscalID","Cal Date","HLH","LLH","Total","HLH%","LLH%",null,"year","days","hours",null,"BESID","AccountName","Slice","PNGC","Initial CHWM","RHWM Aug 2016","RHWM Aug 2018","RHWM Aug 2020","RHWM Aug 2022","RHWM Aug 2024","RHWM Aug 2026","RHWM Aug 2028","RHWM Aug 2030","RHWM Aug 2032","Initial Slice%","60-40","RHWM 2016","RHWM 2018","RHWM 2020","RHWM 2022","RHWM 2024","RHWM 2026","RHWM 2028","RHWM 2030","RHWM 2032","TRL - NLSL - Existing Resource 2016","TRL - NLSL - Existing Resource 2017","TRL - NLSL - Existing Resource 2018","TRL - NLSL - Existing Resource 2019","TRL - NLSL - Existing Resource 2020","TRL - NLSL - Existing Resource 2021","TRL - NLSL - Existing Resource 2022","TRL - NLSL - Existing Resource 2023","TRL - NLSL - Existing Resource 2024","TRL - NLSL - Existing Resource 2025","TRL - NLSL - Existing Resource 2026","TRL - NLSL - Existing Resource 2027","TRL - NLSL - Existing Resource 2028","TRL - NLSL - Existing Resource 2029","TRL - NLSL - Existing Resource 2030","TRL - NLSL - Existing Resource 2031","TRL - NLSL - Existing Resource 2032","TRL - NLSL - Existing Resource 2033","Above RHWM 2016","Above RHWM 2017","Above RHWM 2018","Above RHWM 2019","Above RHWM 2020","Above RHWM 2021","Above RHWM 2022","Above RHWM 2023","Above RHWM 2024","Above RHWM 2025","Above RHWM 2026","Above RHWM 2027","Above RHWM 2028","Above RHWM 2029","Above RHWM 2030","Above RHWM 2031","Above RHWM 2032","Above RHWM 2033","Election 2016","Election 2017","Election 2018","Election 2019","Election 2020","Election 2021","Election 2022","Election 2023","Election 2024","Election 2025","Election 2026","Election 2027","Election 2028","Election 2029","Election 2030","Election 2031","Election 2032","Election 2033","Amount 2016","Amount 2017","Amount 2018","Amount 2019","Amount 2020","Amount 2021","Amount 2022","Amount 2023","Amount 2024","Amount 2025","Amount 2026","Amount 2027","Amount 2028","Amount 2029","Amount 2030","Amount 2031","Amount 2032","Amount 2033","Type 2016","Type 2017","Type 2018","Type 2019","Type 2020","Type 2021","Type 2022","Type 2023","Type 2024","Type 2025","Type 2026","Type 2027","Type 2028","Type 2029","Type 2030","Type 2031","Type 2032","Type 2033","Vintage 2014 for 2016","Vintage 2014 for 2017","Vintage 2014 for 2018","Vintage 2014 for 2019","Vintage 2016 for 2016","Vintage 2016 for 2017","Vintage 2016 for 2018","Vintage 2016 for 2019","Total Vintage 2016","Total Vintage 2017","Total Vintage 2018","Total Vintage 2019","Total Vintage 2020","Total Vintage 2021","Total Vintage 2022","Total Vintage 2023","Total Vintage 2024","Total Vintage 2025","Total Vintage 2026","Total Vintage 2027","Total Vintage 2028","Total Vintage 2029","Total Vintage 2030","Total Vintage 2031","Total Vintage 2032","Total Vintage 2033","Rounddown","Eligible LDD","IRD Loads","T1 Percentage 2016","T1 Percentage 2017","T1 Percentage 2018","T1 Percentage 2019","T1 Percentage 2020","T1 Percentage 2021","T1 Percentage 2022","T1 Percentage 2023","T1 Percentage 2024","T1 Percentage 2025","T1 Percentage 2026","T1 Percentage 2027","T1 Percentage 2028","T1 Percentage 2029","T1 Percentage 2030","T1 Percentage 2031","T1 Percentage 2032","T1 Percentage 2033"]
[null,null,null,null,"2015_1","2014-10-01",432,312,744,0.58064516129032262,0.41935483870967744,null,2009,365,8760,null,10005,"Alder Mutual",0,0,0.55600000000000005,0,0,0,0,0,0,0,0,0,0,0,0.54200000000000004,0.53900000000000003,0.54500000000000004,0.52300000000000002,0,0,0,0,0,0.53800000000000003,0.54200000000000004,0.53100000000000003,0.53500000000000003,0.54400000000000004,0.54500000000000004,0.623,0.63100000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.1,0.108,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,{"$f":"+CH5","v":1},{"$f":"+CI5","v":1},1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,{"$f":"+CZ5","v":0},{"$f":"+DA5","v":0},0,0,0,0,0,0,0,"LGR","LGR","LGR","LGR","LGR","LGR","LGR","LGR","LGR",{"$f":"+DR5","v":"LGR"},{"$f":"+DS5","v":"LGR"},"LGR","LGR","LGR","LGR","LGR","LGR","LGR",0,0,0,0,0,0,0,0,{"$f":"+EB5+EF5","v":0},{"$f":"+EC5+EG5","v":0},{"$f":"+ED5+EH5","v":0},{"$f":"+EE5+EI5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.5000000000000001E-2,0,0.99929825486009349,1,1,0.99953858317757005,0.9994434352941175,1,0.83907136179775299,0.82843337305863718,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2015_2","2014-11-01",384,337,721,0.53259361997226073,0.46740638002773927,null,2010,365,8760,null,10015,"Asotin County PUD #1",0,0,0.58199999999999996,0,0,0,0,0,0,0,0,0,0,0,0.56799999999999995,0.56399999999999995,0.56999999999999995,0.54700000000000004,0,0,0,0,0,0.59099999999999997,0.59699999999999998,0.61799999999999999,0.621,0.66700000000000004,0.67,0.63,0.63400000000000001,0,0,0,0,0,0,0,0,0,0,2.3E-2,2.9000000000000001E-2,5.3999999999999999E-2,5.7000000000000002E-2,9.7000000000000003E-2,0.1,8.3000000000000004E-2,8.6999999999999994E-2,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,{"$f":"+CH6","v":1},1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,{"$f":"+CZ6","v":0},0,0,0,0,0,0,0,0,"LGR","LGR","LGR","LGR","LGR","LGR","LGR","LGR","LGR",{"$f":"+DR6","v":"LGR"},"LGR","LGR","LGR","LGR","LGR","LGR","LGR","LGR",0,0,0,0,0,0,0,0,{"$f":"+EB6+EF6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.9609300996621355,0.95117126390101758,0.91249432880258885,0.9080861436392913,0.85410483238380819,0.85028048238805976,0.86824182666666661,0.8627639602523659,0,0,0,0,0,0,0,0,0,0]
[null,"Loss Percent Assumption",3.2098255753947778E-2,null,"2015_3","2014-12-01",416,328,744,0.55913978494623651,0.44086021505376344,null,2011,365,8760,null,10024,"Benton County PUD #1",1,0,204.28200000000001,0,0,0,0,0,0,0,0,0,1.38126E-2,0,199.61699999999999,198.04900000000001,200.214,192.001,0,0,0,0,0,204.386,206.55,209.20599999999999,209.93899999999999,205.66900000000001,206.52,209.048,209.06299999999999,0,0,0,0,0,0,0,0,0,0,4.7690000000000001,6.9329999999999998,10.856999999999999,11.59,5.4550000000000001,6.306,17.047000000000001,17.062000000000001,0,0,0,0,0,0,0,0,0,0,4,4,4,4,4,4,4,4,4,{"$f":"+CH7","v":4},4,4,4,4,4,4,4,4,0,0,0,0,0,0,0,0,0,{"$f":"+CZ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+DR7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,312239.2,0.97677221777954704,0.96658105508952685,0.94833060638953004,0.94503395018258729,0.97359488218716572,0.9696009232902203,0.91719110793743786,0.91712558867093386,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2015_4","2015-01-01",416,328,744,0.55913978494623651,0.44086021505376344,null,2012,366,8784,null,10025,"Benton REA",0,0,60.548999999999999,0,0,0,0,0,0,0,0,0,0,0,66.081000000000003,58.701999999999998,59.343000000000004,56.908999999999999,0,0,0,0,0,69.528000000000006,70.504000000000005,64.710999999999999,65.775000000000006,66.507999999999996,67.372,66.665999999999997,67.355000000000004,0,0,0,0,0,0,0,0,0,0,3.4470000000000001,4.423,7.5789999999999997,8.6430000000000007,7.165,8.0289999999999999,9.7569999999999997,10.446,0,0,0,0,0,0,0,0,0,0,3,3,3,3,1,1,1,1,1,{"$f":"+CH8","v":1},1,1,1,1,1,1,1,1,10,11,12,14,0,0,0,0,0,{"$f":"+CZ8","v":0},0,0,0,0,0,0,0,0,"LGR","LGR","LGR","LGR","STR","STR","STR","STR","STR",{"$f":"+DR8","v":"STR"},"STR","STR","STR","STR","STR","STR","STR","STR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.0000000000000005E-2,82900.857000000004,0.95042152231614863,0.93726950226929628,0.89652148333310555,0.88368387000605586,0.892269762675167,0.88082701086504789,0.85363994887948891,0.84490774006384084,0,0,0,0,0,0,0,0,0,0]
[null,"Base Year",2024,null,"2015_5","2015-02-01",384,288,672,0.5714285714285714,0.42857142857142855,null,2013,365,8760,null,10027,"Big Bend Elec Coop",0,0,62.106999999999999,0,0,0,0,0,0,0,0,0,0,0,60.597000000000001,60.212000000000003,60.87,58.372999999999998,0,0,0,0,0,60.704000000000001,61.23,63.741,64.450999999999993,65.198999999999998,65.771000000000001,66.27,66.585999999999999,0,0,0,0,0,0,0,0,0,0,0.107,0.63300000000000001,3.5289999999999999,4.2389999999999999,4.3289999999999997,4.9009999999999998,7.8970000000000002,8.2129999999999992,0,0,0,0,0,0,0,0,0,0,3,3,3,3,3,3,3,3,3,{"$f":"+CH9","v":3},3,3,3,3,3,3,3,3,4.5199999999999996,5.57,6.45,7.35,24,25,25,26,27,{"$f":"+CZ9","v":27},27,27,27,27,27,27,27,27,"STR","STR","STR","STR","STR","STR","STR","STR","STR",{"$f":"+DR9","v":"STR"},"STR","STR","STR","STR","STR","STR","STR","STR",1,1,1,1,0,0,0,0,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,7.0000000000000007E-2,209669.54,0.99823232184001098,0.98966156142815598,0.94463241587047586,0.9342262310902858,0.93360644004969406,0.9254870122820088,0.88083967524671802,0.87665943709788852,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2015_6","2015-03-01",416,327,743,0.55989232839838488,0.44010767160161507,null,2014,365,8760,null,10029,"Blachly Lane Elec Coop",0,1,17.879000000000001,0,0,0,0,0,0,0,0,0,0,0,17.443999999999999,17.332999999999998,17.523,16.803999999999998,0,0,0,0,0,19.667000000000002,19.873999999999999,20.024000000000001,20.024000000000001,21.166,21.178000000000001,21.914000000000001,22.349,0,0,0,0,0,0,0,0,0,0,2.2229999999999999,2.4300000000000002,2.6909999999999998,2.6909999999999998,3.6429999999999998,3.6549999999999998,5.1100000000000003,5.5449999999999999,0,0,0,0,0,0,0,0,0,0,6,6,6,6,6,6,6,6,6,{"$f":"+CH10","v":6},6,6,6,6,6,6,6,6,0,0,0,0,0,0,0,0,0,{"$f":"+CZ10","v":0},0,0,0,0,0,0,0,0,"STR","STR","STR","STR","STR","STR","STR","STR","STR",{"$f":"+DR10","v":"STR"},"STR","STR","STR","STR","STR","STR","STR","STR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.5000000000000002E-2,0,0.88694836270415778,0.87772773737871179,0.86560860201757872,0.86560860201757872,0.82786757932533317,0.82739848824251583,0.76680877637583289,0.75188364246722461,0,0,0,0,0,0,0,0,0,0]
[null,"Base Month",10,null,"2015_7","2015-04-01",416,304,720,0.57777777777777772,0.42222222222222222,null,2015,365,8760,null,10044,"Canby, City of",0,0,20.611999999999998,0,0,0,0,0,0,0,0,0,0,0,20.111000000000001,19.983000000000001,20.202000000000002,19.373000000000001,0,0,0,0,0,21.792000000000002,21.96,20.635000000000002,20.731000000000002,20.77,20.893000000000001,21.998000000000001,22.09,0,0,0,0,0,0,0,0,0,0,1.681,1.849,0.65200000000000002,0.748,0.56799999999999995,0.69099999999999995,2.625,2.7170000000000001,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,{"$f":"+CH11","v":1},1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,{"$f":"+CZ11","v":0},0,0,0,0,0,0,0,0,"STR","STR","STR","STR","STR","STR","STR","STR","STR",{"$f":"+DR11","v":"STR"},"STR","STR","STR","STR","STR","STR","STR","STR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.9228727893473182,0.91581192210686602,0.96840803878846604,0.96392358691814173,0.97264294948483376,0.96691686501699114,0.88067528175743237,0.87700746256677231,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"DATE((C9-1),C11,1)","v":"2023-10-01"},null,"2015_8","2015-05-01",400,344,744,0.5376344086021505,0.46236559139784944,null,2016,366,8784,null,10046,"Central Electric Coop",0,1,83.072000000000003,0,0,0,0,0,0,0,0,0,0,0,81.052000000000007,80.537000000000006,81.418000000000006,78.078000000000003,0,0,0,0,0,82.298000000000002,82.947000000000003,82.606999999999999,82.966999999999999,90.593999999999994,92.031000000000006,95.831999999999994,97.424000000000007,0,0,0,0,0,0,0,0,0,0,1.246,1.895,2.0699999999999998,2.4300000000000002,9.1760000000000002,10.613,17.754000000000001,19.346,0,0,0,0,0,0,0,0,0,0,6,6,6,6,6,6,6,6,6,{"$f":"+CH12","v":6},6,6,6,6,6,6,6,6,0,0,0,0,0,0,0,0,0,{"$f":"+CZ12","v":0},0,0,0,0,0,0,0,0,"STR","STR","STR","STR","STR","STR","STR","STR","STR",{"$f":"+DR12","v":"STR"},"STR","STR","STR","STR","STR","STR","STR","STR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.5000000000000002E-2,41085.457000000002,0.98486394571519387,0.97715709690767716,0.97494516939484543,0.97071480960140777,0.8987163475197032,0.88468351737132034,0.81473588143313302,0.80142232909242073,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2015_9","2015-06-01",416,304,720,0.57777777777777772,0.42222222222222222,null,2017,365,8760,null,10047,"Central Lincoln PUD",0,0,159.01,0,0,0,0,0,0,0,0,0,0,0,155.14400000000001,154.15799999999999,155.84299999999999,149.44999999999999,0,0,0,0,0,153.10400000000001,153.501,152.864,153.239,154.20099999999999,154.536,153.65600000000001,154.036,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.2060000000000004,4.5860000000000003,0,0,0,0,0,0,0,0,0,0,3,3,3,3,3,3,3,3,3,{"$f":"+CH13","v":3},3,3,3,3,3,3,3,3,0,0,0,1,9,9,9,9,10,{"$f":"+CZ13","v":10},10,10,10,10,10,10,10,10,"STR","STR","STR","STR","STR","STR","STR","STR","STR",{"$f":"+DR13","v":"STR"},"STR","STR","STR","STR","STR","STR","STR","STR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1,0.99999766261772727,0.99999803610137095,0.99999818241178806,0.99999794113916252,0.99999839353936948,0.97262824901338063,0.97022881813602024,0,0,0,0,0,0,0,0,0,0]
[null,"RHWM Lock","No",null,"2015_10","2015-07-01",416,328,744,0.55913978494623651,0.44086021505376344,null,2018,365,8760,null,10055,"Albion, City of",0,0,0.40400000000000003,0,0,0,0,0,0,0,0,0,0,0,0.39400000000000002,0.39200000000000002,0.39600000000000002,0.38,0,0,0,0,0,0.40200000000000002,0.40500000000000003,0.39100000000000001,0.39200000000000002,0.38500000000000001,0.38500000000000001,0.38600000000000001,0.38600000000000001,0,0,0,0,0,0,0,0,0,0,8.0000000000000002E-3,1.0999999999999999E-2,0,0,0,0,6.0000000000000001E-3,6.0000000000000001E-3,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,{"$f":"+CH14","v":1},1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,{"$f":"+CZ14","v":0},0,0,0,0,0,0,0,0,"LGR","LGR","LGR","LGR","LGR","LGR","LGR","LGR","LGR",{"$f":"+DR14","v":"LGR"},"LGR","LGR","LGR","LGR","LGR","LGR","LGR","LGR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.98073347325164018,0.97340307063616582,0.99998677698209715,0.99920743469387752,0.99985261714285711,0.99985261714285711,0.98427628911917109,0.98427628911917109,0,0,0,0,0,0,0,0,0,0]
[null,"VBARS Study ID",220,null,"2015_11","2015-08-01",416,328,744,0.55913978494623651,0.44086021505376344,null,2019,365,8760,null,10057,"Ashland, City of",0,0,21.382999999999999,0,0,0,0,0,0,0,0,0,0,0,20.863,20.731000000000002,20.957000000000001,20.097000000000001,0,0,0,0,0,20.876000000000001,20.984000000000002,20.832000000000001,20.878,19.991,19.984000000000002,19.975999999999999,19.975999999999999,0,0,0,0,0,0,0,0,0,0,1.2999999999999999E-2,0.121,0.10100000000000001,0.14699999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,{"$f":"+CH15","v":1},1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,{"$f":"+CZ15","v":0},0,0,0,0,0,0,0,0,"STR","STR","STR","STR","STR","STR","STR","STR","STR",{"$f":"+DR15","v":"STR"},"STR","STR","STR","STR","STR","STR","STR","STR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.99934460136510617,0.99427729732386305,0.99519103356836602,0.99301482195284274,1,1,0.99999994926989177,0.99999994926989177,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2016_11","2016-08-01",432,312,744,0.58064516129032262,0.41935483870967744,null,2031,365,8760,null,10074,"Forest Grove, City of",0,0,27.08,0,0,0,0,0,0,0,0,0,0,0,26.422000000000001,26.254000000000001,26.541,25.452000000000002,0,0,0,0,0,26.63,26.966000000000001,26.864999999999998,27.117000000000001,28.468,28.603999999999999,27.280999999999999,27.356999999999999,0,0,0,0,0,0,0,0,0,0,0.20799999999999999,0.54400000000000004,0.61099999999999999,0.86299999999999999,1.927,2.0630000000000002,1.829,1.905,0,0,0,0,0,0,0,0,0,0,3,3,3,3,3,3,3,3,3,{"$f":"+CH27","v":3},3,3,3,3,3,3,3,3,1,1,1,1,1,1,1,1,1,{"$f":"+CZ27","v":1},1,1,1,1,1,1,1,1,"STR","STR","STR","STR","STR","STR","STR","STR","STR",{"$f":"+DR27","v":"STR"},"STR","STR","STR","STR","STR","STR","STR","STR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0.99296753478154809,0.9818183063872874,0.97950794639285954,0.97129486319291947,0.93863904261835784,0.9345922868790616,0.93948268569301541,0.93712407451646984,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2017_4","2017-01-01",400,344,744,0.5376344086021505,0.46236559139784944,null,2036,366,8784,null,10081,"Milton-Freewater, City of",0,0,10.611000000000001,0,0,0,0,0,0,0,0,0,0,0,10.353,10.287000000000001,10.4,9.9730000000000008,0,0,0,0,0,9.94,9.984,9.6950000000000003,9.6950000000000003,10.673,10.667999999999999,9.2230000000000008,9.2240000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.27300000000000002,0.26800000000000002,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,{"$f":"+CH32","v":1},1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,{"$f":"+CZ32","v":0},0,0,0,0,0,0,0,0,"STR","STR","STR","STR","STR","STR","STR","STR","STR",{"$f":"+DR32","v":"STR"},"STR","STR","STR","STR","STR","STR","STR","STR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0.9999666551966705,1,1,0.97993168914352868,0.98029171989124841,0.99997937582408558,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2018_7","2018-04-01",400,320,720,0.55555555555555558,0.44444444444444442,null,null,null,null,null,10111,"Columbia Power Coop",0,0,3.2829999999999999,0,0,0,0,0,0,0,0,0,0,0,3.2029999999999998,3.1829999999999998,3.218,3.0859999999999999,0,0,0,0,0,2.9049999999999998,2.9239999999999999,2.95,2.9369999999999998,3.0459999999999998,3.0510000000000002,3.05,3.048,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,{"$f":"+CH47","v":1},1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,{"$f":"+CZ47","v":0},0,0,0,0,0,0,0,0,"LGR","LGR","LGR","LGR","LGR","LGR","LGR","LGR","LGR",{"$f":"+DR47","v":"LGR"},"LGR","LGR","LGR","LGR","LGR","LGR","LGR","LGR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.0000000000000007E-2,5227.6489999999994,1,1,1,0.99999161504937006,0.9999436648719634,0.99991660491642076,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2019_8","2019-05-01",416,328,744,0.55913978494623651,0.44086021505376344,null,null,null,null,null,10170,"Eugene Water & Electric Board",1,0,254.84299999999999,0,0,0,0,0,0,0,0,0,1.81085E-2,0,248.64699999999999,247.06700000000001,249.768,239.52199999999999,0,0,0,0,0,243.239,244.048,237.084,237.57,238.1,238.46100000000001,240.07900000000001,241.69,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.55700000000000005,2.1680000000000001,0,0,0,0,0,0,0,0,0,0,4,4,4,4,4,4,4,4,4,{"$f":"+CH60","v":4},4,4,4,4,4,4,4,4,0,0,0,0,0,0,0,0,0,{"$f":"+CZ60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+DR60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.99999912299723837,1,0.99999945337135732,0.99999995160916977,1,1,0.99802818156824302,0.99236842586384144,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2021_6","2021-03-01",432,311,743,0.58142664872139971,0.41857335127860029,null,null,null,null,null,10242,"Lost River Elec Coop",0,0,9.6679999999999993,0,0,0,0,0,0,0,0,0,0,0,9.4329999999999998,9.3729999999999993,9.4749999999999996,9.0869999999999997,0,0,0,0,0,9.4619999999999997,9.5500000000000007,9.2360000000000007,9.31,9.9169999999999998,10.023999999999999,9.6379999999999999,9.702,0,0,0,0,0,0,0,0,0,0,2.9000000000000001E-2,0.11700000000000001,0,0,0.442,0.54900000000000004,0.55100000000000005,0.61499999999999999,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,{"$f":"+CH82","v":1},1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,{"$f":"+CZ82","v":0},0,0,0,0,0,0,0,0,"LGR","LGR","LGR","LGR","LGR","LGR","LGR","LGR","LGR",{"$f":"+DR82","v":"LGR"},"LGR","LGR","LGR","LGR","LGR","LGR","LGR","LGR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.0000000000000007E-2,37558.894,0.99695860753545151,0.98775496835668286,0.9999946616933737,1,0.95539596507008173,0.94519770407023151,0.94279670627723611,0.93657747424242432,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2022_9","2022-06-01",416,304,720,0.57777777777777772,0.42222222222222222,null,null,null,null,null,10291,"Oregon Trail Coop",0,0,80.363,0,0,0,0,0,0,0,0,0,0,0,78.409000000000006,77.911000000000001,78.763000000000005,75.531999999999996,0,0,0,0,0,77.766000000000005,78.887,77.408000000000001,78.774000000000001,79.117000000000004,78.379000000000005,80.307000000000002,78.712999999999994,0,0,0,0,0,0,0,0,0,0,0,0.47799999999999998,0,0.86299999999999999,0.35399999999999998,0,4.7750000000000004,3.181,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,{"$f":"+CH97","v":1},1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,{"$f":"+CZ97","v":0},0,0,0,0,0,0,0,0,"LGR","LGR","LGR","LGR","STR","STR","STR","STR","STR",{"$f":"+DR97","v":"STR"},"STR","STR","STR","STR","STR","STR","STR","STR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0.05,36260.600999999995,0.99999862361864833,0.99394214330664743,0.99999932824255888,0.98904149657247309,0.99552616063804222,0.99999747948812812,0.94054190697448536,0.95958861844168064,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2023_2","2022-11-01",400,321,721,0.55478502080443826,0.44521497919556174,null,null,null,null,null,10326,"U.S. Naval Base,  Bremerton",0,0,30.914000000000001,0,0,0,0,0,0,0,0,0,0,0,30.161999999999999,29.971,30.297999999999998,29.055,0,0,0,0,0,28.655999999999999,28.655000000000001,28.655000000000001,28.655000000000001,29.521000000000001,29.536999999999999,32.127000000000002,32.284999999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.0720000000000001,3.23,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,{"$f":"+CH102","v":1},1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,{"$f":"+CZ102","v":0},0,0,0,0,0,0,0,0,"LGR","LGR","LGR","LGR","LGR","LGR","LGR","LGR","LGR",{"$f":"+DR102","v":"LGR"},"LGR","LGR","LGR","LGR","LGR","LGR","LGR","LGR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.99998625168728017,1,1,1,1,0.99998876181061036,0.90438770002801372,0.89996170477930937,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2024_6","2024-03-01",416,327,743,0.55989232839838488,0.44010767160161507,null,null,null,null,null,10379,"Steilacoom, Town of",0,0,4.88,0,0,0,0,0,0,0,0,0,0,0,4.7610000000000001,4.7309999999999999,4.7830000000000004,4.5869999999999997,0,0,0,0,0,4.8959999999999999,4.93,4.7009999999999996,4.7249999999999996,4.7460000000000004,4.7679999999999998,4.5469999999999997,4.569,0,0,0,0,0,0,0,0,0,0,0.13500000000000001,0.16900000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,{"$f":"+CH118","v":1},1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,{"$f":"+CZ118","v":0},0,0,0,0,0,0,0,0,"LGR","LGR","LGR","LGR","LGR","LGR","LGR","LGR","LGR",{"$f":"+DR118","v":"LGR"},"LGR","LGR","LGR","LGR","LGR","LGR","LGR","LGR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.97252794520961916,0.96578300851759702,0.99999282225058506,1,0.99994949582806569,1,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2026_1","2025-10-01",432,312,744,0.58064516129032262,0.41935483870967744,null,null,null,null,null,11680,"Weiser, City of",0,0,6.423,0,0,0,0,0,0,0,0,0,0,0,6.2670000000000003,6.2270000000000003,6.2949999999999999,6.0369999999999999,0,0,0,0,0,6.6660000000000004,6.7489999999999997,6.4420000000000002,6.4740000000000002,6.3109999999999999,6.3280000000000003,6.2750000000000004,6.2869999999999999,0,0,0,0,0,0,0,0,0,0,0.39900000000000002,0.48199999999999998,0.215,0.247,1.6E-2,3.3000000000000002E-2,0.23799999999999999,0.25,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,{"$f":"+CH137","v":1},1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,{"$f":"+CZ137","v":0},0,0,0,0,0,0,0,0,"LGR","LGR","LGR","LGR","STR","STR","STR","STR","STR",{"$f":"+DR137","v":"STR"},"STR","STR","STR","STR","STR","STR","STR","STR",0,0,0,0,0,0,0,0,{"$f":"+EB137+EF137","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0.94024652993101476,0.92857964623166211,0.96658629674014274,0.96180860729070117,0.99741169437490096,0.99473217496839439,0.96209162323505981,0.96025527847940206,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2027_4","2027-01-01",400,344,744,0.5376344086021505,0.46236559139784944]
[null,null,null,null,"2028_7","2028-04-01",400,320,720,0.55555555555555558,0.44444444444444442]
[null,null,null,null,"2029_5","2029-02-01",384,288,672,0.5714285714285714,0.42857142857142855]
[null,null,null,null,"2030_4","2030-01-01",416,328,744,0.55913978494623651,0.44086021505376344]
[null,null,null,null,"2031_7","2031-04-01",416,304,720,0.57777777777777772,0.42222222222222222]
[null,null,null,null,"2033_1","2032-10-01",416,328,744,0.55913978494623651,0.44086021505376344]
[null,null,null,null,"2033_10","2033-07-01",400,344,744,0.5376344086021505,0.46236559139784944]
[null,null,null,null,"2033_11","2033-08-01",432,312,744,0.58064516129032262,0.41935483870967744]
[null,null,null,null,"2033_12","2033-09-01",400,320,720,0.55555555555555558,0.44444444444444442]

{"sheet":"EE","index":6,"n_rows":138,"n_cols":7,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Energy Efficiency Inputs",null,null,null,"USBR Loads","*This percentage represents the USBR loads that showed up in the BOOM EE report but are not preference customers. This factor is used as an adjustment in the VBA script."]
[null,"Percent of Non-PNGC Reported EE Savings (Last 3 Years Average)",null,null,null,{"$f":"1-SUM($D$5:$D$200)","v":4.5978174849706899E-2}]
[]
[null,"BESID","AccountName","Percent"]
[null,10005,"Alder Mutual",8.4437928762992961E-6]
[null,10015,"Asotin County PUD #1",0]
[null,10024,"Benton County PUD #1",3.6554999989249784E-2]
[null,10025,"Benton REA",1.2435414614267372E-2]
[null,10027,"Big Bend Elec Coop",8.1300065227049006E-3]
[null,10029,"Blachly Lane Elec Coop",6.7544207354914854E-6]
[null,10044,"Canby, City of",1.5724031172890131E-3]
[null,10046,"Central Electric Coop",0]
[null,10047,"Central Lincoln PUD",1.5964005827891304E-2]
[null,10055,"Albion, City of",2.1854021884427306E-5]
[null,10057,"Ashland, City of",1.2237606659529852E-3]
[null,10061,"Blaine, City of",1.8316166082012722E-3]
[null,10072,"Ellensburg, City of",4.1221915661965687E-3]
[null,10086,"Plummer, City of",3.6727786064235464E-4]
[null,10105,"Clatskanie PUD",2.8441761747643149E-3]
[null,10123,"Cowlitz County PUD #1",5.9714760640430374E-2]
[null,10173,"Fall River Elec Coop",0]
[null,10202,"Hood River Elec Coop",3.8096371609890323E-3]
[null,10203,"Idaho County L & P",5.5115779359609924E-4]
[null,10239,"Lincoln Elec Coop (MT)",0]
[null,10273,"Nespelem Valley Elec Coop",3.2406889447651304E-4]
[null,10304,"Parkland L & W",1.1787164848639899E-3]
[null,10349,"Seattle City Light",0.15909101728366265]
[null,10378,"Coulee Dam, City of",6.3711301074749889E-5]
[null,10436,"Vigilante Elec Coop",1.2139575340483341E-3]
[null,10597,"Hermiston, City of",1.535996410530995E-3]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",1.7320942354382611E-3]
[null,11680,"Weiser, City of",7.5141857735589335E-4]
[null,12026,"Jefferson County PUD #1",2.91646852781319E-3]

{"sheet":"SlicePercent","index":7,"n_rows":20,"n_cols":15,"rows_kept":20,"cut":false,"hidden":false,"merged":[]}
[null,"Slice-Block Inputs"]
["TOC",null,null,"Monthly Block Shaping Factors"]
[null,"BESID","AccountName",10,11,12,1,2,3,4,5,6,7,8,9]
[null,10170,"Eugene Water & Electric Board",8.1000000000000003E-2,7.6999999999999999E-2,9.9000000000000005E-2,0.105,9.2999999999999999E-2,9.1999999999999998E-2,8.1000000000000003E-2,6.6000000000000003E-2,6.6000000000000003E-2,8.1000000000000003E-2,8.3000000000000004E-2,7.5999999999999998E-2]
[null,10204,"Idaho Falls Power",7.3999999999999996E-2,8.5000000000000006E-2,0.105,0.108,8.8999999999999996E-2,8.3000000000000004E-2,7.1999999999999995E-2,7.9000000000000001E-2,7.3999999999999996E-2,8.3000000000000004E-2,8.1000000000000003E-2,6.7000000000000004E-2]
[null,10349,"Seattle City Light",0.08,0.127,0.129,0.14000000000000001,0.11899999999999999,0.126,6.0999999999999999E-2,0.02,0,4.8000000000000001E-2,5.7000000000000002E-2,9.2999999999999999E-2]
[null,10370,"Tacoma Public Utilities",6.8000000000000005E-2,8.7999999999999995E-2,0.109,0.10299999999999999,8.7999999999999995E-2,0.10100000000000001,8.5000000000000006E-2,7.5999999999999998E-2,6.8000000000000005E-2,7.2999999999999995E-2,6.9000000000000006E-2,7.1999999999999995E-2]
[null,10024,"Benton County PUD #1",6.5000000000000002E-2,6.9000000000000006E-2,8.1000000000000003E-2,8.7999999999999995E-2,6.6000000000000003E-2,6.5000000000000002E-2,7.0000000000000007E-2,8.7999999999999995E-2,0.10299999999999999,0.125,0.108,7.1999999999999995E-2]
[null,10103,"Clark County PUD #1",7.0999999999999994E-2,9.5000000000000001E-2,0.11799999999999999,0.12,8.6999999999999994E-2,8.1000000000000003E-2,6.7000000000000004E-2,9.4E-2,6.5000000000000002E-2,7.0999999999999994E-2,7.1999999999999995E-2,5.8999999999999997E-2]
[null,10105,"Clatskanie PUD",8.3000000000000004E-2,8.3000000000000004E-2,9.1999999999999998E-2,0.09,8.3000000000000004E-2,9.0999999999999998E-2,8.5999999999999993E-2,6.7000000000000004E-2,8.4000000000000005E-2,0.08,8.1000000000000003E-2,0.08]
[null,10123,"Cowlitz County PUD #1",8.3000000000000004E-2,8.5999999999999993E-2,9.1999999999999998E-2,9.0999999999999998E-2,7.9000000000000001E-2,8.4000000000000005E-2,8.2000000000000003E-2,8.1000000000000003E-2,7.8E-2,8.2000000000000003E-2,8.2000000000000003E-2,0.08]
[null,10157,"Emerald PUD",7.5999999999999998E-2,9.2999999999999999E-2,0.114,0.105,9.0999999999999998E-2,8.6999999999999994E-2,7.9000000000000001E-2,7.0999999999999994E-2,6.6000000000000003E-2,7.5999999999999998E-2,7.4999999999999997E-2,6.7000000000000004E-2]
[null,10183,"Franklin County PUD #1",7.4999999999999997E-2,7.0999999999999994E-2,8.3000000000000004E-2,8.8999999999999996E-2,7.0000000000000007E-2,6.9000000000000006E-2,6.9000000000000006E-2,7.9000000000000001E-2,9.0999999999999998E-2,0.112,0.107,8.5000000000000006E-2]
[null,10191,"Grays Harbor PUD #1",7.8E-2,9.2999999999999999E-2,0.107,0.107,9.0999999999999998E-2,0.09,8.1000000000000003E-2,7.4999999999999997E-2,7.0000000000000007E-2,7.0000000000000007E-2,6.9000000000000006E-2,6.9000000000000006E-2]
[null,10231,"Klickitat County PUD #1",0.08,8.3000000000000004E-2,0.104,0.113,8.6999999999999994E-2,7.9000000000000001E-2,7.3999999999999996E-2,6.6000000000000003E-2,6.2E-2,8.6999999999999994E-2,8.7999999999999995E-2,7.6999999999999999E-2]
[null,10237,"Lewis County PUD #1",0.08,9.5000000000000001E-2,0.115,0.10100000000000001,8.8999999999999996E-2,8.8999999999999996E-2,8.4000000000000005E-2,7.4999999999999997E-2,6.8000000000000005E-2,6.7000000000000004E-2,6.8000000000000005E-2,6.9000000000000006E-2]
[null,10286,"Okanogan County PUD #1",7.6999999999999999E-2,8.5999999999999993E-2,0.11899999999999999,0.13100000000000001,0.108,0.107,7.0999999999999994E-2,5.5E-2,3.7999999999999999E-2,0.08,6.0999999999999999E-2,6.7000000000000004E-2]
[null,10294,"Pacific County PUD #2",7.5999999999999998E-2,9.8000000000000004E-2,0.11600000000000001,0.11700000000000001,9.4E-2,9.4E-2,0.08,7.0999999999999994E-2,6.3E-2,6.3E-2,6.4000000000000001E-2,6.4000000000000001E-2]
[null,10306,"Pend Oreille County PUD  #1",3.4000000000000002E-2,0.14899999999999999,0.13500000000000001,0.19,0.16800000000000001,0.159,0.01,0,0,3.7999999999999999E-2,3.9E-2,7.8E-2]
[null,10354,"Snohomish County PUD #1",8.2000000000000003E-2,9.1999999999999998E-2,0.107,0.105,8.7999999999999995E-2,8.8999999999999996E-2,7.8E-2,7.3999999999999996E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.1999999999999995E-2]

{"sheet":"I_TRL","index":8,"n_rows":141,"n_cols":454,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Total Retail Loads (MWh)"]
["TOC",null,null,"2015-10-01","2015-10-01","2015-11-01","2015-11-01","2015-12-01","2015-12-01","2016-01-01","2016-01-01","2016-02-01","2016-02-01","2016-03-01","2016-03-01","2016-04-01","2016-04-01","2016-05-01","2016-05-01","2016-06-01","2016-06-01","2016-07-01","2016-07-01","2016-08-01","2016-08-01","2016-09-01","2016-09-01","2016-10-01","2016-10-01","2016-11-01","2016-11-01","2016-12-01","2016-12-01","2017-01-01","2017-01-01","2017-02-01","2017-02-01","2017-03-01","2017-03-01","2017-04-01","2017-04-01","2017-05-01","2017-05-01","2017-06-01","2017-06-01","2017-07-01","2017-07-01","2017-08-01","2017-08-01","2017-09-01","2017-09-01","2017-10-01","2017-10-01","2017-11-01","2017-11-01","2017-12-01","2017-12-01","2018-01-01","2018-01-01","2018-02-01","2018-02-01","2018-03-01","2018-03-01","2018-04-01","2018-04-01","2018-05-01","2018-05-01","2018-06-01","2018-06-01","2018-07-01","2018-07-01","2018-08-01","2018-08-01","2018-09-01","2018-09-01","2018-10-01","2018-10-01","2018-11-01","2018-11-01","2018-12-01","2018-12-01","2019-01-01","2019-01-01","2019-02-01","2019-02-01","2019-03-01","2019-03-01","2019-04-01","2019-04-01","2019-05-01","2019-05-01","2019-06-01","2019-06-01","2019-07-01","2019-07-01","2019-08-01","2019-08-01","2019-09-01","2019-09-01","2019-10-01","2019-10-01","2019-11-01","2019-11-01","2019-12-01","2019-12-01","2020-01-01","2020-01-01","2020-02-01","2020-02-01","2020-03-01","2020-03-01","2020-04-01","2020-04-01","2020-05-01","2020-05-01","2020-06-01","2020-06-01","2020-07-01","2020-07-01","2020-08-01","2020-08-01","2020-09-01","2020-09-01","2020-10-01","2020-10-01","2020-11-01","2020-11-01","2020-12-01","2020-12-01","2021-01-01","2021-01-01","2021-02-01","2021-02-01","2021-03-01","2021-03-01","2021-04-01","2021-04-01","2021-05-01","2021-05-01","2021-06-01","2021-06-01","2021-07-01","2021-07-01","2021-08-01","2021-08-01","2021-09-01","2021-09-01","2021-10-01","2021-10-01","2021-11-01","2021-11-01","2021-12-01","2021-12-01","2022-01-01","2022-01-01","2022-02-01","2022-02-01","2022-03-01","2022-03-01","2022-04-01","2022-04-01","2022-05-01","2022-05-01","2022-06-01","2022-06-01","2022-07-01","2022-07-01","2022-08-01","2022-08-01","2022-09-01","2022-09-01","2022-10-01","2022-10-01","2022-11-01","2022-11-01","2022-12-01","2022-12-01","2023-01-01","2023-01-01","2023-02-01","2023-02-01","2023-03-01","2023-03-01","2023-04-01","2023-04-01","2023-05-01","2023-05-01","2023-06-01","2023-06-01","2023-07-01","2023-07-01","2023-08-01","2023-08-01","2023-09-01","2023-09-01","2023-10-01","2023-10-01","2023-11-01","2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01","2025-10-01","2025-10-01","2025-11-01","2025-11-01","2025-12-01","2025-12-01","2026-01-01","2026-01-01","2026-02-01","2026-02-01","2026-03-01","2026-03-01","2026-04-01","2026-04-01","2026-05-01","2026-05-01","2026-06-01","2026-06-01","2026-07-01","2026-07-01","2026-08-01","2026-08-01","2026-09-01","2026-09-01","2026-10-01","2026-10-01","2026-11-01","2026-11-01","2026-12-01","2026-12-01","2027-01-01","2027-01-01","2027-02-01","2027-02-01","2027-03-01","2027-03-01","2027-04-01","2027-04-01","2027-05-01","2027-05-01","2027-06-01","2027-06-01","2027-07-01","2027-07-01","2027-08-01","2027-08-01","2027-09-01","2027-09-01","2027-10-01","2027-10-01","2027-11-01","2027-11-01","2027-12-01","2027-12-01","2028-01-01","2028-01-01","2028-02-01","2028-02-01","2028-03-01","2028-03-01","2028-04-01","2028-04-01","2028-05-01","2028-05-01","2028-06-01","2028-06-01","2028-07-01","2028-07-01","2028-08-01","2028-08-01","2028-09-01","2028-09-01","2028-10-01","2028-10-01","2028-11-01","2028-11-01","2028-12-01","2028-12-01","2029-01-01","2029-01-01","2029-02-01","2029-02-01","2029-03-01","2029-03-01","2029-04-01","2029-04-01","2029-05-01","2029-05-01","2029-06-01","2029-06-01","2029-07-01","2029-07-01","2029-08-01","2029-08-01","2029-09-01","2029-09-01","2029-10-01","2029-10-01","2029-11-01","2029-11-01","2029-12-01","2029-12-01","2030-01-01","2030-01-01","2030-02-01","2030-02-01","2030-03-01","2030-03-01","2030-04-01","2030-04-01","2030-05-01","2030-05-01","2030-06-01","2030-06-01","2030-07-01","2030-07-01","2030-08-01","2030-08-01","2030-09-01","2030-09-01","2030-10-01","2030-10-01","2030-11-01","2030-11-01","2030-12-01","2030-12-01","2031-01-01","2031-01-01","2031-02-01","2031-02-01","2031-03-01","2031-03-01","2031-04-01","2031-04-01","2031-05-01","2031-05-01","2031-06-01","2031-06-01","2031-07-01","2031-07-01","2031-08-01","2031-08-01","2031-09-01","2031-09-01",{"$f":"DATE(YEAR(NV2),MONTH(NV2)+1,1)","v":"2031-10-01"},"2031-10-01","2031-11-01","2031-11-01","2031-12-01","2031-12-01","2032-01-01","2032-01-01","2032-02-01","2032-02-01","2032-03-01","2032-03-01","2032-04-01","2032-04-01","2032-05-01","2032-05-01","2032-06-01","2032-06-01","2032-07-01","2032-07-01","2032-08-01","2032-08-01","2032-09-01","2032-09-01","2032-10-01","2032-10-01","2032-11-01","2032-11-01","2032-12-01","2032-12-01","2033-01-01","2033-01-01","2033-02-01","2033-02-01","2033-03-01","2033-03-01","2033-04-01","2033-04-01","2033-05-01","2033-05-01","2033-06-01","2033-06-01","2033-07-01","2033-07-01","2033-08-01","2033-08-01","2033-09-01","2033-09-01",null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,{"$f":"QJ2+1","v":2032},{"$f":"QK2+1","v":2033}]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[0,10005,"Alder Mutual",218.59899999999999,143.32,284.209,203.68700000000001,316.262,229.61099999999999,312.66699999999997,227.64,282.88299999999998,187.37299999999999,273.44099999999997,180.79599999999999,237.96,161.839,190.142,139.71600000000001,179.102,113.523,165.07,114.456,171.39699999999999,106.96299999999999,172.80699999999999,119.20399999999999,212.73699999999999,139.477,276.25200000000001,197.98400000000001,306.30099999999999,222.37899999999999,302.01,219.881,272.65600000000001,180.59899999999999,265.17899999999997,175.333,230.66900000000001,156.881,185.74600000000001,136.48500000000001,176.27799999999999,111.733,162.81399999999999,112.892,169.096,105.527,170.54499999999999,117.643,215.727,148.583,290.72300000000001,206.517,309.01799999999997,235.732,321.88900000000001,227.14099999999999,281.42200000000003,188.50800000000001,270.58300000000003,176.02699999999999,225.899,166.42099999999999,189.48599999999999,135.03399999999999,178.35300000000001,112.98699999999999,161.42500000000001,118.765,175.21600000000001,104.404,167.173,126.42700000000001,225.21700000000001,140.69300000000001,291.64100000000002,207.16900000000001,309.94799999999998,236.44200000000001,322.851,227.81899999999999,282.30799999999999,189.102,261.10399999999998,187.15600000000001,236.316,157.59399999999999,190.44300000000001,135.71700000000001,172.26599999999999,120.67400000000001,168.96100000000001,112.889,176.268,105.032,168.10599999999999,127.134,239.12100000000001,154.149,329.07400000000001,240.52600000000001,348.58699999999999,277.28300000000002,365.15600000000001,263.91399999999999,339.197,235.44300000000001,300.64999999999998,226.16,275.61900000000003,190.46100000000001,192.77500000000001,156.67500000000001,188.58799999999999,124.08199999999999,179.334,120.26600000000001,180.446,119.744,185.34800000000001,131.46199999999999,241.63800000000001,155.77199999999999,315.31900000000002,258.291,368.00400000000002,262.01600000000002,350.36700000000002,282.84300000000002,328.11599999999999,231.684,317.44799999999998,213.50200000000001,277.99599999999998,192.10400000000001,195.059,158.53100000000001,191.006,125.67400000000001,181.81800000000001,121.932,182.935,121.395,187.69399999999999,133.126,269.97800000000001,200.49199999999999,303.82499999999999,222.83500000000001,390.75599999999997,281.72399999999999,385.00599999999997,307.89400000000001,339.291,241.279,350.41699999999997,242.46299999999999,285.77999999999997,201.04,207.553,164.98699999999999,201.84200000000001,132.56800000000001,184.33099999999999,134.60900000000001,199.22800000000001,117.172,200.178,143.47200000000001,271.98,201.98,305.12299999999999,223.78700000000001,391.43599999999998,282.214,385.00599999999997,307.89400000000001,339.291,241.279,350.41699999999997,242.46299999999999,273.851,212.96899999999999,216.38800000000001,156.15199999999999,201.84200000000001,132.56800000000001,184.33099999999999,134.60900000000001,199.22800000000001,117.172,200.178,143.47200000000001,271.98,201.98,305.12299999999999,223.78700000000001,375.46100000000001,298.18900000000002,401.43799999999999,291.46199999999999,346.33300000000003,242.637,336.339,256.541,285.77999999999997,201.04,216.38800000000001,156.15199999999999,193.648,140.762,191.89500000000001,127.045,199.22800000000001,117.172,191.75700000000001,151.893,283.22000000000003,190.74,305.12299999999999,223.78700000000001,375.46100000000001,298.18900000000002,401.43799999999999,291.46199999999999,339.291,241.279,336.339,256.541,285.77999999999997,201.04,216.38800000000001,156.15199999999999,193.648,140.762,191.89500000000001,127.045,191.72499999999999,124.675,200.178,143.47200000000001,283.22000000000003,190.74,292.18,236.73,391.43599999999998,282.214,401.43799999999999,291.46199999999999,339.291,241.279,336.339,256.541,285.77999999999997,201.04,207.553,164.98699999999999,201.84200000000001,132.56800000000001,191.89500000000001,127.045,191.72499999999999,124.675,200.178,143.47200000000001,283.22000000000003,190.74,292.18,236.73,391.43599999999998,282.214,385.00599999999997,307.89400000000001,339.291,241.279,350.41699999999997,242.46299999999999,285.77999999999997,201.04,207.553,164.98699999999999,201.84200000000001,132.56800000000001,191.89500000000001,127.045,191.72499999999999,124.675,200.178,143.47200000000001,271.98,201.98,305.12299999999999,223.78700000000001,391.43599999999998,282.214,385.00599999999997,307.89400000000001,346.33300000000003,242.637,350.41699999999997,242.46299999999999,273.851,212.96899999999999,216.38800000000001,156.15199999999999,201.84200000000001,132.56800000000001,184.33099999999999,134.60900000000001,199.22800000000001,117.172,200.178,143.47200000000001,271.98,201.98,305.12299999999999,223.78700000000001,375.46100000000001,298.18900000000002,401.43799999999999,291.46199999999999,339.291,241.279,350.41699999999997,242.46299999999999,273.851,212.96899999999999,216.38800000000001,156.15199999999999,201.84200000000001,132.56800000000001,184.33099999999999,134.60900000000001,199.22800000000001,117.172,191.75700000000001,151.893,283.22000000000003,190.74,305.12299999999999,223.78700000000001,375.46100000000001,298.18900000000002,401.43799999999999,291.46199999999999,339.291,241.279,336.339,256.541,285.77999999999997,201.04,216.38800000000001,156.15199999999999,193.648,140.762,191.89500000000001,127.045,199.22800000000001,117.172,191.75700000000001,151.893,283.22000000000003,190.74,305.12299999999999,223.78700000000001,375.46100000000001,298.18900000000002,401.43799999999999,291.46199999999999,339.291,241.279,336.339,256.541,285.77999999999997,201.04,216.38800000000001,156.15199999999999,193.648,140.762,191.89500000000001,127.045,191.72499999999999,124.675,200.178,143.47200000000001,283.22000000000003,190.74,292.18,236.73,391.43599999999998,282.214,401.43799999999999,291.46199999999999,331.40199999999999,257.56799999999998,350.41699999999997,242.46299999999999,285.77999999999997,201.04,207.553,164.98699999999999,201.84200000000001,132.56800000000001,191.89500000000001,127.045,191.72499999999999,124.675,200.178,143.47200000000001,271.98,201.98,305.12299999999999,223.78700000000001,391.43599999999998,282.214,385.00599999999997,307.89400000000001,339.291,241.279,350.41699999999997,242.46299999999999,285.77999999999997,201.04,207.553,164.98699999999999,201.84200000000001,132.56800000000001,184.33099999999999,134.60900000000001,199.22800000000001,117.172,200.178,143.47200000000001,null,{"$f":"+SUM(D4:AA4)","v":4732.6669999999986},{"$f":"+SUM(AB4:AY4)","v":4607.0969999999998},{"$f":"+SUM(AZ4:BW4)","v":4733.46},{"$f":"+SUM(BX4:CU4)","v":4752.8500000000004},{"$f":"+SUM(CV4:DS4)","v":5364.0599999999995},{"$f":"+SUM(DT4:EQ4)","v":5394.2700000000023},{"$f":"+SUM(ER4:FO4)","v":5708.72},{"$f":"+SUM(FP4:GM4)","v":5715.63},{"$f":"+SUM(GN4:HK4)","v":5724.03},{"$f":"+SUM(HL4:II4)","v":5715.630000000001},{"$f":"+SUM(IJ4:JG4)","v":5715.630000000001},{"$f":"+SUM(JH4:KE4)","v":5715.630000000001},{"$f":"+SUM(KF4:LC4)","v":5724.0300000000007},{"$f":"+SUM(LD4:MA4)","v":5715.63},{"$f":"+SUM(MB4:MY4)","v":5715.63},{"$f":"+SUM(MZ4:NW4)","v":5715.630000000001},{"$f":"+SUM(NX4:OU4)","v":5724.0300000000007},{"$f":"+SUM(OV4:PS4)","v":5715.63}]
[0,10015,"Asotin County PUD #1",158.88499999999999,123.417,100.217,62.326000000000001,89.960999999999999,79.093999999999994,103.249,66.465999999999994,99.564999999999998,52.421999999999997,113.77200000000001,69.468999999999994,154.892,99.355999999999995,273.82,232.80600000000001,341.51499999999999,284.089,561.28800000000001,486.71899999999999,578.04600000000005,455.04399999999998,307.88499999999999,341.17,172.27,133.81399999999999,102.518,63.756999999999998,92.009,80.894999999999996,104.336,67.165999999999997,100.624,52.978999999999999,110.39400000000001,67.406999999999996,148.75200000000001,95.417000000000002,285.88799999999998,243.066,373.447,310.65100000000001,564.22299999999996,489.26400000000001,572.096,450.36099999999999,336.64,373.03300000000002,183.65799999999999,149.874,91.793999999999997,69.552999999999997,93.704999999999998,75.12,114.116,65.23,98.207999999999998,53.588000000000001,117.71299999999999,66.923000000000002,193.52799999999999,116.367,333.53,301.65899999999999,419.48200000000003,375.44400000000002,593.34400000000005,508.13499999999999,546.45799999999997,459.45,312.637,338.98899999999998,186.78100000000001,152.423,93.366,70.745000000000005,95.313000000000002,76.409000000000006,116.03700000000001,66.328000000000003,99.885999999999996,54.503999999999998,119.718,68.061999999999998,196.79599999999999,118.33199999999999,339.19600000000003,306.78300000000002,426.62200000000001,381.834,603.41999999999996,516.76400000000001,555.74800000000005,467.26100000000002,317.892,344.68700000000001,178.256,144.56800000000001,86.028000000000006,70.260000000000005,90.56,72.869,106.746,66.778999999999996,91.007000000000005,54.8,111.991,65.138000000000005,182.541,114.54300000000001,308.81299999999999,297.99299999999999,402.13499999999999,357.26299999999998,559.14400000000001,494.95499999999998,520.75699999999995,441.09399999999999,300.22199999999998,326.64600000000002,179.43299999999999,145.52199999999999,86.587000000000003,70.716999999999999,91.14,73.335999999999999,107.56399999999999,67.290999999999997,91.622,55.170999999999999,112.74299999999999,65.575000000000003,183.786,115.324,310.78800000000001,299.899,404.69299999999998,359.53500000000003,562.80899999999997,498.19900000000001,524.12199999999996,443.94400000000002,302.38600000000002,329,153.53700000000001,126.395,88.894000000000005,64.995000000000005,91.013999999999996,70.412000000000006,102.65,63.261000000000003,79.611000000000004,60.773000000000003,105.01900000000001,62.116,159.47900000000001,101.58,262.87700000000001,247.76400000000001,388.93799999999999,337.90899999999999,533.1,479.19299999999998,510.38799999999998,430.57100000000003,283.02,306.63,153.53700000000001,126.395,88.894000000000005,64.995000000000005,91.013999999999996,70.412000000000006,102.65,63.261000000000003,79.611000000000004,60.773000000000003,105.01900000000001,62.116,159.47900000000001,101.58,262.87700000000001,247.76400000000001,388.93799999999999,337.90899999999999,533.1,479.19299999999998,510.38799999999998,430.57100000000003,283.02,306.63,153.53700000000001,126.395,88.894000000000005,64.995000000000005,91.013999999999996,70.412000000000006,102.65,63.261000000000003,82.454999999999998,62.944000000000003,105.01900000000001,62.116,159.47900000000001,101.58,262.87700000000001,247.76400000000001,388.93799999999999,337.90899999999999,533.1,479.19299999999998,510.38799999999998,430.57100000000003,283.02,306.63,153.53700000000001,126.395,88.894000000000005,64.995000000000005,91.013999999999996,70.412000000000006,102.65,63.261000000000003,79.611000000000004,60.773000000000003,105.01900000000001,62.116,159.47900000000001,101.58,262.87700000000001,247.76400000000001,388.93799999999999,337.90899999999999,533.1,479.19299999999998,510.38799999999998,430.57100000000003,283.02,306.63,153.53700000000001,126.395,88.894000000000005,64.995000000000005,91.013999999999996,70.412000000000006,102.65,63.261000000000003,79.611000000000004,60.773000000000003,105.01900000000001,62.116,159.47900000000001,101.58,262.87700000000001,247.76400000000001,388.93799999999999,337.90899999999999,533.1,479.19299999999998,510.38799999999998,430.57100000000003,283.02,306.63,153.53700000000001,126.395,88.894000000000005,64.995000000000005,91.013999999999996,70.412000000000006,102.65,63.261000000000003,79.611000000000004,60.773000000000003,105.01900000000001,62.116,159.47900000000001,101.58,262.87700000000001,247.76400000000001,388.93799999999999,337.90899999999999,533.1,479.19299999999998,510.38799999999998,430.57100000000003,283.02,306.63,153.53700000000001,126.395,88.894000000000005,64.995000000000005,91.013999999999996,70.412000000000006,102.65,63.261000000000003,82.454999999999998,62.944000000000003,105.01900000000001,62.116,159.47900000000001,101.58,262.87700000000001,247.76400000000001,388.93799999999999,337.90899999999999,533.1,479.19299999999998,510.38799999999998,430.57100000000003,283.02,306.63,153.53700000000001,126.395,88.894000000000005,64.995000000000005,91.013999999999996,70.412000000000006,102.65,63.261000000000003,79.611000000000004,60.773000000000003,105.01900000000001,62.116,159.47900000000001,101.58,262.87700000000001,247.76400000000001,388.93799999999999,337.90899999999999,533.1,479.19299999999998,510.38799999999998,430.57100000000003,283.02,306.63,153.53700000000001,126.395,88.894000000000005,64.995000000000005,91.013999999999996,70.412000000000006,102.65,63.261000000000003,79.611000000000004,60.773000000000003,105.01900000000001,62.116,159.47900000000001,101.58,262.87700000000001,247.76400000000001,388.93799999999999,337.90899999999999,533.1,479.19299999999998,510.38799999999998,430.57100000000003,283.02,306.63,153.53700000000001,126.395,88.894000000000005,64.995000000000005,91.013999999999996,70.412000000000006,102.65,63.261000000000003,79.611000000000004,60.773000000000003,105.01900000000001,62.116,159.47900000000001,101.58,262.87700000000001,247.76400000000001,388.93799999999999,337.90899999999999,533.1,479.19299999999998,510.38799999999998,430.57100000000003,283.02,306.63,153.53700000000001,126.395,88.894000000000005,64.995000000000005,91.013999999999996,70.412000000000006,102.65,63.261000000000003,82.454999999999998,62.944000000000003,105.01900000000001,62.116,159.47900000000001,101.58,262.87700000000001,247.76400000000001,388.93799999999999,337.90899999999999,533.1,479.19299999999998,510.38799999999998,430.57100000000003,283.02,306.63,153.53700000000001,126.395,88.894000000000005,64.995000000000005,91.013999999999996,70.412000000000006,102.65,63.261000000000003,79.611000000000004,60.773000000000003,105.01900000000001,62.116,159.47900000000001,101.58,262.87700000000001,247.76400000000001,388.93799999999999,337.90899999999999,533.1,479.19299999999998,510.38799999999998,430.57100000000003,283.02,306.63,null,{"$f":"+SUM(D5:AA5)","v":5235.473},{"$f":"+SUM(AB5:AY5)","v":5391.0070000000005},{"$f":"+SUM(AZ5:BW5)","v":5678.5049999999983},{"$f":"+SUM(BX5:CU5)","v":5774.9069999999992},{"$f":"+SUM(CV5:DS5)","v":5445.1079999999993},{"$f":"+SUM(DT5:EQ5)","v":5481.1860000000006},{"$f":"+SUM(ER5:FO5)","v":5110.1259999999993},{"$f":"+SUM(FP5:GM5)","v":5110.1259999999993},{"$f":"+SUM(GN5:HK5)","v":5115.1410000000005},{"$f":"+SUM(HL5:II5)","v":5110.1259999999993},{"$f":"+SUM(IJ5:JG5)","v":5110.1259999999993},{"$f":"+SUM(JH5:KE5)","v":5110.1259999999993},{"$f":"+SUM(KF5:LC5)","v":5115.1410000000005},{"$f":"+SUM(LD5:MA5)","v":5110.1259999999993},{"$f":"+SUM(MB5:MY5)","v":5110.1259999999993},{"$f":"+SUM(MZ5:NW5)","v":5110.1259999999993},{"$f":"+SUM(NX5:OU5)","v":5115.1410000000005},{"$f":"+SUM(OV5:PS5)","v":5110.1259999999993}]
[0,10024,"Benton County PUD #1",72609.945000000007,43984.938000000002,71716.601999999999,51043.328000000001,91608.960999999996,65984.562999999995,86698.866999999998,62828.375,70522.554999999993,47630.105000000003,73297.820000000007,47714.245999999999,77232.797000000006,47207.531000000003,97686.75,66967.156000000003,110656.219,70497.375,136540.29699999999,92112.398000000001,123164.80499999999,74705.641000000003,81168.202999999994,52364.413999999997,73736.148000000001,44666.449000000001,64744.391000000003,46080.98,79217.398000000001,57059.137000000002,87501.523000000001,63397.582000000002,78718.320000000007,53165.300999999999,74797.616999999998,48690.629000000001,83715.266000000003,51169.625,95241.702999999994,65284.593999999997,116283.359,74078.733999999997,131957.20300000001,88992.327999999994,130424.359,79104.766000000003,89995.047000000006,58041.34,73766.077999999994,44684.578000000001,64822.059000000001,46136.273000000001,79315.687999999995,57125.788999999997,87878.523000000001,63659.508000000002,79054.577999999994,53388.038999999997,75136.789000000004,48911.43,84013.327999999994,51350.563000000002,95499.422000000006,65452.82,116513.086,74225.062999999995,132195,89140.539000000004,130687.617,79264.422000000006,90263.202999999994,58214.237999999998,74055.641000000003,44859.987999999998,65125.245999999999,46352.055,79670.858999999997,57381.605000000003,88283.281000000003,63952.711000000003,79419.827999999994,53634.703000000001,75512.335999999996,49155.887000000002,84347.226999999999,51554.637000000002,95788.43,65650.898000000001,116779.42200000001,74394.733999999997,132462.609,89320.991999999998,130988.883,79447.148000000001,90567.758000000002,58410.637000000002,72397.75,43869.008000000002,71024.616999999998,50555.836000000003,91341.648000000001,65792.101999999999,87491.202999999994,63390.156000000003,72530.148000000001,48985.913999999997,70803.491999999998,46091.695,76819.781000000003,46954.921999999999,96111.843999999997,65881.077999999994,115202.148,73406.101999999999,135540.45300000001,91408.906000000003,120963.148,73385.898000000001,76824.445000000007,49567.563000000002,72348.312999999995,43839.046999999999,70984.023000000001,50526.93,91305.141000000003,65765.797000000006,87527.641000000003,63416.546999999999,73278.976999999999,49491.671999999999,70809.468999999997,46095.586000000003,76831.101999999999,46961.836000000003,96237.116999999998,65966.960999999996,115452.523,73565.633000000002,136032.21900000001,91740.547000000006,121391.539,73645.804999999993,76896.304999999993,49613.93,76456.023000000001,46327.875,73041.202999999994,51991.093999999997,92563.891000000003,66672.312999999995,90704.43,65718.070000000007,73646.702999999994,49739.898000000001,71650.414000000004,46642.883000000002,80391.141000000003,49137.656000000003,97044.297000000006,66520,118688.492,75627.414000000004,135120.375,91125.422000000006,121308.04700000001,73594.952999999994,76343.366999999998,49256.93,76542.577999999994,46380.32,72993.422000000006,51957.078000000001,92151.289000000004,66375.116999999998,90368.976999999999,65475.023000000001,73547.195000000007,49672.703000000001,71760.718999999997,46714.68,80558.343999999997,49239.858999999997,97199.391000000003,66626.312999999995,118827.008,75715.695000000007,135205.42199999999,91182.781000000003,121400.539,73651.054999999993,76522.258000000002,49372.343999999997,76755.593999999997,46509.406000000003,73046.523000000001,51994.875,91786.812999999995,66112.593999999997,90115.922000000006,65291.671999999999,74138.164000000004,50071.836000000003,71963.327999999994,46846.57,80819.016000000003,49399.188000000002,97438.726999999999,66790.366999999998,119052.273,75859.226999999999,135383.625,91302.968999999997,121610.17200000001,73778.233999999997,76805.258000000002,49554.945,77071.741999999998,46700.961000000003,73207.289000000004,52109.313000000002,91565.851999999999,65953.445000000007,90101.491999999998,65281.211000000003,73746.851999999999,49807.546999999999,72361.937999999995,47106.063000000002,81276.616999999998,49678.883000000002,97894.812999999995,67102.983999999997,119551.18,76177.116999999998,135948.734,91684.062999999995,122195.156,74133.141000000003,77299.781000000003,49874.016000000003,77575.741999999998,47006.358999999997,73556.398000000001,52357.805,91579.75,65963.452999999994,90307.922000000006,65430.781000000003,74169.797000000006,50093.203000000001,72966.422000000006,47499.578000000001,81942.437999999995,50085.858999999997,98574.616999999998,67568.976999999999,120318.82799999999,76666.266000000003,136857.65599999999,92297.047000000006,123092.92200000001,74677.781000000003,77972.710999999996,50308.188000000002,78231.366999999998,47403.633000000002,74033.320000000007,52697.281000000003,91715.539000000004,66061.258000000002,90481.710999999996,65556.695000000007,74542.077999999994,50344.625,73503.616999999998,47849.281000000003,82524.781000000003,50441.813000000002,99162.358999999997,67971.843999999997,120972.07799999999,77082.516000000003,137636.06299999999,92822.031000000003,123849.758,75136.945000000007,78508.023000000001,50653.578000000001,78736.116999999998,47709.483999999997,74356.898000000001,52927.601999999999,91680.718999999997,66036.187999999995,90416.07,65509.133000000002,75210.093999999997,50795.805,73735.843999999997,48000.453000000001,82781.547000000006,50598.75,99431.539000000004,68156.366999999998,121292.273,77286.523000000001,138115.766,93145.531000000003,124312.758,75417.835999999996,78759.179999999993,50815.616999999998,78964.273000000001,47847.726999999999,74451.468999999997,52994.93,91476.858999999997,65889.343999999997,90324.789000000004,65443.008000000002,74725.366999999998,50468.43,73972.070000000007,48154.226999999999,83059.351999999999,50768.555,99741.898000000001,68369.101999999999,121678.539,77532.664000000004,138691.5,93533.797000000006,124880.641,75762.358999999997,79082.297000000006,51024.101999999999,79262.906000000003,48028.695,74620.648000000001,53115.351999999999,91368.858999999997,65811.547000000006,90395.937999999995,65494.563000000002,74971.702999999994,50634.796999999999,74362.327999999994,48408.273000000001,83495.976999999999,51035.43,100221.17200000001,68697.625,122266.492,77907.304999999993,139540.28099999999,94106.218999999997,125726.977,76275.820000000007,79606.491999999998,51362.305,79764.297000000006,48332.5,74998.202999999994,53384.093999999997,91506.437999999995,65910.656000000003,90677.93,65698.866999999998,75406.593999999997,50928.508000000002,74917.516000000003,48769.688000000002,84102.773000000001,51406.32,100880.109,69149.297000000006,123062.133,78414.273000000001,140627.359,94839.343999999997,126796.344,76924.562999999995,80271.633000000002,51791.461000000003,80383.687999999995,48707.813000000002,75492.710999999996,53736.086000000003,91803.781000000003,66124.812999999995,90883.898000000001,65848.101999999999,76296.898000000001,51529.805,75361.008000000002,49058.391000000003,84577.687999999995,51696.608999999997,101409.04700000001,69511.858999999997,123726.79700000001,78837.797000000006,141640.375,95522.531000000003,127776.54700000001,77519.25,80794.616999999998,52128.883000000002,80852.508000000002,48991.891000000003,75841.585999999996,53984.413999999997,91938.406000000003,66221.797000000006,91307.726999999999,66155.179999999993,76273.077999999994,51513.718999999997,75956.952999999994,49446.343999999997,85204.656000000003,52079.843999999997,102086.42200000001,69976.172000000006,124546.133,79359.866999999998,142805.56299999999,96308.343999999997,128918.109,78211.797000000006,81486.445000000007,52575.258000000002,null,1815943.8910000001,1836063.7989999999,1840698.6329999999,1847117.5149999999,1806339.8570000001,1809724.66,1839312.8910000003,1839440.1100000003,1842427.2979999997,1847830.19,1858870.5,1869182.1939999999,1875228.094,1878837.2990000003,1886717.7040000001,1898560.9,1910368.9940000002,1922042.2130000002]
[0,10025,"Benton REA",29712.206999999999,19697.815999999999,25326.460999999999,19050.641,27593.699000000001,22459.620999999999,28448.921999999999,20720.895,24088.52,16569.59,22644.83,16486.224999999999,25723.578000000001,17148.937999999998,30686.449000000001,20992.164000000001,34903.112999999998,24497.34,44305.18,29579.305,44576.93,28399.866999999998,34342.483999999997,26538.629000000001,28380.9,18316.451000000001,24845.463,18684.955000000002,29097.768,23683.826000000001,29932.113000000001,21859.631000000001,24309.641,16738.187999999998,22344.219000000001,16267.812,27637.609,18236.697,32181.133000000002,22172.824000000001,34073.883000000002,24066.368999999999,43806.156000000003,29556.440999999999,42547.343999999997,27330.166000000001,29679.923999999999,22774.41,27290.063999999998,17363.023000000001,23320.866999999998,17558.044999999998,27795.919999999998,22610.155999999999,27819.793000000001,20321.115000000002,22377.855,15409.19,20855.035,15183.343000000001,26145.738000000001,17253.311000000002,29335.138999999999,20224.916000000001,30359.282999999999,21441.775000000001,39133.491999999998,26403.956999999999,36996.519999999997,23765.333999999999,24831.375,19020.588,27714.282999999999,17636.805,23691.293000000001,17836.618999999999,28232.539000000001,22965.537,28261.256000000001,20642.651999999998,22735.687999999998,15655.358,21180.812999999998,15420.565000000001,26554.391,17522.657999999999,29802.365000000002,20544.688999999998,30869.083999999999,21801.974999999999,39790.917999999998,26847.530999999999,37634.656000000003,24175.197,25263.678,19355.285,27630.699000000001,17788.223000000002,23726.442999999999,17858.425999999999,27870.803,22788.581999999999,28405.098000000002,20714.57,23653.412,16304.315000000001,21019.861000000001,15311.217000000001,25581.618999999999,16914.469000000001,30121.365000000002,20679.881000000001,32117.366999999998,22698.57,41937.902000000002,28364.673999999999,41202.578000000001,26489.078000000001,29122.942999999999,22536.26,28323.651999999998,18266.526999999998,24365.146000000001,18356.650000000001,28466.067999999999,23393.684000000001,29080.574000000001,21231.673999999999,23603.493999999999,16296.040999999999,21627.182000000001,15757.425999999999,26181.728999999999,17346.643,30730.326000000001,21121.42,32713.636999999999,23124.07,42560.949000000001,28816.611000000001,41820.512000000002,26895.937999999998,29621.256000000001,22934.66,27591.42,17806.938999999998,23445.393,17632.041000000001,27469.688999999998,22358.666000000001,28434.081999999999,20706.141,22175.17,15258.787,22737.133000000002,16559.074000000001,23259.805,15290.281000000001,30025.232,20529.294999999998,33954.593999999997,23935.638999999999,39573.855000000003,26682.043000000001,37355.800999999999,23970.895,28390.692999999999,21913.798999999999,28061.530999999999,18088.965,23832.1,17919.907999999999,27781.33,22608.826000000001,28659.813999999998,20870.557000000001,22447.623,15446.217000000001,23039.688999999998,16779.393,23602.096000000001,15515.893,30431.785,20807.546999999999,34393.523000000001,24245.763999999999,40052.800999999999,27005.190999999999,37814.370999999999,24265.43,28783.879000000001,22218.210999999999,28473.357,18354.752,24173.125,18176.375,28036.178,22816.256000000001,28843.425999999999,21004.293000000001,22667.197,15597.4,23287.543000000001,16959.870999999999,23877.113000000001,15697.156000000001,30762.699000000001,21034.030999999999,34757.531000000003,24502.951000000001,40466.711000000003,27284.460999999999,38217.733999999997,24524.5,29131.710999999999,22487.508000000002,28845.440999999999,18594.883000000002,24487.18,18412.559000000001,28276.175999999999,23011.598000000002,29010.539000000001,21126.008000000002,22870.789000000001,15737.324000000001,23526.063999999998,17133.557000000001,24151.166000000001,15877.787,31110.787,21272.271000000001,35148.434000000001,24779.143,40898.620999999999,27575.870999999999,38619.199000000001,24782.355,29450.048999999999,22733.971000000001,29163.315999999999,18800.035,24733.455000000002,18597.768,28443.348000000002,23147.668000000001,29357.863000000001,21378.984,23241.982,15992.686,23910.473000000002,17413.473000000002,24557.648000000001,16145.703,31573.146000000001,21588.717000000001,35637.866999999998,25124.955000000002,41456.800999999999,27952.48,39159.949000000001,25129.68,29899.263999999999,23081.759999999998,29631.357,19102.099999999999,25132.373,18897.771000000001,28772.794999999998,23415.817999999999,29644.383000000002,21587.671999999999,23555.138999999999,16208.115,24249.682000000001,17660.478999999999,24928.432000000001,16390.088,32015.182000000001,21891.256000000001,36121.133000000002,25466.400000000001,41981.078000000001,28306.219000000001,39630.745999999999,25432.062999999998,30243.192999999999,23348.032999999999,29949.83,19307.634999999998,25358.615000000002,19067.919999999998,28906.719000000001,23524.82,29968.486000000001,21823.732,23861.884999999998,16419.268,24555.425999999999,17883.113000000001,25229.478999999999,16588.513999999999,32359.629000000001,22127,36476.866999999998,25717.748,42426.766000000003,28606.93,40069.546999999999,25713.901999999998,30599.271000000001,23623.717000000001,30329.23,19552.491999999998,25688.615000000002,19316.096000000001,29193.067999999999,23757.893,30105.053,21923.205000000002,24038.33,16540.521000000001,24769.418000000001,18038.937999999998,25484.379000000001,16756.52,32705.486000000001,22363.713,36881.788999999997,26003.842000000001,42906.805,28930.82,40529.112999999998,26009.074000000001,30960.129000000001,23903.098000000002,30700.228999999999,19791.928,25994.648000000001,19546.245999999999,29435.633000000002,23955.328000000001,30423.686000000002,22155.278999999999,24380.032999999999,16775.592000000001,25136.307000000001,18306.099999999999,25882.664000000001,17019.030999999999,33180.230000000003,22688.631000000001,37401.586000000003,26371.107,43503.406000000003,29333.351999999999,41101.913999999997,26376.976999999999,31410.853999999999,24252.057000000001,31152.686000000002,20083.936000000002,26373.27,19830.988000000001,29749.728999999999,24210.982,30764.423999999999,22403.458999999999,24727.131000000001,17014.373,25499.662,18570.682000000001,26268.17,17273.118999999999,33635.891000000003,23000.493999999999,37895.656000000003,26720.188999999998,44070.633000000002,29716.07,41624.762000000002,26712.800999999999,31803.618999999999,24556.138999999999,31532.434000000001,20329.016,26668.811000000002,20053.248,29982.75,24400.648000000001,31130.006000000001,22669.732,25077.544999999998,17255.567999999999,25867.028999999999,18838.188999999998,26648.664000000001,17523.905999999999,34074.866999999998,23300.936000000002,38366.815999999999,27053.088,44621.305,30087.616999999998,42147.983999999997,27048.859,32196.287,24860.146000000001,31924.190999999999,20581.848000000002,26986.303,20292.018,30240.008000000002,24610.039000000001,31424.506000000001,22884.232,25381.638999999999,17464.631000000001,26177.146000000001,19064.009999999998,26973.859,17738.245999999999,34475.796999999999,23575.342000000001,38804.894999999997,27362.611000000001,45149.5,30443.991999999998,42644.425999999999,27367.715,32573.633000000002,25152.296999999999,null,634493.40399999986,628523.92300000007,572815.83400000003,582135.83499999996,600838.35499999998,612635.86900000006,587056.46699999995,594672.4439999999,601133.87900000019,607431.772,615489.02099999995,623611.50699999987,630166.81900000002,636687.62699999998,645122.81800000009,653658.86499999976,661735.451,669292.88399999996]
[0,10027,"Big Bend Elec Coop",21513.085999999999,14715.813,13251.338,9881.1620000000003,15817.066999999999,11782.233,15545.653,11437.546,12959.495000000001,9008.2039999999997,12804.504999999999,8590.3960000000006,22933.857,15721.442999999999,34279.961000000003,25465.738000000001,41382.516000000003,28182.280999999999,45614.663999999997,34317.938000000002,43359.336000000003,29669.366999999998,31536.848000000002,23457.254000000001,22829.391,15471.355,14325.249,10680.446,16843.116999999998,12558.838,15295.813,11262.022000000001,13843.08,9639.91,14317.737999999999,9469.3050000000003,24449.273000000001,16639.886999999999,37373.891000000003,27875.585999999999,43250.137000000002,29637.895,46985.773000000001,35652.375,44403.324000000001,30634.065999999999,32947.976999999999,24530.925999999999,22822.724999999999,15467.501,14622.054,10901.735000000001,17142.391,12777.66,15594.213,11481.727000000001,14148.496999999999,9852.5930000000008,14629.589,9675.5519999999997,24353.107,16586.008000000002,36964.843999999997,27539.741999999998,42581.688000000002,29201.025000000001,46205.684000000001,35037.563000000002,43711.046999999999,30185.223000000002,32598.050999999999,24294.335999999999,23131.541000000001,15676.786,14918.862999999999,11123.027,17439.23,12998.92,15892.602999999999,11701.427,14453.914000000001,10065.275,14941.44,9881.7999999999993,24661.391,16795.822,37261.601999999999,27761.085999999999,42889.108999999997,29411.697,46500.258000000002,35261.089999999997,44017.641000000003,30396.745999999999,32895.035000000003,24515.453000000001,23787.539000000001,16121.353999999999,15625.582,11649.933999999999,18256.491999999998,13608.093999999999,17752.978999999999,13071.188,15233.338,10608.043,15686.213,10374.370999999999,25796,17568.025000000001,35417.461000000003,26385.616999999998,44227.086000000003,30328.563999999998,45728.101999999999,34675.184000000001,43835.718999999997,30271.238000000001,32485.93,24210.859,23981.061000000002,16252.504999999999,15811.938,11788.874,18442.942999999999,13747.072,17940.973000000002,13209.603999999999,15158.565000000001,10555.974,15882.019,10503.87,25989.258000000002,17699.553,35603.214999999997,26524.164000000001,44419.59,30460.482,45912.542999999998,34815.133000000002,44027.652000000002,30403.648000000001,32671.855,24349.285,23616.063999999998,16018.583000000001,15556.135,11521.268,18588.633000000002,13756.593999999999,18472.557000000001,13597.803,15475.735000000001,10807.876,14530.352999999999,9735.9680000000008,19890.738000000001,13263.611999999999,37430.483999999997,28198.912,49519.953000000001,34259.688000000002,48666.66,36655.766000000003,44233.012000000002,29921.9,32366.776999999998,24443.57,23753.238000000001,16111.62,15688.392,11619.22,18720.936000000002,13854.504000000001,18605.157999999999,13695.412,15611.281999999999,10902.538,14668.199000000001,9828.33,20028.866999999998,13355.694,37561.745999999999,28297.853999999999,49656.046999999999,34353.805,48797.945,36754.690999999999,44370.347999999998,30014.768,32497.98,24542.578000000001,23890.407999999999,16204.656999999999,15820.647999999999,11717.172,18853.234,13952.414000000001,18737.758000000002,13793.021000000001,16139.378000000001,11271.347,14806.045,9920.6929999999993,20166.991999999998,13447.776,37693.012000000002,28396.798999999999,49792.148000000001,34447.913999999997,48929.222999999998,36853.625,44507.684000000001,30107.643,32629.18,24641.585999999999,24027.578000000001,16297.698,15952.905000000001,11815.124,18985.532999999999,14050.322,18870.359,13890.629000000001,15882.375,11091.862999999999,14943.892,10013.056,20305.120999999999,13539.858,37824.277000000002,28495.743999999999,49928.241999999998,34542.023000000001,49060.504000000001,36952.546999999999,44645.02,30200.518,32760.379000000001,24740.598000000002,24164.75,16390.738000000001,16085.161,11913.076999999999,19117.835999999999,14148.23,19002.960999999999,13988.237999999999,16017.921,11186.526,15081.737999999999,10105.42,20443.248,13631.941999999999,37955.542999999998,28594.688999999998,50064.336000000003,34636.141000000003,49191.788999999997,37051.472999999998,44782.355000000003,30293.393,32891.582000000002,24839.609,24301.923999999999,16483.775000000001,16217.418,12011.029,19250.136999999999,14246.141,19135.561000000002,14085.846,16153.468999999999,11281.188,15219.584000000001,10197.782999999999,20581.377,13724.023999999999,38086.813000000002,28693.631000000001,50200.438000000002,34730.25,49323.074000000001,37150.406000000003,44919.695,30386.263999999999,33022.781000000003,24938.616999999998,24439.094000000001,16576.815999999999,16349.674000000001,12108.982,19382.437999999998,14344.050999999999,19268.162,14183.455,16681.563999999998,11649.998,15357.43,10290.146000000001,20719.504000000001,13816.103999999999,38218.07,28792.576000000001,50336.538999999997,34824.358999999997,49454.355000000003,37249.328000000001,45057.023000000001,30479.138999999999,33153.983999999997,25037.625,24576.263999999999,16669.853999999999,16481.93,12206.936,19514.736000000001,14441.959000000001,19400.761999999999,14281.063,16424.561000000002,11470.513999999999,15495.276,10382.509,20857.633000000002,13908.187,38349.339999999997,28891.518,50472.629000000001,34918.472999999998,49585.641000000003,37348.262000000002,45194.358999999997,30572.013999999999,33285.184000000001,25136.633000000002,24713.434000000001,16762.895,16614.188999999998,12304.887000000001,19647.037,14539.869000000001,19533.363000000001,14378.672,16560.109,11565.175999999999,15633.124,10474.871999999999,20995.758000000002,14000.269,38480.601999999999,28990.467000000001,50608.726999999999,35012.586000000003,49716.913999999997,37447.184000000001,45331.699000000001,30664.884999999998,33416.383000000002,25235.645,24850.603999999999,16855.932000000001,16746.445,12402.842000000001,19779.335999999999,14637.777,19665.965,14476.281000000001,16695.657999999999,11659.838,15770.97,10567.235000000001,21133.886999999999,14092.351000000001,38611.870999999999,29089.407999999999,50744.828000000001,35106.695,49848.199000000001,37546.116999999998,45469.035000000003,30757.759999999998,33547.582000000002,25334.651999999998,24987.775000000001,16948.971000000001,16878.703000000001,12500.793,19911.636999999999,14735.688,19798.563999999998,14573.888999999999,17223.752,12028.647999999999,15908.816000000001,10659.598,21272.016,14184.433000000001,38743.129000000001,29188.353999999999,50880.921999999999,35200.813000000002,49979.483999999997,37645.042999999998,45606.362999999998,30850.634999999998,33678.785000000003,25433.66,25124.942999999999,17042.009999999998,17010.958999999999,12598.745999999999,20043.936000000002,14833.596,19931.166000000001,14671.498,16966.75,11849.164000000001,16046.662,10751.960999999999,21410.141,14276.514999999999,38874.398000000001,29287.294999999998,51017.023000000001,35294.921999999999,50110.766000000003,37743.972999999998,45743.703000000001,30943.506000000001,33809.983999999997,25532.668000000001,null,533227.701,560917.37399999995,558374.55500000005,564591.75599999994,572704.91200000013,576151.77600000007,580528.64099999983,583291.152,586720.35700000008,588816.16500000004,591578.69600000011,594341.22499999998,597770.41599999997,599866.23699999996,602628.74600000004,605391.26800000004,608820.47100000002,610916.28500000003]
[1,10029,"Blachly Lane Elec Coop",8987.7860000000001,4688.7539999999999,9182.6129999999994,5859.4930000000004,10370.279,6218.6750000000002,10454.674000000001,6597.3779999999997,9908.9850000000006,5558.0839999999998,9793.3050000000003,5360.5810000000001,9412.0460000000003,5154.7860000000001,8243.7520000000004,5013.9260000000004,8700.6129999999994,4557.4679999999998,8227.1129999999994,4861.1310000000003,8870.0169999999998,4531.24,8177.4970000000003,4535.59,8912.8439999999991,5004.375,9779.0310000000009,5799.0129999999999,10480.322,6284.665,10425.879999999999,6579.2089999999998,9927.2839999999997,5630.4629999999997,9935.8619999999992,5438.6120000000001,9353.2970000000005,5521.0519999999997,8540.4560000000001,4834.116,8687.6880000000001,4550.6980000000003,8351.8940000000002,4934.8580000000002,9029.9689999999991,4612.9520000000002,8228.6239999999998,4563.9480000000003,8732.3870000000006,4908.5829999999996,9382.4529999999995,5556.9139999999998,9934.25,6396.4650000000001,10369.415000000001,6094.2550000000001,9571.1110000000008,5429.0969999999998,9952.9580000000005,5450.8670000000002,9097.5400000000009,5377.3059999999996,8306.6489999999994,4720.9769999999999,8460.2659999999996,4452.1610000000001,8121.61,4804.4610000000002,9061.9390000000003,4646.96,7986.2020000000002,4783.6869999999999,8962.7990000000009,4678.17,9382.4529999999995,5556.9139999999998,9934.25,6396.4650000000001,10369.415000000001,6094.2550000000001,9571.1110000000008,5429.0969999999998,9692.42,5711.4040000000005,9350.1880000000001,5124.6589999999997,8306.6489999999994,4720.9769999999999,8234.89,4677.5370000000003,8339.9459999999999,4586.125,9061.9390000000003,4646.96,7986.2020000000002,4783.6869999999999,9836.74,5167.7259999999997,10091.907999999999,6033.3869999999997,11120.971,7186.165,11245.355,6675.1180000000004,10856.315000000001,6126.8059999999996,10376.212,6147.777,10062.281999999999,5561.2449999999999,8812.0319999999992,5423.9620000000004,9464.8130000000001,5029.7849999999999,9314.5490000000009,5177.9459999999999,9553.7729999999992,5296.1090000000004,8874.2530000000006,5002.1210000000001,9926.1759999999995,5221.0730000000003,9861.5190000000002,6329.415,11415.076999999999,6892.0590000000002,10956.24,6964.2330000000002,10451.225,5961.3249999999998,10641.45,5882.5389999999998,10062.281999999999,5561.2449999999999,8812.0319999999992,5423.9620000000004,9464.8130000000001,5029.7849999999999,9314.5490000000009,5177.9459999999999,9553.7729999999992,5296.1090000000004,8874.2530000000006,5002.1210000000001,9364.2960000000003,5360.4480000000003,8900.1229999999996,5364.7120000000004,10530.587,6422.1610000000001,10911.128000000001,6948.4579999999996,9710.4490000000005,5578.9430000000002,10638.438,5824.7979999999998,9677.58,5251.5389999999998,8315.4840000000004,5128.6279999999997,8813.7440000000006,4704.7969999999996,8614.8539999999994,5156.6229999999996,9207.8359999999993,4873.1400000000003,8297.9699999999993,4670.2079999999996,9364.2960000000003,5360.4480000000003,8900.1229999999996,5364.7120000000004,10530.587,6422.1610000000001,10911.128000000001,6948.4579999999996,9710.4490000000005,5578.9430000000002,10638.438,5824.7979999999998,9396.6669999999995,5532.4520000000002,8560.2939999999999,4883.8180000000002,8813.7440000000006,4704.7969999999996,8614.8539999999994,5156.6229999999996,9207.8359999999993,4873.1400000000003,8297.9699999999993,4670.2079999999996,9364.2960000000003,5360.4480000000003,8900.1229999999996,5364.7120000000004,10221.887000000001,6730.8609999999999,11236.342000000001,6623.2449999999999,10089.544,5727.4939999999997,10338.248,6124.9880000000003,9677.58,5251.5389999999998,8560.2939999999999,4883.8180000000002,8559.3729999999996,4959.1679999999997,8865.625,4905.8519999999999,9207.8359999999993,4873.1400000000003,8053.9549999999999,4914.223,9632.4259999999995,5092.3180000000002,8900.1229999999996,5364.7120000000004,10221.887000000001,6730.8609999999999,11236.342000000001,6623.2449999999999,9710.4490000000005,5578.9430000000002,10338.248,6124.9880000000003,9677.58,5251.5389999999998,8560.2939999999999,4883.8180000000002,8559.3729999999996,4959.1679999999997,8865.625,4905.8519999999999,8951.4279999999999,5129.5479999999998,8297.9699999999993,4670.2079999999996,9632.4259999999995,5092.3180000000002,8632.0820000000003,5632.7529999999997,10530.587,6422.1610000000001,11236.342000000001,6623.2449999999999,9710.4490000000005,5578.9430000000002,10338.248,6124.9880000000003,9677.58,5251.5389999999998,8315.4840000000004,5128.6279999999997,8813.7440000000006,4704.7969999999996,8865.625,4905.8519999999999,8951.4279999999999,5129.5479999999998,8297.9699999999993,4670.2079999999996,9632.4259999999995,5092.3180000000002,8632.0820000000003,5632.7529999999997,10530.587,6422.1610000000001,10911.128000000001,6948.4579999999996,9710.4490000000005,5578.9430000000002,10638.438,5824.7979999999998,9677.58,5251.5389999999998,8315.4840000000004,5128.6279999999997,8813.7440000000006,4704.7969999999996,8865.625,4905.8519999999999,8951.4279999999999,5129.5479999999998,8297.9699999999993,4670.2079999999996,9364.2960000000003,5360.4480000000003,8900.1229999999996,5364.7120000000004,10530.587,6422.1610000000001,10911.128000000001,6948.4579999999996,10089.544,5727.4939999999997,10638.438,5824.7979999999998,9396.6669999999995,5532.4520000000002,8560.2939999999999,4883.8180000000002,8813.7440000000006,4704.7969999999996,8614.8539999999994,5156.6229999999996,9207.8359999999993,4873.1400000000003,8297.9699999999993,4670.2079999999996,9364.2960000000003,5360.4480000000003,8900.1229999999996,5364.7120000000004,10221.887000000001,6730.8609999999999,11236.342000000001,6623.2449999999999,9710.4490000000005,5578.9430000000002,10638.438,5824.7979999999998,9396.6669999999995,5532.4520000000002,8560.2939999999999,4883.8180000000002,8813.7440000000006,4704.7969999999996,8614.8539999999994,5156.6229999999996,9207.8359999999993,4873.1400000000003,8053.9549999999999,4914.223,9632.4259999999995,5092.3180000000002,8900.1229999999996,5364.7120000000004,10221.887000000001,6730.8609999999999,11236.342000000001,6623.2449999999999,9710.4490000000005,5578.9430000000002,10338.248,6124.9880000000003,9677.58,5251.5389999999998,8560.2939999999999,4883.8180000000002,8559.3729999999996,4959.1679999999997,8865.625,4905.8519999999999,9207.8359999999993,4873.1400000000003,8053.9549999999999,4914.223,9632.4259999999995,5092.3180000000002,8900.1229999999996,5364.7120000000004,10221.887000000001,6730.8609999999999,11236.342000000001,6623.2449999999999,9710.4490000000005,5578.9430000000002,10338.248,6124.9880000000003,9677.58,5251.5389999999998,8560.2939999999999,4883.8180000000002,8559.3729999999996,4959.1679999999997,8865.625,4905.8519999999999,8951.4279999999999,5129.5479999999998,8297.9699999999993,4670.2079999999996,9632.4259999999995,5092.3180000000002,8632.0820000000003,5632.7529999999997,10530.587,6422.1610000000001,11236.342000000001,6623.2449999999999,9781.6610000000001,6035.3760000000002,10638.438,5824.7979999999998,9677.58,5251.5389999999998,8315.4840000000004,5128.6279999999997,8813.7440000000006,4704.7969999999996,8865.625,4905.8519999999999,8951.4279999999999,5129.5479999999998,8297.9699999999993,4670.2079999999996,9364.2960000000003,5360.4480000000003,8900.1229999999996,5364.7120000000004,10530.587,6422.1610000000001,10911.128000000001,6948.4579999999996,9710.4490000000005,5578.9430000000002,10638.438,5824.7979999999998,9677.58,5251.5389999999998,8315.4840000000004,5128.6279999999997,8813.7440000000006,4704.7969999999996,8614.8539999999994,5156.6229999999996,9207.8359999999993,4873.1400000000003,8297.9699999999993,4670.2079999999996,null,173265.78600000002,175407.11200000002,171598.51299999998,171598.51199999999,188437.34999999998,188075.201,178266.94399999999,178266.94399999999,178794.59100000004,178266.94500000007,178266.94500000001,178266.94400000002,178794.59,178266.94499999998,178266.94500000004,178266.94500000007,178794.59000000003,178266.94399999999]
[0,10044,"Canby, City of",9530.0830000000005,4919.665,10323.781999999999,6602.6769999999997,12154.946,7105.22,11332.89,7166.81,10521.146000000001,5682.7529999999997,10158.859,5328.6710000000003,9463.0640000000003,5021.92,8811.8510000000006,5278.7790000000005,9201.6470000000008,4714.9340000000002,9833.6669999999995,5792.1030000000001,10499.475,5216.49,8935.3970000000008,4954.0720000000001,8759.8029999999999,4973.7439999999997,10207.022999999999,6042.5450000000001,11659.224,6869.7560000000003,10833.36,6951.7439999999997,9816.2520000000004,5438.4380000000001,9701.2630000000008,5105.0079999999998,8712.7649999999994,5084.6970000000001,8598.5460000000003,4776.3620000000001,8701.4680000000008,4524.643,9281.74,5638.1210000000001,9950.0190000000002,5058.24,8484.9519999999993,4717.7340000000004,8756.8529999999992,4971.3720000000003,10209.616,6043.6009999999997,11274.307000000001,7263.7070000000003,11218.041999999999,6580.5429999999997,9830.6980000000003,5446.7619999999997,9717.8320000000003,5113.482,8723.0879999999997,5092.7709999999997,8611.6720000000005,4782.0320000000002,8719.1509999999998,4533.1580000000004,9296.7659999999996,5647.2070000000003,9965.48,5065.9530000000004,8211.3809999999994,5013.9669999999996,9107.0529999999999,4712.6099999999997,10263.228999999999,6075.375,11323.146000000001,7294.9889999999996,11265.210999999999,6608.4709999999995,9878.4789999999994,5473.2110000000002,9451.3729999999996,5453.8019999999997,9072.9760000000006,4817.0529999999999,8659.143,4808.5209999999997,8476.777,4848.7860000000001,9659.0859999999993,5358.1139999999996,10013.939,5090.6149999999998,8256.7289999999994,5041.5770000000002,9130.5380000000005,4725.2129999999997,10304.728999999999,6100.0290000000005,11357.404,7316.4889999999996,11300.285,6630.6040000000003,10163.474,5552.4129999999996,9486.1630000000005,5472.7209999999995,9118.6560000000009,4840.8739999999998,8373.2170000000006,5092.5559999999996,8808.9570000000003,4580.1400000000003,9698.5349999999999,5380.8289999999997,9737.3029999999999,5431.3,8588.777,4775.0140000000001,9192.2669999999998,4758.1589999999997,10001.326999999999,6490.6570000000002,11801.466,6953.2619999999997,10968.218000000001,7037.6620000000003,9960.9490000000005,5518.6880000000001,9842.4850000000006,5179.1899999999996,9155.9439999999995,4860.7849999999999,8413.1769999999997,5116.8639999999996,8851.0480000000007,4602.0780000000004,9739.6049999999996,5403.6880000000001,9778.2620000000006,5454.1620000000003,8629.6239999999998,4797.7870000000003,9632.1759999999995,5640.1310000000003,10354.18,6341.3739999999998,11913.128000000001,7174.902,11523.938,7579.7089999999998,9915.7199999999993,5615.6970000000001,10530.874,5692.6549999999997,9658.2569999999996,5218.625,8460.366,5258.5969999999998,9385.6530000000002,5031.2389999999996,9961.1460000000006,6178.5360000000001,10717.620999999999,5609.1559999999999,8907.49,5170.4989999999998,9665.1380000000008,5659.4409999999998,10416.269,6379.4009999999998,11984.6,7217.9470000000001,11593.066999999999,7625.1819999999998,9975.1839999999993,5649.3689999999997,10594.031999999999,5726.7929999999997,9380.2520000000004,5585.8379999999997,8810.8909999999996,4990.3159999999998,9441.9290000000001,5061.4070000000002,10020.884,6215.5870000000004,10781.903,5642.7950000000001,8960.8979999999992,5201.4979999999996,9721.5650000000005,5692.4809999999998,10477.09,6416.6459999999997,11635.124,7679.5839999999998,12080.592000000001,7249.9030000000002,10446.295,5831.6139999999996,10298.919,6117.2120000000004,9772.9040000000005,5280.5640000000003,8862.3189999999995,5019.45,9169.64,5418.3609999999999,10434.084999999999,5897.19,10844.857,5675.74,8693.4670000000006,5551.5919999999996,10118.308999999999,5390.6210000000001,10541.596,6456.15,11706.782999999999,7726.8739999999998,12154.98,7294.5630000000001,10095.198,5717.3310000000001,10362.33,6154.866,9833.0669999999991,5313.0690000000004,8916.86,5050.348,9226.0869999999995,5451.7070000000003,10498.322,5933.5020000000004,10550.626,6071.6949999999997,9068.68,5264.0569999999998,10178.987999999999,5422.96,10221.584000000001,6878.1109999999999,12201.611000000001,7348.6549999999997,12227.898999999999,7338.3419999999996,10155.754000000001,5751.62,10424.498,6191.7780000000002,9892.0439999999999,5344.9359999999997,8665.1149999999998,5385.8459999999995,9612.81,5153.0200000000004,10561.284,5969.1109999999999,10613.919,6108.1109999999999,9123.0560000000005,5295.6350000000002,10240.012000000001,5455.5209999999997,10282.913,6919.3609999999999,12274.813,7392.7579999999998,11873.791999999999,7809.86,10216.677,5786.1149999999998,10850.517,5865.442,9951.3739999999998,5377.0020000000004,8717.0889999999999,5418.1450000000004,9670.4490000000005,5183.9380000000001,10624.616,6004.94,10677.598,6144.7520000000004,9177.7620000000006,5327.4080000000004,9956.8799999999992,5830.3159999999998,10730.728999999999,6572.0079999999998,12346.522000000001,7435.9620000000004,11943.144,7855.4970000000003,10699.206,5972.7849999999999,10913.886,5899.7049999999999,9663.48,5754.4070000000002,9076.7839999999997,5140.9859999999999,9726.9089999999997,5214.2250000000004,10323.424999999999,6403.2579999999998,11107.406999999999,5813.2020000000002,9231.3449999999993,5358.5309999999999,10018.173000000001,5866.2349999999997,10796.807000000001,6612.4889999999996,11990.357,7913.9849999999997,12449.26,7471.3360000000002,10339.64,5855.7349999999997,10981.093000000001,5936.0410000000002,9722.9989999999998,5789.8289999999997,9132.6540000000005,5172.6530000000002,9786.7870000000003,5246.3419999999996,10386.999,6442.6970000000001,11175.796,5849.0159999999996,8958.7530000000006,5720.95,10425.297,5554.4070000000002,10861.571,6652.1679999999997,12062.324000000001,7961.4690000000001,12523.942999999999,7516.2070000000003,10401.677,5890.8590000000004,10676.974,6341.67,10131.529,5474.3680000000004,9187.4230000000007,5203.6970000000001,9506.1470000000008,5617.1629999999996,10816.934999999999,6113.7420000000002,11242.841,5884.1260000000002,9012.4989999999998,5755.2629999999999,10487.811,5587.77,10926.736000000001,6692.0889999999999,12134.728999999999,8009.241,12599.075999999999,7561.3419999999996,10464.096,5926.2020000000002,10741.045,6379.71,10192.308999999999,5507.2129999999997,9242.5210000000006,5234.9189999999999,9563.1859999999997,5650.8580000000002,10881.822,6150.4359999999997,10936.188,6293.5379999999996,9399.9220000000005,5456.4279999999999,10549.06,5620.4189999999999,10593.491,7128.2569999999996,12645.56,7616.1130000000003,12672.683000000001,7605.5320000000002,10561.989,6513.7309999999998,11178.183000000001,6042.59,10251.848,5539.38,8980.2849999999999,5581.7129999999997,9962.3960000000006,5340.509,10945.394,6186.3710000000001,11000.087,6330.2969999999996,9454.8240000000005,5488.2929999999997,10260.737999999999,6008.3280000000004,11058.255999999999,6772.6360000000004,12723.463,7663.0330000000004,12307.761,8095.3829999999998,10590.048000000001,5997.5249999999996,11247.027,6079.8040000000001,10314.981,5573.4889999999996,9035.5879999999997,5616.0829999999996,10023.742,5373.3959999999997,10638.547,6598.73,11446.449000000001,5990.6850000000004,9513.0550000000003,5522.0919999999996,null,188550.90100000001,179887.44699999999,180089.44100000002,181010.26499999996,181966.22,182507.35400000005,191471.66899999997,192580.62100000001,194267.19399999999,194897.62099999998,196066.68700000001,197242.85399999999,198970.59899999999,199616.62599999999,200814.29899999997,202019.18699999998,203789.005,204450.83900000001]
[1,10046,"Central Electric Coop",29899.125,18322.509999999998,37306.445,26737.055,47900.324000000001,33370.129000000001,42722.449000000001,31289.333999999999,37632.190999999999,25122.1,34444.773000000001,22839.076000000001,31666.473000000002,20331.673999999999,32630.199000000001,22901.002,33622.546999999999,20905.437999999998,36966.012000000002,24541.544999999998,36670.406000000003,22231.984,31710.782999999999,21138.812999999998,29944.375,18350.234,37279.078000000001,26717.440999999999,48188.046999999999,33570.57,42363.648000000001,31026.048999999999,36719.796999999999,24513.008000000002,34331.391000000003,22763.956999999999,31699.629000000001,20275.136999999999,32719.756000000001,22963.16,33598.108999999997,20889.886999999999,36884.894999999997,24486.486000000001,36377.383000000002,22190.699000000001,31574.275000000001,21047.815999999999,30931.77,18955.326000000001,38043.559000000001,27265.565999999999,49212.722999999998,34284.421999999999,43476.093999999997,31841.298999999999,37701.660000000003,25168.469000000001,35367.815999999999,23451.111000000001,32823.175999999999,20994.546999999999,33682.273000000001,23639.384999999998,34869.328000000001,21680.646000000001,37816.589999999997,25106.098000000002,37440.008000000002,22839.315999999999,32450.74,21632.074000000001,31192.655999999999,19115.199000000001,38288.675999999999,27441.241999999998,49460.737999999998,34457.195,43718.991999999998,32019.188999999998,37953.968999999997,25336.907999999999,35620.813000000002,23618.863000000001,33079.792999999998,21158.686000000002,33929.508000000002,23812.905999999999,35128.777000000002,21841.967000000001,38069.476999999999,25273.986000000001,37701.351999999999,22998.74,32703.208999999999,21800.375,34054.18,20868.771000000001,41200.273000000001,29527.969000000001,52575.516000000003,36627.129000000001,47122.964999999997,34512.218999999997,42192.741999999998,28166.585999999999,38998.375,25858.400000000001,36561.870999999999,23385.907999999999,36918.641000000003,25910.776999999998,38777.141000000003,24110.398000000001,41155.542999999998,27322.800999999999,41739.012000000002,25461.807000000001,35849.699000000001,23897.866999999998,34774.366999999998,21310.107,41876.93,30012.921999999999,53260.148000000001,37104.093999999997,47793.495999999999,35003.296999999999,42180.902000000002,28158.675999999999,39696.781000000003,26321.484,37270.269999999997,23839.018,37601.152000000002,26389.787,39493.358999999997,24555.719000000001,41853.644999999997,27786.261999999999,42460.453000000001,25901.907999999999,36546.652000000002,24362.460999999999,35607.612999999998,21638.386999999999,43213.512000000002,29837.953000000001,54220.991999999998,37304.851999999999,49551.91,34406.487999999998,43278.913999999997,28222.155999999999,40921.766000000003,26258.006000000001,38136.313000000002,24134.484,38569.375,26583.083999999999,40375.038999999997,24835.592000000001,42681.855000000003,28119.615000000002,43556.707000000002,25967.201000000001,37223.574000000001,24847.096000000001,36330.089999999997,22077.434000000001,43900.66,30312.412,54909.141000000003,37778.313000000002,50237.483999999997,34882.523000000001,43981.957000000002,28680.609,41629.277000000002,26711.99,38847.648000000001,24584.655999999999,39256.980000000003,27056.998,41094.207000000002,25277.971000000001,43382.097999999998,28580.937999999998,44284.413999999997,26401.037,37920.152000000002,25312.065999999999,37052.578000000001,22516.473000000002,44587.809000000001,30786.875,55597.288999999997,38251.766000000003,50923.063000000002,35358.550999999999,45399.991999999998,29605.315999999999,42336.785000000003,27165.978999999999,39558.991999999998,25034.824000000001,39944.586000000003,27530.912,41813.375,25720.346000000001,44082.332000000002,29042.266,45012.120999999999,26834.875,38616.730000000003,25777.039000000001,37775.055,22955.52,45274.957000000002,31261.338,56285.438000000002,38725.218999999997,51608.637000000002,35834.582000000002,45388.038999999997,29597.518,43044.300999999999,27619.963,40270.332000000002,25484.995999999999,40632.188000000002,28004.831999999999,42532.542999999998,26162.721000000001,44782.57,29503.601999999999,45739.832000000002,27268.710999999999,39313.305,26242.01,38497.535000000003,23394.565999999999,45962.108999999997,31735.798999999999,56973.574000000001,39198.68,52294.222999999998,36310.612999999998,46091.078000000001,30055.971000000001,43751.813000000002,28073.947,40981.671999999999,25935.168000000001,41319.792999999998,28478.745999999999,43251.711000000003,26605.096000000001,45482.805,29964.93,46467.538999999997,27702.548999999999,40009.883000000002,26706.98,39220.019999999997,23833.609,46649.254000000001,32210.261999999999,57661.722999999998,39672.129000000001,52979.796999999999,36786.648000000001,46794.116999999998,30514.425999999999,44459.328000000001,28527.932000000001,41693.012000000002,26385.335999999999,42007.402000000002,28952.66,43970.875,27047.474999999999,46183.042999999998,30426.254000000001,47195.245999999999,28136.388999999999,40706.461000000003,27171.953000000001,39942.5,24272.651999999998,47336.406000000003,32684.721000000001,58349.866999999998,40145.586000000003,53665.370999999999,37262.68,48212.160000000003,31439.125,45166.84,28981.916000000001,42404.347999999998,26835.508000000002,42695.004000000001,29426.578000000001,44690.042999999998,27489.85,46883.277000000002,30887.585999999999,47922.953000000001,28570.223000000002,41403.035000000003,27636.928,40664.976999999999,24711.699000000001,48023.555,33159.184000000001,59038.016000000003,40619.038999999997,54350.949000000001,37738.707000000002,48200.207000000002,31431.328000000001,45874.355000000003,29435.9,43115.690999999999,27285.675999999999,43382.608999999997,29900.491999999998,45409.211000000003,27932.224999999999,47583.512000000002,31348.914000000001,48650.66,29004.061000000002,42099.612999999998,28101.898000000001,41387.461000000003,25150.74,48710.707000000002,33633.641000000003,59726.16,41092.491999999998,55036.523000000001,38214.741999999998,48903.245999999999,31889.782999999999,46581.866999999998,29889.891,43827.031000000003,27735.844000000001,44070.211000000003,30374.412,46128.379000000001,28374.603999999999,48283.745999999999,31810.241999999998,49378.366999999998,29437.9,42796.199000000001,28566.870999999999,42109.938000000002,25589.787,49397.855000000003,34108.105000000003,60414.313000000002,41565.949000000001,55722.097999999998,38690.773000000001,49606.285000000003,32348.236000000001,47289.383000000002,30343.875,44538.370999999999,28186.016,44757.813000000002,30848.33,46847.546999999999,28816.978999999999,48983.983999999997,32271.57,50106.078000000001,29871.734,43492.773000000001,29031.846000000001,42832.417999999998,26028.83,50085.004000000001,34582.563000000002,61102.457000000002,42039.402000000002,56407.675999999999,39166.805,51024.324000000001,33272.938000000002,47996.894999999997,30797.859,45249.711000000003,28636.184000000001,45445.417999999998,31322.243999999999,47566.714999999997,29259.351999999999,49684.218999999997,32732.898000000001,50833.781000000003,30305.574000000001,44189.351999999999,29496.815999999999,43554.902000000002,26467.873,50772.152000000002,35057.027000000002,61790.605000000003,42512.855000000003,57093.254000000001,39642.832000000002,51012.366999999998,33265.144999999997,48704.41,31251.844000000001,45961.050999999999,29086.351999999999,46133.023000000001,31796.162,48285.879000000001,29701.73,50384.457000000002,33194.230000000003,51561.487999999998,30739.412,44885.93,29961.789000000001,null,722902.38699999999,720474.82700000005,740673.99599999993,745723.21600000001,812796.59,825553.89000000013,839492.48400000017,853431.05500000005,868550.87400000007,881308.20899999992,895246.78000000014,909185.35099999991,924305.15699999989,937062.478,951001.05900000012,964939.63799999992,980059.43499999982,992816.76900000009]
[0,10047,"Central Lincoln PUD",67564.672000000006,42982.120999999999,68227.125,53843.612999999998,78400.233999999997,53990.847999999998,76012.608999999997,58311.453000000001,70249.016000000003,46089.398000000001,72723.164000000004,46270.559000000001,64208.27,41973.508000000002,57868.273000000001,44872.425999999999,59238.773000000001,38906.589999999997,56734.945,44253.605000000003,61178.292999999998,39509.241999999998,59213.953000000001,42562.495999999999,65509.203000000001,45823.559000000001,71679.710999999996,51453.688000000002,78463.281000000003,54049.152000000002,76263.429999999993,58480.851999999999,66952.179999999993,44518.593999999997,72276.047000000006,45993.425999999999,59964.214999999997,43161.66,59016.108999999997,41771.468999999997,58852.163999999997,38656.883000000002,56042.565999999999,43711.574000000001,61276.108999999997,39549.660000000003,59546.171999999999,42803.781000000003,65905.75,46101.008000000002,72089,51747.641000000003,75891.547000000006,57347.461000000003,79730.008000000002,55746.237999999998,67357.233999999997,44787.781000000003,72698.5,46262.035000000003,60344.190999999999,43435.112999999998,59395.559000000001,42039.535000000003,59238.078000000001,38910.269999999997,56404.815999999999,43994.184000000001,61669.73,39803.519999999997,57526.758000000002,45474.281000000003,68596.391000000003,43683.758000000002,72265.133000000002,51874.082000000002,76077.093999999997,57487.663999999997,79924.922000000006,55882.523000000001,67521.508000000002,44897.016000000003,70185.445000000007,49065.366999999998,62913.214999999997,41118.828000000001,59540.141000000003,42141.862999999998,57091.586000000003,41295.601999999999,58809.625,41833.633000000002,61819.754000000001,39900.351999999999,57666.703000000001,45584.91,67900.281000000003,43534.563000000002,72108.843999999997,52332.601999999999,75132.483999999997,57653.417999999998,77592.945000000007,55390.741999999998,68596.445000000007,45336.281000000003,68709.358999999997,48479.483999999997,62768.461000000003,41544.995999999999,56743.347999999998,44539.648000000001,59019.991999999998,39047.582000000002,58569.016000000003,41866.711000000003,59113.59,41997.148000000001,59695.09,43233.48,68067.241999999998,43641.625,69417.383000000002,55330.394999999997,78284.327999999994,54828.762000000002,74812.891000000003,58498.27,66049.797000000006,44272.921999999999,71499.983999999997,45976.894999999997,62922.472999999998,41646.934000000001,56882.495999999999,44648.870999999999,59164.625,39143.273000000001,58712.563000000002,41969.324000000001,59258.453000000001,42100.07,59841.387000000002,43339.434000000001,64525.313000000002,45569.957000000002,65538.304999999993,47388.288999999997,81221.016000000003,57153.258000000002,73935.281000000003,57516.68,64989.105000000003,43667.758000000002,72686.648000000001,47009.175999999999,67098.141000000003,44533.004000000001,53650.714999999997,41884.593999999997,56417.73,37281.777000000002,55050.125,43118.41,60581.262000000002,39203.25,54512.362999999998,39490.269999999997,64629.445,45643.495999999999,65644.101999999999,47464.777000000002,81352.148000000001,57245.52,74054.616999999998,57609.508000000002,65094.012000000002,43738.245999999999,72803.976999999999,47085.063000000002,64629.788999999997,47181.608999999997,55871.355000000003,39818.184000000001,56508.773000000001,37341.940999999999,55138.957000000002,43187.987999999998,60679.016000000003,39266.508000000002,54600.34,39554,64719.917999999998,45707.391000000003,65735.945000000007,47531.199000000001,78370.773000000001,60420.957000000002,77098.75,54749.745999999999,67888.476999999999,44988.495999999999,70224.875,49832.042999999998,67300.508000000002,44667.324000000001,55949.582000000002,39873.93,54422.023000000001,39560.012000000002,57412.027000000002,41052.5,60763.917999999998,39321.449000000001,52503.93,41782.171999999999,67305.383000000002,43323.714999999997,65856.148000000001,47618.112999999998,78514.116999999998,60531.461000000003,77239.710999999996,54849.843999999997,65304.309000000001,43879.546999999999,70353.258000000002,49923.148000000001,67423.539000000004,44748.972999999998,56051.898000000001,39946.847999999998,54521.504000000001,39632.324000000001,57516.953000000001,41127.527000000002,58638.836000000003,41629.461000000003,54776.688000000002,39681.762000000002,67413.983999999997,43393.601999999999,63346.824000000001,50310.546999999999,81746.835999999996,57523.262000000002,77364.422000000006,54938.413999999997,65409.758000000002,43950.406000000003,70466.804999999993,50003.73,67532.375,44821.203000000001,53998.004000000001,42155.714999999997,56782.758000000002,37523,57609.75,41193.883000000002,58733.440999999999,41696.625,54865.09,39745.792999999998,67522.758000000002,43463.620999999999,63449.042999999998,50391.733999999997,81878.797000000006,57616.120999999999,74533.929999999993,57982.383000000002,65515.332000000002,44021.347999999998,73275.241999999998,47389.836000000003,67641.391000000003,44893.563000000002,54085.184000000001,42223.777000000002,56874.379000000001,37583.546999999999,57702.703000000001,41260.355000000003,58828.211000000003,41763.902000000002,54953.625,39809.938000000002,65138.593999999997,46003.074000000001,66161.366999999998,47838.800999999999,81993.422000000006,57696.777000000002,74638.312999999995,58063.593999999997,68327.820000000007,45279.637000000002,73377.804999999993,47456.163999999997,65139.031000000003,47553.370999999999,56311.745999999999,40132.035000000003,56953.968999999997,37636.137000000002,55573.313000000002,43528.195,61157.02,39575.828000000001,55030.516000000003,39865.633000000002,65257.695,46087.184000000001,66282.273000000001,47926.23,79022.366999999998,60923.313000000002,77739.641000000003,55204.858999999997,65726.968999999997,44163.538999999997,73511.945000000007,47542.934000000001,65258.105000000003,47640.296999999999,56414.718999999997,40205.425999999999,57058.07,37704.925999999999,55674.887000000002,43607.758000000002,61268.792999999998,39648.160000000003,52940.233999999997,42129.391000000003,67850.133000000002,43674.351999999999,66389.25,48003.57,79149.945000000007,61021.675999999999,77865.125,55293.976999999999,65833.031000000003,44234.813000000002,70922.945000000007,50327.402000000002,67969.358999999997,45111.226999999999,56505.788999999997,40270.328000000001,54962.788999999997,39953.097999999998,57982.445,41460.375,61367.641000000003,39712.125,53025.656000000003,42197.366999999998,67959.585999999996,43744.809000000001,66496.406000000003,48081.055,79277.766000000003,61120.211000000003,77990.797000000006,55383.218999999997,65939.335999999996,44306.241999999998,71037.391000000003,50408.616999999998,68079.047000000006,45184.038999999997,56597.012000000002,40335.332000000002,55051.472999999998,40017.563000000002,58075.983999999997,41527.258000000002,59208.766000000003,42034.074000000001,55309.175999999999,40067.504000000001,68054.679999999993,43806.02,63948.98,50788.781000000003,82524.202999999994,58070.273000000001,78099.976999999999,55460.741999999998,66044.156000000003,48298.57,73852.702999999994,47763.313000000002,68174.297000000006,45247.245999999999,54511.464999999997,42556.57,57322.438000000002,37879.629000000001,58157.23,41585.355000000003,59291.605000000003,42092.883000000002,55386.574000000001,40123.57,65679.827999999994,46385.309000000001,66711.172000000006,48236.351999999999,82675.108999999997,58176.472999999998,75258.718999999997,58546.218999999997,66152.312999999995,44449.343999999997,73987.726999999999,47850.625,68298.976999999999,45330.004000000001,54611.152000000002,42634.398000000001,57427.203000000001,37948.851999999999,56035.038999999997,43889.843999999997,61665.129000000001,39904.637000000002,55487.805,40196.913999999997,null,1345185.1860000002,1335815.4850000001,1343900.2379999999,1347177.1149999998,1340906.51,1340310.3970000001,1314022.4269999999,1316143.3709999998,1321877.9450000003,1320395.067,1322526.227,1324660.72,1330432.162,1328939.7150000001,1331084.4180000001,1333232.6629999999,1339041.2599999998,1337539.1440000001]
[0,10055,"Albion, City of",147.375,94.444999999999993,172.27,144.25399999999999,254.517,188.465,234.41300000000001,197.44,215.435,153.79499999999999,179.36699999999999,123.916,153.14699999999999,104.67100000000001,127.72799999999999,97.230999999999995,130.61799999999999,74.566000000000003,143.08699999999999,91.796999999999997,142.38499999999999,74.614000000000004,122.074,77.465999999999994,140.76599999999999,98.825999999999993,179.94,137.53800000000001,254.113,189.09100000000001,234.262,197.57,203.351,148.441,178.59899999999999,123.6,146.267,110.23,131.76900000000001,91.438999999999993,129.745,73.817999999999998,140.87299999999999,90.661000000000001,142.53299999999999,74.882999999999996,122.85899999999999,78.260000000000005,132.197,92.436000000000007,172.571,132.08199999999999,237.56200000000001,194.268,237.00700000000001,183.161,195.852,143.18700000000001,170.62100000000001,117.917,138.22999999999999,104.25700000000001,123.07299999999999,85.575000000000003,121.277,68.668000000000006,132.822,85.765000000000001,132.69999999999999,69.944000000000003,110.105,77.366,137.78100000000001,87.692999999999998,173.047,132.447,238.02500000000001,194.64699999999999,237.482,183.52699999999999,196.33699999999999,143.542,164.57900000000001,124.8,144.38399999999999,98.944000000000003,123.569,85.92,117.364,73.421000000000006,138.285,81.143000000000001,133.251,70.233999999999995,110.598,77.712999999999994,142.06,90.912999999999997,179.221,137.33799999999999,243.26599999999999,200.893,247.63399999999999,193.28399999999999,213.749,154.54,171.80699999999999,131.53899999999999,150.63800000000001,103.572,121.062,93.281999999999996,125.508,71.429000000000002,141.09899999999999,82.775999999999996,130.28200000000001,76.228999999999999,115.664,74.176000000000002,142.06,90.912999999999997,171.828,144.73099999999999,253.31800000000001,190.84100000000001,237.65600000000001,203.262,205.15,150.44,178.68100000000001,124.66500000000001,150.63800000000001,103.572,121.062,93.281999999999996,125.508,71.429000000000002,141.09899999999999,82.775999999999996,130.28200000000001,76.228999999999999,115.664,74.176000000000002,150.50200000000001,106.83799999999999,164.839,127.28100000000001,258.32,195.017,236.124,201.77699999999999,195.04900000000001,143.28200000000001,183.61099999999999,128.798,150.476,103.59,118.42100000000001,90.915999999999997,123.56100000000001,70.846000000000004,134.75399999999999,87.22,134.98099999999999,71.929000000000002,113.804,73.566999999999993,150.50200000000001,106.83799999999999,164.839,127.28100000000001,258.32,195.017,236.124,201.77699999999999,195.04900000000001,143.28200000000001,183.61099999999999,128.798,144.62299999999999,109.443,123.08799999999999,86.248999999999995,123.56100000000001,70.846000000000004,134.75399999999999,87.22,134.98099999999999,71.929000000000002,113.804,73.566999999999993,150.50200000000001,106.83799999999999,164.839,127.28100000000001,248.21299999999999,205.124,245.887,192.01400000000001,203.208,147.20599999999999,176.637,135.773,150.476,103.59,123.08799999999999,86.248999999999995,119.083,75.325000000000003,139.703,82.272000000000006,134.98099999999999,71.929000000000002,109.488,77.884,156.239,101.101,164.839,127.28100000000001,248.21299999999999,205.124,245.887,192.01400000000001,195.04900000000001,143.28200000000001,176.637,135.773,150.476,103.59,123.08799999999999,86.248999999999995,119.083,75.325000000000003,139.703,82.272000000000006,130.36799999999999,76.542000000000002,113.804,73.566999999999993,156.239,101.101,158.119,134.001,258.32,195.017,245.887,192.01400000000001,195.04900000000001,143.28200000000001,176.637,135.773,150.476,103.59,118.42100000000001,90.915999999999997,123.56100000000001,70.846000000000004,139.703,82.272000000000006,130.36799999999999,76.542000000000002,113.804,73.566999999999993,156.239,101.101,158.119,134.001,258.32,195.017,236.124,201.77699999999999,195.04900000000001,143.28200000000001,183.61099999999999,128.798,150.476,103.59,118.42100000000001,90.915999999999997,123.56100000000001,70.846000000000004,139.703,82.272000000000006,130.36799999999999,76.542000000000002,113.804,73.566999999999993,150.50200000000001,106.83799999999999,164.839,127.28100000000001,258.32,195.017,236.124,201.77699999999999,203.208,147.20599999999999,183.61099999999999,128.798,144.62299999999999,109.443,123.08799999999999,86.248999999999995,123.56100000000001,70.846000000000004,134.75399999999999,87.22,134.98099999999999,71.929000000000002,113.804,73.566999999999993,150.50200000000001,106.83799999999999,164.839,127.28100000000001,248.21299999999999,205.124,245.887,192.01400000000001,195.04900000000001,143.28200000000001,183.61099999999999,128.798,144.62299999999999,109.443,123.08799999999999,86.248999999999995,123.56100000000001,70.846000000000004,134.75399999999999,87.22,134.98099999999999,71.929000000000002,109.488,77.884,156.239,101.101,164.839,127.28100000000001,248.21299999999999,205.124,245.887,192.01400000000001,195.04900000000001,143.28200000000001,176.637,135.773,150.476,103.59,123.08799999999999,86.248999999999995,119.083,75.325000000000003,139.703,82.272000000000006,134.98099999999999,71.929000000000002,109.488,77.884,156.239,101.101,164.839,127.28100000000001,248.21299999999999,205.124,245.887,192.01400000000001,195.04900000000001,143.28200000000001,176.637,135.773,150.476,103.59,123.08799999999999,86.248999999999995,119.083,75.325000000000003,139.703,82.272000000000006,130.36799999999999,76.542000000000002,113.804,73.566999999999993,156.239,101.101,158.119,134.001,258.32,195.017,245.887,192.01400000000001,194.857,155.55699999999999,183.61099999999999,128.798,150.476,103.59,118.42100000000001,90.915999999999997,123.56100000000001,70.846000000000004,139.703,82.272000000000006,130.36799999999999,76.542000000000002,113.804,73.566999999999993,150.50200000000001,106.83799999999999,164.839,127.28100000000001,258.32,195.017,236.124,201.77699999999999,195.04900000000001,143.28200000000001,183.61099999999999,128.798,150.476,103.59,118.42100000000001,90.915999999999997,123.56100000000001,70.846000000000004,134.75399999999999,87.22,134.98099999999999,71.929000000000002,113.804,73.566999999999993,null,3445.0759999999996,3419.4339999999993,3258.643,3268.7329999999997,3391.9609999999998,3379.2620000000002,3365.5030000000006,3365.5030000000006,3377.5899999999997,3365.5059999999999,3365.5050000000001,3365.5040000000004,3377.5860000000002,3365.5040000000004,3365.5070000000001,3365.5059999999999,3377.587,3365.5030000000006]
[0,10057,"Ashland, City of",9275.9189999999999,4835.1440000000002,10026.972,6746.0619999999999,11502.778,6930.567,11288.174999999999,7518.0789999999997,10300.495999999999,5821.8329999999996,9863.2929999999997,5376.7619999999997,9263.4699999999993,5011.3599999999997,8221.5789999999997,5201.7420000000002,8454.3430000000008,4400.6000000000004,9920.2630000000008,5925.0640000000003,10199.978999999999,5050.7299999999996,7891.8230000000003,4459.5870000000004,8987.99,5192.5590000000002,10457.183000000001,6352.2139999999999,11528.401,6942.7489999999998,11305.262000000001,7535.1540000000005,9927.7309999999998,5698.3959999999997,9884.8410000000003,5389.7579999999998,8933.6630000000005,5376.1080000000002,8552.3449999999993,4920.277,8484.2620000000006,4413.1059999999998,9921.1650000000009,5930.9560000000001,10209.14,5049.6639999999998,7937.0839999999998,4486.9179999999997,8616.3240000000005,4977.7489999999998,10111.184999999999,6142.0309999999999,10712.182000000001,7130.701,11379.161,6861.7960000000003,9667.9869999999992,5548.1629999999996,9579.0460000000003,5222.7709999999997,8573.9549999999999,5159.5919999999996,8137.5739999999996,4680.9769999999999,8004.4260000000004,4162.3410000000003,9565.9189999999999,5717.732,9811.2520000000004,4853.3190000000004,7265.5060000000003,4562.3890000000001,8939.39,4654.6840000000002,10111.184999999999,6142.0309999999999,10712.182000000001,7130.701,11379.161,6861.7960000000003,9667.9869999999992,5548.1629999999996,9226.8050000000003,5575.0119999999997,8911.2150000000001,4822.3320000000003,8137.5739999999996,4680.9769999999999,7705.6419999999998,4461.125,9929.1380000000008,5354.5140000000001,9811.2520000000004,4853.3190000000004,7265.5060000000003,4562.3890000000001,8757.0630000000001,4559.7479999999996,10098.550999999999,6134.3590000000004,10750.429,7156.1610000000001,11374.332,6858.8770000000004,9924.7260000000006,5606.7780000000002,9234.0120000000006,5579.3630000000003,8846.9359999999997,4787.5410000000002,7733.9059999999999,4922.57,8024.0839999999998,4172.5590000000002,9923.991,5351.732,9751.7639999999992,5360.6880000000001,7639.4719999999998,4319.1289999999999,8757.0630000000001,4559.7479999999996,9700.4680000000008,6532.442,11175.981,6730.6080000000002,10941.018,7292.1909999999998,9534.6450000000004,5471.6360000000004,9586.5259999999998,5226.8490000000002,8846.9359999999997,4787.5410000000002,7733.9059999999999,4922.57,8024.0839999999998,4172.5590000000002,9923.991,5351.732,9751.7639999999992,5360.6880000000001,7639.4719999999998,4319.1289999999999,8440.66,4876.2659999999996,10098.481,6134.3159999999998,11175.98,6730.607,10940.983,7292.1689999999999,9534.6370000000006,5471.63,9586.5339999999997,5226.8540000000003,8847.0560000000005,4787.6059999999998,7734.4489999999996,4922.9170000000004,8028.38,4174.7929999999997,9562.4449999999997,5715.6480000000001,10112.299999999999,5002.2250000000004,7650.12,4325.1480000000001,8440.66,4876.2659999999996,10098.481,6134.3159999999998,11175.98,6730.607,10940.983,7292.1689999999999,9534.6370000000006,5471.63,9586.5339999999997,5226.8540000000003,8512.2260000000006,5122.4369999999999,8035.2520000000004,4622.1130000000003,8028.38,4174.7929999999997,9562.4449999999997,5715.6480000000001,10112.299999999999,5002.2250000000004,7650.12,4325.1480000000001,8440.66,4876.2659999999996,10098.481,6134.3159999999998,10750.428,7156.16,11374.298000000001,6858.8540000000003,9924.7170000000006,5606.7730000000001,9234.02,5579.3680000000004,8847.0560000000005,4787.6059999999998,8035.2520000000004,4622.1130000000003,7728.7039999999997,4474.4690000000001,9925.5300000000007,5352.5630000000001,10112.299999999999,5002.2250000000004,7356.04,4619.2290000000003,8757.1389999999992,4559.7870000000003,10098.481,6134.3159999999998,10750.428,7156.16,11374.298000000001,6858.8540000000003,9534.6370000000006,5471.63,9234.02,5579.3680000000004,8847.0560000000005,4787.6059999999998,8035.2520000000004,4622.1130000000003,7728.7039999999997,4474.4690000000001,9925.5300000000007,5352.5630000000001,9753.1020000000008,5361.4229999999998,7650.12,4325.1480000000001,8757.1389999999992,4559.7870000000003,9700.4,6532.3969999999999,11175.98,6730.607,11374.298000000001,6858.8540000000003,9534.6370000000006,5471.63,9234.02,5579.3680000000004,8847.0560000000005,4787.6059999999998,7734.4489999999996,4922.9170000000004,8028.38,4174.7929999999997,9925.5300000000007,5352.5630000000001,9753.1020000000008,5361.4229999999998,7650.12,4325.1480000000001,8757.1389999999992,4559.7870000000003,9700.4,6532.3969999999999,11175.98,6730.607,10940.983,7292.1689999999999,9534.6370000000006,5471.63,9586.5339999999997,5226.8540000000003,8847.0560000000005,4787.6059999999998,7734.4489999999996,4922.9170000000004,8028.38,4174.7929999999997,9925.5300000000007,5352.5630000000001,9753.1020000000008,5361.4229999999998,7650.12,4325.1480000000001,8440.66,4876.2659999999996,10098.481,6134.3159999999998,11175.98,6730.607,10940.983,7292.1689999999999,9924.7170000000006,5606.7730000000001,9586.5339999999997,5226.8540000000003,8512.2260000000006,5122.4369999999999,8035.2520000000004,4622.1130000000003,8028.38,4174.7929999999997,9562.4449999999997,5715.6480000000001,10112.299999999999,5002.2250000000004,7650.12,4325.1480000000001,8440.66,4876.2659999999996,10098.481,6134.3159999999998,10750.428,7156.16,11374.298000000001,6858.8540000000003,9534.6370000000006,5471.63,9586.5339999999997,5226.8540000000003,8512.2260000000006,5122.4369999999999,8035.2520000000004,4622.1130000000003,8028.38,4174.7929999999997,9562.4449999999997,5715.6480000000001,10112.299999999999,5002.2250000000004,7356.04,4619.2290000000003,8757.1389999999992,4559.7870000000003,10098.481,6134.3159999999998,10750.428,7156.16,11374.298000000001,6858.8540000000003,9534.6370000000006,5471.63,9234.02,5579.3680000000004,8847.0560000000005,4787.6059999999998,8035.2520000000004,4622.1130000000003,7728.7039999999997,4474.4690000000001,9925.5300000000007,5352.5630000000001,10112.299999999999,5002.2250000000004,7356.04,4619.2290000000003,8757.1389999999992,4559.7870000000003,10098.481,6134.3159999999998,10750.428,7156.16,11374.298000000001,6858.8540000000003,9534.6370000000006,5471.63,9234.02,5579.3680000000004,8847.0560000000005,4787.6059999999998,8035.2520000000004,4622.1130000000003,7728.7039999999997,4474.4690000000001,9925.5300000000007,5352.5630000000001,9753.1020000000008,5361.4229999999998,7650.12,4325.1480000000001,8757.1389999999992,4559.7870000000003,9700.4,6532.3969999999999,11175.98,6730.607,11374.298000000001,6858.8540000000003,9530.1530000000002,6001.3370000000004,9586.5339999999997,5226.8540000000003,8847.0560000000005,4787.6059999999998,7734.4489999999996,4922.9170000000004,8028.38,4174.7929999999997,9925.5300000000007,5352.5630000000001,9753.1020000000008,5361.4229999999998,7650.12,4325.1480000000001,8440.66,4876.2659999999996,10098.481,6134.3159999999998,11175.98,6730.607,10940.983,7292.1689999999999,9534.6370000000006,5471.63,9586.5339999999997,5226.8540000000003,8847.0560000000005,4787.6059999999998,7734.4489999999996,4922.9170000000004,8028.38,4174.7929999999997,9562.4449999999997,5715.6480000000001,10112.299999999999,5002.2250000000004,7650.12,4325.1480000000001,null,183486.62000000002,183416.92600000001,176444.07799999998,176444.07999999996,176868.77100000001,176343.54700000002,176372.20399999997,176372.20399999997,176897.42799999999,176372.204,176372.204,176372.204,176897.42699999997,176372.20600000001,176372.20499999999,176372.204,176897.427,176372.20399999997]
[0,10059,"Bandon, City of",3291.0889999999999,1769.144,3699.018,2550.5419999999999,4153.1580000000004,2611.4699999999998,4236.7259999999997,2977.0430000000001,3854.9859999999999,2249.6860000000001,3733.5680000000002,2149.6329999999998,3468.7469999999998,2047.2629999999999,2762.6190000000001,1883.5150000000001,2829.2750000000001,1578.71,2663.3809999999999,1752.9870000000001,2924.7449999999999,1563.9690000000001,2839.5390000000002,1698.7059999999999,3185.4969999999998,1887.3109999999999,3853.201,2411.886,4163.47,2617.9540000000002,4247.2439999999997,2984.4340000000002,3711.058,2197.739,3742.8330000000001,2154.9670000000001,3349.2020000000002,2180.4929999999999,2873.931,1783.7280000000001,2836.2919999999999,1582.625,2669.9850000000001,1757.3340000000001,2931.9960000000001,1567.846,2846.58,1702.9179999999999,3152.335,1868.6010000000001,3836.1289999999999,2400.5909999999999,3991.674,2747.8009999999999,4398.9430000000002,2822.0239999999999,3712.6970000000001,2204.018,3823.4969999999998,2199.8200000000002,3294.9,2153.7919999999999,2875.8879999999999,1784.271,2830.277,1578.848,2637.94,1741.4269999999999,2889.683,1547.548,2732.3670000000002,1803.4829999999999,3274.1460000000002,1759.3420000000001,3845.7190000000001,2406.5929999999998,4001.6529999999998,2754.6709999999998,4409.9399999999996,2829.08,3721.9789999999998,2209.5279999999998,3696.1959999999999,2342.1799999999998,3430.8960000000002,2031.4179999999999,2883.0770000000002,1788.732,2733.9690000000001,1686.1790000000001,2743.9070000000002,1646.4059999999999,2896.9070000000002,1551.4169999999999,2739.1979999999999,1807.991,3333.6579999999999,1797.231,3902.0549999999998,2510.5810000000001,4066.3270000000002,2865.1060000000002,4494.5529999999999,2909.8820000000001,3935.1660000000002,2342.848,3713.9229999999998,2400.0459999999998,3527.2759999999998,2105.3870000000002,2777.0079999999998,1929.075,2880.15,1630.2809999999999,2797.9520000000002,1699.7,2823.9459999999999,1703.4749999999999,2871.328,1739.221,3341.96,1801.7070000000001,3749.3530000000001,2679.2489999999998,4246.5839999999998,2702.11,4323.9989999999998,3098.864,3867.7579999999998,2339.7429999999999,3873.4290000000001,2255.75,3536.049,2110.6239999999998,2783.913,1933.8720000000001,2887.31,1634.335,2804.9059999999999,1703.925,2830.9639999999999,1707.7080000000001,2878.462,1743.5419999999999,3253.4650000000001,1950.085,3543.9,2280.1439999999998,4390.3029999999999,2793.5590000000002,4357.6499999999996,3122.98,4068.0819999999999,2460.9259999999999,3942.326,2295.873,3578.7049999999999,2136.085,2846.4259999999999,1977.297,2823.9969999999998,1598.4970000000001,2641.0810000000001,1778.34,2851.2559999999999,1547.2919999999999,2693.605,1631.57,3253.4650000000001,1950.085,3543.9,2280.1439999999998,4390.3029999999999,2793.5590000000002,4357.6499999999996,3122.98,4068.0819999999999,2460.9259999999999,3942.326,2295.873,3434.1210000000001,2280.6689999999999,2964.529,1859.194,2823.9969999999998,1598.4970000000001,2641.0810000000001,1778.34,2851.2559999999999,1547.2919999999999,2693.605,1631.57,3253.4650000000001,1950.085,3543.9,2280.1439999999998,4214.415,2969.4470000000001,4540.8040000000001,2939.826,4238.6540000000005,2523.5329999999999,3789.386,2448.8119999999999,3578.7049999999999,2136.085,2964.529,1859.194,2712.1080000000002,1710.385,2749.2849999999999,1670.136,2851.2559999999999,1547.2919999999999,2584.1779999999999,1740.9970000000001,3380.8679999999999,1822.683,3543.9,2280.1439999999998,4214.415,2969.4470000000001,4540.8040000000001,2939.826,4068.0819999999999,2460.9259999999999,3789.386,2448.8119999999999,3578.7049999999999,2136.085,2964.529,1859.194,2712.1080000000002,1710.385,2749.2849999999999,1670.136,2743.5630000000001,1654.9860000000001,2693.605,1631.57,3380.8679999999999,1822.683,3396.7559999999999,2427.2869999999998,4390.3029999999999,2793.5590000000002,4540.8040000000001,2939.826,4068.0819999999999,2460.9259999999999,3789.386,2448.8119999999999,3578.7049999999999,2136.085,2846.4259999999999,1977.297,2823.9969999999998,1598.4970000000001,2749.2849999999999,1670.136,2743.5630000000001,1654.9860000000001,2693.605,1631.57,3380.8679999999999,1822.683,3396.7559999999999,2427.2869999999998,4390.3029999999999,2793.5590000000002,4357.6499999999996,3122.98,4068.0819999999999,2460.9259999999999,3942.326,2295.873,3578.7049999999999,2136.085,2846.4259999999999,1977.297,2823.9969999999998,1598.4970000000001,2749.2849999999999,1670.136,2743.5630000000001,1654.9860000000001,2693.605,1631.57,3253.4650000000001,1950.085,3543.9,2280.1439999999998,4390.3029999999999,2793.5590000000002,4357.6499999999996,3122.98,4238.6540000000005,2523.5329999999999,3942.326,2295.873,3434.1210000000001,2280.6689999999999,2964.529,1859.194,2823.9969999999998,1598.4970000000001,2641.0810000000001,1778.34,2851.2559999999999,1547.2919999999999,2693.605,1631.57,3253.4650000000001,1950.085,3543.9,2280.1439999999998,4214.415,2969.4470000000001,4540.8040000000001,2939.826,4068.0819999999999,2460.9259999999999,3942.326,2295.873,3434.1210000000001,2280.6689999999999,2964.529,1859.194,2823.9969999999998,1598.4970000000001,2641.0810000000001,1778.34,2851.2559999999999,1547.2919999999999,2584.1779999999999,1740.9970000000001,3380.8679999999999,1822.683,3543.9,2280.1439999999998,4214.415,2969.4470000000001,4540.8040000000001,2939.826,4068.0819999999999,2460.9259999999999,3789.386,2448.8119999999999,3578.7049999999999,2136.085,2964.529,1859.194,2712.1080000000002,1710.385,2749.2849999999999,1670.136,2851.2559999999999,1547.2919999999999,2584.1779999999999,1740.9970000000001,3380.8679999999999,1822.683,3543.9,2280.1439999999998,4214.415,2969.4470000000001,4540.8040000000001,2939.826,4068.0819999999999,2460.9259999999999,3789.386,2448.8119999999999,3578.7049999999999,2136.085,2964.529,1859.194,2712.1080000000002,1710.385,2749.2849999999999,1670.136,2743.5630000000001,1654.9860000000001,2693.605,1631.57,3380.8679999999999,1822.683,3396.7559999999999,2427.2869999999998,4390.3029999999999,2793.5590000000002,4540.8040000000001,2939.826,4061.6709999999998,2700.5160000000001,3942.326,2295.873,3578.7049999999999,2136.085,2846.4259999999999,1977.297,2823.9969999999998,1598.4970000000001,2749.2849999999999,1670.136,2743.5630000000001,1654.9860000000001,2693.605,1631.57,3253.4650000000001,1950.085,3543.9,2280.1439999999998,4390.3029999999999,2793.5590000000002,4357.6499999999996,3122.98,4068.0819999999999,2460.9259999999999,3942.326,2295.873,3578.7049999999999,2136.085,2846.4259999999999,1977.297,2823.9969999999998,1598.4970000000001,2641.0810000000001,1778.34,2851.2559999999999,1547.2919999999999,2693.605,1631.57,null,65289.519000000008,65240.524000000005,65028.554000000004,65191.123999999996,66756.175000000003,66836.116000000009,66563.444000000003,66563.444000000018,66796.621000000014,66563.444000000003,66563.444000000003,66563.445000000007,66796.623000000007,66563.444000000003,66563.442999999999,66563.444000000003,66796.623999999996,66563.444000000003]
[0,10062,"Bonners Ferry, City of",3601.366,1892.7049999999999,4055.366,2371.0909999999999,4709.22,2849.808,4501.7290000000003,2860.04,4133.4979999999996,2355.9490000000001,4129.0360000000001,2171.9029999999998,3493.6559999999999,1918.4349999999999,3167.5140000000001,1794.838,3245.1039999999998,1558.8810000000001,3262.8510000000001,1780.3150000000001,3431.86,1631.116,3146.3429999999998,1667.722,3764.7289999999998,1934.1790000000001,4158.4279999999999,2496.0590000000002,4849.7489999999998,2949.105,4674.9269999999997,2878.4189999999999,4145.4949999999999,2367.125,4198.4970000000003,2318.5639999999999,3632.5309999999999,1964.4929999999999,3307.51,1829.4269999999999,3327.0709999999999,1652.4110000000001,3429.931,1817.5640000000001,3536.34,1704.5619999999999,3263.1770000000001,1745.4190000000001,3835.712,1981.9739999999999,4295.7110000000002,2614.3319999999999,4989.5860000000002,3059,4821.7,2998.3719999999998,4285.1970000000001,2469.4989999999998,4358.8760000000002,2424.009,3807.5630000000001,2047.797,3482.0540000000001,1921.346,3520.96,1741.8789999999999,3514.087,1858.3630000000001,3547.0309999999999,1709.712,3273.741,1751.07,3850.7350000000001,1989.692,4309.9219999999996,2622.8620000000001,5003.7280000000001,3067.6,4835.7740000000003,3007.038,4299.6719999999996,2477.7640000000001,4373.5259999999998,2432.1,3822.3220000000001,2055.779,3496.6950000000002,1929.4449999999999,3536.1550000000002,1749.4259999999999,3528.951,1866.24,3562.375,1717.1079999999999,3288.5569999999998,1758.9949999999999,4087.1439999999998,2099.8249999999998,4430.9650000000001,2659.6460000000002,5094.1480000000001,3097.723,4949.9229999999998,3047.7379999999998,4657.4769999999999,2659.473,4555.9399999999996,2515.9580000000001,3920.5360000000001,2120.248,3622.9209999999998,2003.885,3665.1559999999999,1820.319,3772.1309999999999,1998.9,3942.0639999999999,1900.123,3580.8159999999998,1915.319,4141.491,2127.7469999999998,4475.21,2686.203,5126.4309999999996,3117.3539999999998,4984.07,3068.7629999999999,4508.5069999999996,2574.4090000000001,4601.3549999999996,2541.0369999999998,3969.4749999999999,2146.7150000000001,3676.1039999999998,2033.3009999999999,3721.712,1848.4079999999999,3827.5509999999999,2028.268,4000.2629999999999,1928.175,3635.6849999999999,1944.6679999999999,4120.0410000000002,2205.866,4466.375,2736.1419999999998,5076.75,3197.2719999999999,4968.3159999999998,3124.6959999999999,4505.4319999999998,2646.9690000000001,4576.4459999999999,2614.9430000000002,3962.3789999999999,2210.4540000000002,3684.27,2082.828,3728.6729999999998,1897.5820000000001,3822.0509999999999,2088.7080000000001,4007.056,1971.124,3592.1860000000001,2004.462,4168.8180000000002,2231.9810000000002,4506.8890000000001,2760.9609999999998,5106.7560000000003,3216.17,5001.1289999999999,3145.3330000000001,4544.0129999999999,2669.6350000000002,4619.049,2639.2869999999998,4008.2620000000002,2236.0500000000002,3733.4749999999999,2110.645,3780.5630000000001,1923.99,3872.768,2116.424,4060.1590000000001,1997.2460000000001,3642.223,2032.384,4216.1540000000005,2257.3249999999998,4546.335,2785.1260000000002,5136.1629999999996,3234.69,5033.3689999999997,3165.6089999999999,4744.2349999999997,2787.268,4660.6959999999999,2663.0830000000001,4053.0729999999999,2261.0479999999998,3781.395,2137.7350000000001,3831.0390000000002,1949.6780000000001,3922.1060000000002,2143.3870000000002,4111.7659999999996,2022.633,3690.9029999999998,2059.547,4262.3119999999999,2282.038,4584.942,2808.777,5165.1809999999996,3252.9650000000001,5065.5450000000001,3185.8449999999998,4619.2150000000001,2713.8180000000002,4701.6779999999999,2686.5,4097.0200000000004,2285.5639999999999,3828.18,2164.1840000000002,3880.259,1974.7270000000001,3970.2170000000001,2169.6790000000001,4162.0450000000001,2047.366,3738.3780000000002,2086.038,4307.5119999999997,2306.2379999999998,4623.05,2832.123,5194.3810000000003,3271.355,5097.384,3205.87,4656.0659999999998,2735.4679999999998,4741.9219999999996,2709.4960000000001,4140.1099999999997,2309.6030000000001,3873.915,2190.04,3928.3209999999999,1999.1859999999999,4017.194,2195.3510000000001,4211.1019999999999,2071.4969999999998,3784.7420000000002,2111.91,4351.7690000000002,2329.933,4660.5510000000004,2855.096,5223.4359999999997,3289.654,5128.7809999999999,3225.616,4692.3389999999999,2756.779,4781.4830000000002,2732.1,4182.4409999999998,2333.2179999999998,3918.7489999999998,2215.386,3975.3890000000001,2023.14,4063.1990000000001,2220.4920000000002,4259.1059999999998,2095.1109999999999,3830.1550000000002,2137.2510000000002,4395.2049999999999,2353.1880000000001,4697.4359999999997,2877.6909999999998,5252.1559999999999,3307.741,5160.3810000000003,3245.49,4889.9129999999996,2872.8539999999998,4820.67,2754.491,4224.2049999999999,2356.5160000000001,3962.7739999999999,2240.2739999999999,4021.5540000000001,2046.634,4108.3119999999999,2245.1460000000002,4306.1480000000001,2118.252,3874.7049999999999,2162.11,4437.991,2376.0970000000002,4734.1130000000003,2900.1610000000001,5281.3190000000004,3326.107,5191.7560000000003,3265.2220000000002,4764.2879999999996,2799.049,4859.3500000000004,2776.5929999999998,4265.3729999999996,2379.4810000000002,4006.067,2264.75,4066.91,2069.7170000000001,4152.6329999999998,2269.3670000000002,4352.3389999999999,2140.9740000000002,3918.4810000000002,2186.5369999999998,4480.13,2398.6570000000002,4770.3689999999997,2922.3710000000001,5310.3789999999999,3344.41,5223.0360000000001,3284.895,4799.7969999999996,2819.9110000000001,4897.598,2798.4470000000001,4305.9949999999999,2402.143,4048.6550000000002,2288.826,4111.4859999999999,2092.4029999999998,4196.1859999999997,2293.1669999999999,4397.7049999999999,2163.29,3961.51,2210.5479999999998,4521.665,2420.8960000000002,4806.2870000000003,2944.375,5339.4759999999997,3362.7350000000001,5254.3140000000003,3304.5659999999998,4835.0870000000004,2840.6439999999998,4935.4669999999996,2820.0859999999998,4346.1189999999997,2424.527,4090.5949999999998,2312.5360000000001,4155.3530000000001,2114.7269999999999,4239.05,2316.5929999999998,4442.317,2185.2350000000001,4003.8589999999999,2234.1790000000001,4562.6450000000004,2442.8359999999998,4841.942,2966.2179999999998,5368.77,3381.183,5285.2449999999999,3324.02,5030.5460000000003,2955.4780000000001,4972.8779999999997,2841.462,4385.7449999999999,2446.6329999999998,4131.9589999999998,2335.92,4198.5879999999997,2136.73,4281.3029999999999,2339.6840000000002,4486.2640000000001,2206.8530000000001,4045.6010000000001,2257.471,4603.0969999999998,2464.4940000000001,4877.1779999999999,2987.8029999999999,5397.7759999999998,3399.451,5316.8119999999999,3343.873,4905.125,2881.7919999999999,5010.2979999999998,2862.8440000000001,4425.143,2468.6109999999999,4172.848,2359.0360000000001,4241.2870000000003,2158.46,4323.0349999999999,2362.4899999999998,4529.6400000000003,2228.19,4086.835,2280.48,null,69730.346000000005,71945.712,74309.570999999996,74582.460999999996,78118.378000000026,78712.902000000002,79291.020999999993,80124.210000000006,81194.362999999998,81732.472999999998,82513.83600000001,83281.173999999999,84293.84599999999,84784.675000000017,85521.91399999999,86250.687999999995,87225.973999999987,87686.598000000013]
[0,10074,"Forest Grove, City of",12832.916999999999,7029.7820000000002,14403.741,10262.805,16490.898000000001,10486.261,15486.67,10685.463,14987.007,8959.3379999999997,14181.891,8107.174,12974.035,7489.6880000000001,11335.388000000001,7438.6620000000003,11493.313,6461.0129999999999,12170.762000000001,7816.393,13402.464,7235.8109999999997,11862.786,7115.7169999999996,12354.697,7430.9560000000001,14889.550999999999,9662.0540000000001,16409.553,10434.671,15411.968000000001,10633.77,14396.857,8711.1630000000005,14120.712,8072.2790000000005,12465.431,7916.6090000000004,11698.370999999999,7007.4679999999998,11453.696,6438.7889999999998,12123.543,7785.9260000000004,13348.754999999999,7206.7830000000004,11819.056,7089.5640000000003,12320.374,7418.8419999999996,15190.868,9848.2759999999998,16480.580000000002,11403.144,16876.006000000001,10698.787,15277.303,9191.27,15115.199000000001,8603.7549999999992,13448.710999999999,8407.4639999999999,12692.936,7633.4949999999999,12417.064,6957.47,13094.374,8386.152,14360.608,7738.9740000000002,12260.3,7949.982,13822.254999999999,7611.5969999999998,15904.742,10287.277,16884.232,11663.876,16954.026999999998,10747.98,15347.517,9233.7710000000006,14705.871999999999,9121.0329999999994,13961.459000000001,7993.6850000000004,12749.734,7667.6710000000003,12076.901,7384.1940000000004,13581.063,7996.21,14425.334999999999,7774.0870000000004,12315.063,7985.9560000000001,13394.706,7359.0590000000002,15208.686,9849.3719999999994,16348.473,11325.152,16391.338,10422.582,15392.281000000001,9195.3279999999995,14152.054,8898.5400000000009,13406.119000000001,7709.0879999999997,11899.724,7750.7650000000003,11838.791999999999,6647.9880000000003,13018.936,7626.3519999999999,13308.465,7790.9,11753.728999999999,7058.5680000000002,13420.646000000001,7373.277,14694.525,10414.513000000001,16968.111000000001,10762.896000000001,15858.603999999999,11010.517,14838.856,8972.0429999999997,14662.898999999999,8433.509,13432.161,7724.1559999999999,11922.263000000001,7765.56,11860.906999999999,6660.4260000000004,13044.034,7641.0349999999999,13334.156999999999,7806.1049999999996,11775.789000000001,7071.8370000000004,13323.763999999999,8131.125,13453.968000000001,8567.1479999999992,17212.563999999998,10989.159,16420.059000000001,11548.09,14212.300999999999,8544.268,15015.897999999999,8720.3539999999994,13279.683999999999,7675.07,11335.217000000001,7400.65,12124.261,6730.0309999999999,12464.556,8015.7070000000003,13870.916999999999,7402.0889999999999,11784.412,7053.4480000000003,13396.696,8175.6329999999998,13524.793,8612.2469999999994,17274.072,11028.429,16480.914000000001,11590.888999999999,14283.022999999999,8586.7849999999999,15084.554,8760.2270000000008,12865.743,8204.8610000000008,11829.683999999999,7025.8689999999997,12200.807000000001,6772.52,12534.853999999999,8060.915,13943.566000000001,7440.8590000000004,11856.937,7096.857,13465.012000000001,8217.3259999999991,13591.054,8654.4390000000003,16696.743999999999,11701.319,17167.553,10999.888000000001,14514.887000000001,8612.7939999999999,14613.188,9334.9779999999992,13421.933999999999,7757.2839999999997,11900.387000000001,7067.8620000000001,11831.422,7253.9589999999998,13062.93,7639.1260000000002,14012.94,7477.8789999999999,11485.371999999999,7579.3580000000002,14016.492,7768.6589999999997,13654.289000000001,8694.7080000000005,16750.030999999999,11738.663,17221.096000000001,11034.192999999999,14412.085999999999,8664.3739999999998,14674.8,9374.3340000000007,13487.7,7795.2920000000004,11969.289000000001,7108.7830000000004,11899.126,7295.47,13129.638000000001,7678.1360000000004,13597.282999999999,7997.38,11993.995999999999,7178.8919999999998,14082.464,7805.2240000000002,13197.51,9252.5879999999997,17441.958999999999,11135.611999999999,17275.311000000002,11068.931,14472.201999999999,8700.5169999999998,14732.117,9410.9480000000003,13550.558999999999,7831.6229999999996,11603.58,7575.8620000000001,12409.156000000001,6888.1719999999996,13192.166999999999,7714.7020000000002,13657.064,8032.54,12057.638000000001,7216.9840000000004,14144.138000000001,7839.4070000000002,13251.642,9290.5360000000001,17491.73,11167.391,16690.518,11738.300999999999,14531.064,8735.9040000000005,15329.912,8902.7150000000001,13612.054,7867.1629999999996,11664.66,7615.74,12472.445,6923.3029999999999,13253.337,7750.4750000000004,13716.94,8067.7579999999998,12118.616,7253.4830000000002,13710.361999999999,8367.0580000000009,13828.806,8805.8349999999991,17538.938999999998,11197.529,16736.018,11770.3,14752.048000000001,8753.5190000000002,15383.944,8934.0939999999991,13169.288,8398.44,12155.754000000001,7219.53,12534.383,6957.6859999999997,12838.418,8256.1290000000008,14263.934999999999,7611.8190000000004,12178.313,7289.2139999999999,13764.766,8400.2559999999994,13882.861000000001,8840.2559999999994,16940.576000000001,11872.197,17418.900000000001,11160.937,14638.15,8800.2849999999999,15437.063,8964.9429999999993,13223.630999999999,8433.0959999999995,12212.828,7253.4260000000004,12592.539000000001,6989.9650000000001,12891.273999999999,8290.1209999999992,14317.862999999999,7640.598,11783.217000000001,7775.91,14316.263999999999,7934.808,13933.166999999999,8872.2890000000007,16981.471000000001,11900.858,17463.192999999999,11189.314,14689.609,8831.2180000000008,14937.546,9542.1769999999997,13778.591,7963.4160000000002,12268.822,7286.6819999999998,12193.359,7475.866,13419.237999999999,7847.4920000000002,14372.328,7669.6639999999998,11833.769,7809.2719999999999,14367.813,7963.3779999999997,13982.687,8903.8220000000001,17021.984,11929.251,17503.498,11215.138000000001,14738.834000000001,8860.8130000000001,14984.324000000001,9572.0589999999993,13828.963,7992.5280000000002,12322.601000000001,7318.6229999999996,12246.186,7508.2550000000001,13469.486000000001,7876.8760000000002,13927.907999999999,8191.8410000000003,12340.94,7386.5519999999997,14417.114,7990.7049999999999,13498.285,9463.4549999999999,17709.976999999999,11306.727000000001,17543.506000000001,11240.773999999999,14380.814,9441.473,15579.459000000001,9047.6389999999992,13878.603999999999,8021.2190000000001,11931.545,7789.9859999999999,12754.42,7079.826,13519,7905.8329999999996,13976.2,8220.2430000000004,12390.414000000001,7416.1629999999996,13962.505999999999,8520.9330000000009,14074.037,8961.991,17746.098000000002,11329.786,16934.076000000001,11909.594999999999,14829.450999999999,8915.2919999999995,15623.742,9073.3539999999994,13924.755999999999,8047.893,11978.164000000001,7820.4250000000002,12804.984,7107.893,13083.891,8413.9889999999996,14520.964,7748.9809999999998,12440.458000000001,7446.1180000000004,null,260709.97900000002,258882.22200000007,273771.93400000007,278195.53700000001,267746.99699999997,267448.826,265274.74,266631.734,268059.63499999995,269134.70999999996,270305.42999999993,271429.23200000002,272651.36099999998,273525.658,274510.41300000006,275454.36,276503.38100000005,277219.37700000004]
[0,10087,"Port Angeles, City of",24784.631000000001,18004.703000000001,27249.713,22928.98,31549.175999999999,22597.623,29901.412,24518.809000000001,28061.348000000002,21052.276999999998,27078.938999999998,19979,25560.969000000001,18451.803,23145.041000000001,18560.732,22180.182000000001,15758.35,21873.213,16576.973000000002,21645.5,16026.165999999999,21347.73,16265.067999999999,21739.453000000001,16982.776999999998,23975.043000000001,22676.863000000001,28896.543000000001,21563.418000000001,26685.754000000001,24521.585999999999,24190.912,19596.752,24342.963,19485.048999999999,23022.210999999999,17816.16,20225.473000000002,18328.476999999999,19456.623,14650.199000000001,19118.458999999999,15867.29,18657.300999999999,14950.57,18385.074000000001,15441.272999999999,12027.707,9290.2909999999993,15198.343999999999,13502.455,18331.405999999999,13719.555,16883.629000000001,14724.677,14174.710999999999,11258.85,13607.313,10701.878000000001,12462.745000000001,9569.6730000000007,10126.808999999999,8648.2340000000004,9685.3080000000009,7297.4629999999997,8878.3109999999997,7129.2240000000002,9066.0540000000001,7110.6620000000003,9165.5229999999992,7417.277,12058.548000000001,9314.11,15231.210999999999,13531.656000000001,18369.388999999999,13747.98,16919.41,14755.886,14206.976000000001,11284.477999999999,13640.665999999999,10728.11,12494.492,9594.0509999999995,10156.115,8673.2620000000006,9713.5490000000009,7318.7420000000002,8906.491,7151.8519999999999,9093.8289999999997,7132.4470000000001,9192.7360000000008,7439.3010000000004,12555.496999999999,9697.9599999999991,15115.302,13428.681,18145.333999999999,13580.295,17428.812999999998,15200.148999999999,16498.182000000001,13104.361000000001,15076.993,11857.754000000001,13204.28,10139.069,10155.858,8673.0419999999995,9895.393,7455.7529999999997,9251.6759999999995,7429.0349999999999,9492.4639999999999,7445.1030000000001,9438.6440000000002,7638.3040000000001,12555.496999999999,9697.9599999999991,15115.302,13428.681,18145.333999999999,13580.295,17428.812999999998,15200.148999999999,15929.277,12652.486999999999,15076.993,11857.754000000001,13204.28,10139.069,10155.858,8673.0419999999995,9895.393,7455.7529999999997,9251.6759999999995,7429.0349999999999,9492.4639999999999,7445.1030000000001,9438.6440000000002,7638.3040000000001,18272.525000000001,12419.781000000001,19897.471000000001,14580.079,23158.456999999999,17965.526999999998,24505.18,17493.789000000001,21588.668000000001,15121.348,21927.241999999998,15410.02,18405.835999999999,12882.281000000001,15697.766,11483.982,14981.239,9883.7630000000008,14271.288,10596.433999999999,15041.933999999999,9798.9680000000008,14223.450999999999,10671.754000000001,18272.525000000001,12419.781000000001,19897.471000000001,14580.079,23158.456999999999,17965.526999999998,24505.18,17493.789000000001,21588.668000000001,15121.348,21927.241999999998,15410.02,18405.835999999999,12882.281000000001,15697.766,11483.982,14981.239,9883.7630000000008,14271.288,10596.433999999999,15041.933999999999,9798.9680000000008,14223.450999999999,10671.754000000001,18272.525000000001,12419.781000000001,19897.471000000001,14580.079,23158.456999999999,17965.526999999998,24505.18,17493.789000000001,22359.692999999999,15661.395,21927.241999999998,15410.02,18405.835999999999,12882.281000000001,15697.766,11483.982,14981.239,9883.7630000000008,14271.288,10596.433999999999,15041.933999999999,9798.9680000000008,14223.450999999999,10671.754000000001,18272.525000000001,12419.781000000001,19897.471000000001,14580.079,23158.456999999999,17965.526999999998,24505.18,17493.789000000001,21588.668000000001,15121.348,21927.241999999998,15410.02,18405.835999999999,12882.281000000001,15697.766,11483.982,14981.239,9883.7630000000008,14271.288,10596.433999999999,15041.933999999999,9798.9680000000008,14223.450999999999,10671.754000000001,18272.525000000001,12419.781000000001,19897.471000000001,14580.079,23158.456999999999,17965.526999999998,24505.18,17493.789000000001,21588.668000000001,15121.348,21927.241999999998,15410.02,18405.835999999999,12882.281000000001,15697.766,11483.982,14981.239,9883.7630000000008,14271.288,10596.433999999999,15041.933999999999,9798.9680000000008,14223.450999999999,10671.754000000001,18272.525000000001,12419.781000000001,19897.471000000001,14580.079,23158.456999999999,17965.526999999998,24505.18,17493.789000000001,21588.668000000001,15121.348,21927.241999999998,15410.02,18405.835999999999,12882.281000000001,15697.766,11483.982,14981.239,9883.7630000000008,14271.288,10596.433999999999,15041.933999999999,9798.9680000000008,14223.450999999999,10671.754000000001,18272.525000000001,12419.781000000001,19897.471000000001,14580.079,23158.456999999999,17965.526999999998,24505.18,17493.789000000001,22359.692999999999,15661.395,21927.241999999998,15410.02,18405.835999999999,12882.281000000001,15697.766,11483.982,14981.239,9883.7630000000008,14271.288,10596.433999999999,15041.933999999999,9798.9680000000008,14223.450999999999,10671.754000000001,18272.525000000001,12419.781000000001,19897.471000000001,14580.079,23158.456999999999,17965.526999999998,24505.18,17493.789000000001,21588.668000000001,15121.348,21927.241999999998,15410.02,18405.835999999999,12882.281000000001,15697.766,11483.982,14981.239,9883.7630000000008,14271.288,10596.433999999999,15041.933999999999,9798.9680000000008,14223.450999999999,10671.754000000001,18272.525000000001,12419.781000000001,19897.471000000001,14580.079,23158.456999999999,17965.526999999998,24505.18,17493.789000000001,21588.668000000001,15121.348,21927.241999999998,15410.02,18405.835999999999,12882.281000000001,15697.766,11483.982,14981.239,9883.7630000000008,14271.288,10596.433999999999,15041.933999999999,9798.9680000000008,14223.450999999999,10671.754000000001,18272.525000000001,12419.781000000001,19897.471000000001,14580.079,23158.456999999999,17965.526999999998,24505.18,17493.789000000001,21588.668000000001,15121.348,21927.241999999998,15410.02,18405.835999999999,12882.281000000001,15697.766,11483.982,14981.239,9883.7630000000008,14271.288,10596.433999999999,15041.933999999999,9798.9680000000008,14223.450999999999,10671.754000000001,18272.525000000001,12419.781000000001,19897.471000000001,14580.079,23158.456999999999,17965.526999999998,24505.18,17493.789000000001,22359.692999999999,15661.395,21927.241999999998,15410.02,18405.835999999999,12882.281000000001,15697.766,11483.982,14981.239,9883.7630000000008,14271.288,10596.433999999999,15041.933999999999,9798.9680000000008,14223.450999999999,10671.754000000001,18272.525000000001,12419.781000000001,19897.471000000001,14580.079,23158.456999999999,17965.526999999998,24505.18,17493.789000000001,21588.668000000001,15121.348,21927.241999999998,15410.02,18405.835999999999,12882.281000000001,15697.766,11483.982,14981.239,9883.7630000000008,14271.288,10596.433999999999,15041.933999999999,9798.9680000000008,14223.450999999999,10671.754000000001,null,535098.33800000011,490576.223,269978.09899999999,270655.28699999995,281907.94200000004,280887.16299999994,380278.783,380278.783,381589.85499999998,380278.783,380278.783,380278.783,381589.85499999998,380278.783,380278.783,380278.783,381589.85499999998,380278.783]
[1,10106,"Clearwater Power",9741.0380000000005,5576.0320000000002,11597.641,7558.0110000000004,14186.896000000001,9314.1460000000006,13119.476000000001,8592.3909999999996,12012.091,7440.7309999999998,11263.09,6787.3670000000002,9962.8719999999994,5831.5479999999998,8848.0689999999995,5485.5110000000004,8693.7960000000003,4748.0420000000004,9185.2649999999994,5302.1790000000001,9462,4990.4139999999998,8489.6820000000007,5084.9070000000002,9921.7999999999993,5693.0789999999997,11735.63,7644.8320000000003,14371.675999999999,9507.4150000000009,13339.825999999999,8742.2289999999994,11912.777,7383.8869999999997,11522.901,6961.9570000000003,10077.84,5903.8059999999996,8921.5679999999993,5553.8869999999997,8782.2520000000004,4789.9970000000003,9318.5769999999993,5374.8869999999997,9600.8340000000007,5075.5389999999998,8517.8539999999994,5103.7719999999999,9923.1890000000003,5687.9170000000004,11782.370999999999,7704.1859999999997,14385.846,9510.2019999999993,13309.050999999999,8757.7639999999992,11821.498,7350.5119999999997,11484.236000000001,6934.7049999999999,10091.67,5905.8140000000003,8854.723,5522.067,8833.56,4816.4709999999995,9393.6049999999996,5430.0720000000001,9630.723,5088.4350000000004,8537.2960000000003,5114.6419999999998,9971.8529999999992,5715.8220000000001,11828.656999999999,7734.4620000000004,14431.94,9540.6720000000005,13355.215,8788.1640000000007,11868.71,7379.8630000000003,11531.983,6963.5240000000003,10139.977999999999,5934.0770000000002,8901.8780000000006,5551.4859999999999,8883.1190000000006,4843.4880000000003,9442.134,5458.125,9680.8369999999995,5114.9009999999998,8585.1859999999997,5143.33,10021.522000000001,5765.8950000000004,11923.81,7823.0529999999999,14634.287,9726.69,13518.413,8936.6749999999993,12428.445,7741.3649999999998,11631.154,7029.08,10179.678,6005.3360000000002,8912.9159999999993,5546.5540000000001,8912.6479999999992,4861.1369999999997,9488.9339999999993,5505.7479999999996,9790.7260000000006,5159.1530000000002,8633.5139999999992,5197.5870000000004,10073.56,5795.8459999999995,11973.307000000001,7855.5379999999996,14683.54,9759.42,13567.754999999999,8969.3150000000005,12104.550999999999,7539.6040000000003,11682.266,7059.9520000000002,10231.25,6035.7510000000002,8963.4500000000007,5578.0140000000001,8965.7090000000007,4890.0709999999999,9540.8240000000005,5535.8580000000002,9844.4349999999995,5187.4430000000002,8684.6980000000003,5228.3990000000003,9930.6170000000002,5729.1480000000001,11774.906999999999,7804.0360000000001,14471.013999999999,9670.0679999999993,13440.147999999999,8886.5490000000009,12027.939,7529.723,11533.245000000001,7029.2929999999997,10125.387000000001,5974.4359999999997,8907.8060000000005,5550.7089999999998,8867.8729999999996,4847.9669999999996,9411,5446.9970000000003,9702.8160000000007,5118.54,8550.3770000000004,5164.08,9980.7450000000008,5758.0690000000004,11822.44,7835.54,14518.397000000001,9701.73,13487.731,8918.009,12076.546,7560.1509999999998,11582.348,7059.2219999999998,10175.102999999999,6003.7719999999999,8956.5130000000008,5581.0590000000002,8918.9889999999996,4875.9110000000001,9461.0820000000003,5475.9840000000004,9754.5679999999993,5145.8410000000003,8599.6730000000007,5193.8530000000001,10030.868,5786.9859999999999,11869.974,7867.0420000000004,14565.771000000001,9733.3880000000008,13535.313,8949.4719999999998,12497.294,7823.5479999999998,11631.457,7089.1530000000002,10224.82,6033.107,9005.2139999999999,5611.4070000000002,8970.0969999999998,4903.8500000000004,9511.1560000000009,5504.9669999999996,9806.3289999999997,5173.1459999999997,8648.9650000000001,5223.6229999999996,10080.996999999999,5815.9059999999999,11917.511,7898.549,14613.156000000001,9765.0519999999997,13582.89,8980.9290000000001,12173.767,7621.0150000000003,11680.563,7119.0820000000003,10274.527,6062.4380000000001,9053.9150000000009,5641.7539999999999,9021.2150000000001,4931.7950000000001,9561.2350000000006,5533.951,9858.0879999999997,5200.451,8698.2479999999996,5253.3890000000001,10131.123,5844.8249999999998,11965.045,7930.0519999999997,14660.531000000001,9796.7099999999991,13630.466,9012.3860000000004,12222.378000000001,7651.4459999999999,11729.674000000001,7149.0140000000001,10324.239,6091.7690000000002,9102.6290000000008,5672.1090000000004,9072.3269999999993,4959.7380000000003,9611.3189999999995,5562.94,9909.8449999999993,5227.7539999999999,8747.5419999999995,5283.1610000000001,10181.249,5873.7420000000002,12012.576999999999,7961.5540000000001,14707.91,9828.3700000000008,13678.045,9043.8439999999991,12270.985000000001,7681.8739999999998,11778.788,7178.9489999999996,10373.955,6121.1040000000003,9151.3289999999997,5702.4549999999999,9123.4439999999995,4987.6840000000002,9661.3989999999994,5591.9250000000002,9961.6119999999992,5255.0630000000001,8796.8349999999991,5312.9309999999996,10231.379999999999,5902.6639999999998,12060.111000000001,7993.0590000000002,14755.293,9860.0319999999992,13725.620999999999,9075.3019999999997,12691.73,7945.2690000000002,11827.894,7208.8779999999997,10423.665999999999,6150.4350000000004,9200.0380000000005,5732.808,9174.5570000000007,5015.6260000000002,9711.48,5620.9120000000003,10013.366,5282.366,8846.1209999999992,5342.6989999999996,10281.503000000001,5931.5810000000001,12107.646000000001,8024.5649999999996,14802.668,9891.69,13773.206,9106.7630000000008,12368.203,7742.7340000000004,11876.999,7238.8059999999996,10473.384,6179.77,9248.741,5763.1559999999999,9225.6749999999993,5043.5730000000003,9761.5609999999997,5649.8969999999999,10065.124,5309.6679999999997,8895.42,5372.473,10331.629000000001,5960.5,12155.18,8056.067,14850.04,9923.348,13820.785,9138.223,12416.81,7773.1639999999998,11926.107,7268.7359999999999,10523.1,6209.1049999999996,9297.4509999999991,5793.509,9276.7880000000005,5071.5150000000003,9811.6409999999996,5678.8829999999998,10116.882,5336.973,8944.7090000000007,5402.241,10381.759,5989.42,12202.72,8087.5739999999996,14897.419,9955.0079999999998,13868.364,9169.6830000000009,12465.421,7803.5950000000003,11975.223,7298.6710000000003,10572.813,6238.4390000000003,9346.1579999999994,5823.8580000000002,9327.8979999999992,5099.4570000000003,9861.7289999999994,5707.8739999999998,10168.646000000001,5364.28,8994.0059999999994,5432.0140000000001,10431.89,6018.3410000000003,12250.253000000001,8119.08,14944.804,9986.6720000000005,13915.942999999999,9201.1409999999996,12886.157999999999,8066.9840000000004,12024.328,7328.6009999999997,10622.522999999999,6267.7709999999997,9394.8619999999992,5854.2079999999996,9379.0210000000006,5127.4049999999997,9911.8060000000005,5736.857,10220.413,5391.5879999999997,9043.2950000000001,5461.7830000000004,10482.011,6047.2579999999998,12297.787,8150.5829999999996,14992.182000000001,10018.331,13963.521000000001,9232.5990000000002,12562.638000000001,7864.4549999999999,12073.438,7358.5309999999999,10672.241,6297.1049999999996,9443.5709999999999,5884.56,9430.1370000000006,5155.3490000000002,9961.893,5765.848,10272.175999999999,5418.8950000000004,9092.5930000000008,5491.5569999999998,null,203273.19499999998,205758.82199999996,205870.55499999996,206789.40399999998,209374.31999999998,209750.55600000001,207494.67499999999,208443.27600000001,209996.94699999999,210340.42299999995,211289.02199999997,212237.62299999996,213791.307,214134.80599999998,215083.38600000006,216032.02900000001,217585.72700000001,217929.25899999999]
[0,10156,"Elmhurst Mutual P & L",13281.744000000001,8312.6029999999992,17011.07,12356.075999999999,18960.800999999999,13522.232,19547.875,13704.703,17590.868999999999,11807.852999999999,15400.965,10195.101000000001,13692.736000000001,9041.5830000000005,11308.474,8010.9110000000001,10316.227000000001,6462.4719999999998,9995.8680000000004,6748.5,10369.105,6499.0969999999998,10286.286,6880.9110000000001,13018.154,8147.6319999999996,16637.221000000001,12084.531999999999,18533.116999999998,13217.22,19103.081999999999,13392.867,16706.789000000001,11214.413,15074.165999999999,9978.7669999999998,13414.957,8858.1589999999997,11095.735000000001,7860.2079999999996,10137.504999999999,6350.5129999999999,9823.0159999999996,6631.8010000000004,10188.938,6386.174,10105.519,6759.9889999999996,13134.819,8220.6470000000008,16750.400000000001,12166.737999999999,18648.275000000001,13299.348,19217.945,13473.397000000001,16822.580000000002,11292.14,15188.295,10054.317999999999,13529.196,8933.5939999999991,11206.759,7938.8559999999998,10254.133,6423.5739999999996,9936.3420000000006,6708.3119999999999,10305.638999999999,6459.3190000000004,10219.245000000001,6836.0659999999998,13251.485000000001,8293.6650000000009,16863.578000000001,12248.946,18763.434000000001,13381.476000000001,19332.807000000001,13553.924000000001,16938.375,11369.865,15302.424000000001,10129.867,13643.438,9009.0300000000007,11317.781000000001,8017.5039999999999,10370.761,6496.634,10049.668,6784.8209999999999,10422.339,6532.4629999999997,10332.974,6912.1440000000002,13727.477000000001,8591.5730000000003,17284.633000000002,12554.781000000001,19548.322,13941.231,19882.93,13939.603999999999,17917.384999999998,12027.022999999999,16482.080000000002,10910.773999999999,14047.369000000001,9275.7559999999994,11368.574000000001,8053.4859999999999,10774.698,6749.6750000000002,10868.388999999999,7337.5630000000001,11154.419,6991.3109999999997,10732.023999999999,7179.0829999999996,13852.087,8669.5630000000001,17405.52,12642.587,19671.32,14028.949000000001,20005.616999999998,14025.617,17539.344000000001,11773.268,16608.857,10994.698,14169.39,9356.3279999999995,11483.602000000001,8134.9709999999995,10899.27,6827.7110000000002,10994.273999999999,7422.5510000000004,11282.806,7071.7809999999999,10853.496999999999,7260.3419999999996,13405.09,8389.8029999999999,16019.370999999999,11635.752,19755.039000000001,14088.656999999999,19940.990000000002,13980.308999999999,17264.988000000001,11589.103999999999,15978.36,10577.322,13828.299000000001,9131.0969999999998,10963.788,7766.7359999999999,10362.197,6491.2709999999997,10886.877,7306.0569999999998,11127.641,6974.5280000000002,10312.561,6898.4870000000001,13450.2,8418.0339999999997,16065.14,11668.998,19799.34,14120.252,19985.063999999998,14011.214,17311.486000000001,11620.315000000001,16023.684999999999,10607.325999999999,13873.558000000001,9160.98,11004.709000000001,7795.7250000000004,10406.406000000001,6518.9629999999997,10933.268,7337.1880000000001,11174.739,7004.049,10355.353999999999,6927.1139999999996,13493.991,8445.4419999999991,16109.576999999999,11701.272999999999,19842.359,14150.933999999999,20027.866999999998,14041.222,17784.809000000001,11938.032999999999,16067.7,10636.464,13917.511,9190.0030000000006,11044.456,7823.8779999999997,10449.347,6545.8630000000003,10978.333000000001,7367.4309999999996,11220.494000000001,7032.7280000000001,10396.929,6954.9250000000002,13536.539000000001,8472.0720000000001,16152.754000000001,11732.636,19884.16,14180.745000000001,20069.467000000001,14070.385,17400.525000000001,11680.085999999999,16110.483,10664.782999999999,13960.235000000001,9218.2170000000006,11083.091,7851.25,10491.092000000001,6572.0140000000001,11022.144,7396.8329999999996,11264.985000000001,7060.6120000000001,10437.355,6981.9679999999998,13577.913,8497.9670000000006,16194.743,11763.135,19924.813999999998,14209.734,20109.921999999999,14098.748,17443.213,11708.737999999999,16152.097,10692.333000000001,14001.798000000001,9245.66,11120.68,7877.8760000000002,10531.707,6597.4579999999996,11064.772999999999,7425.4409999999998,11308.272999999999,7087.7460000000001,10476.692999999999,7008.2830000000004,13618.178,8523.1679999999997,16235.608,11792.816000000001,19964.381000000001,14237.951999999999,20149.300999999999,14126.353999999999,17484.761999999999,11736.628000000001,16192.609,10719.148999999999,14042.257,9272.3770000000004,11157.272000000001,7903.799,10571.25,6622.2290000000003,11106.281000000001,7453.2950000000001,11350.424999999999,7114.1639999999998,10515,7033.9089999999997,13657.388999999999,8547.7060000000001,16275.406000000001,11821.725,20002.921999999999,14265.438,20187.651999999998,14153.242,17953.401999999998,12051.203,16232.072,10745.272999999999,14081.674999999999,9298.4040000000005,11192.924999999999,7929.0550000000003,10609.777,6646.3630000000003,11146.723,7480.4359999999997,11391.495999999999,7139.9080000000004,10552.329,7058.8779999999997,13695.601000000001,8571.6219999999994,16314.192999999999,11849.897999999999,20040.476999999999,14292.222,20225.039000000001,14179.453,17564.686000000002,11790.276,16270.538,10770.739,14120.1,9323.7790000000005,11227.681,7953.6750000000002,10647.34,6669.8940000000002,11186.152,7506.8980000000001,11431.547,7165.009,10588.728999999999,7083.2280000000001,13732.862999999999,8594.9439999999995,16352.021000000001,11877.371999999999,20077.105,14318.346,20261.498,14205.013000000001,17603.166000000001,11816.105,16308.062,10795.576999999999,14157.58,9348.5280000000002,11261.585999999999,7977.6940000000004,10683.982,6692.848,11224.621999999999,7532.7120000000004,11470.619000000001,7189.5,10624.244000000001,7106.9859999999999,13769.223,8617.7000000000007,16388.93,11904.183999999999,20112.851999999999,14343.837,20297.080000000002,14229.960999999999,17640.719000000001,11841.313,16344.681,10819.817999999999,14194.165000000001,9372.6849999999995,11294.679,8001.1369999999997,10719.753000000001,6715.2560000000003,11262.177,7557.915,11508.764999999999,7213.4080000000004,10658.918,7130.1790000000001,13804.721,8639.9169999999995,16424.967000000001,11930.358,20147.754000000001,14368.728999999999,20331.824000000001,14254.317999999999,18105.557000000001,12153.334999999999,16380.444,10843.494000000001,14229.894,9396.277,11327.002,8024.0349999999999,10754.69,6737.1409999999996,11298.856,7582.53,11546.025,7236.7619999999997,10692.787,7152.8370000000004,13839.396000000001,8661.6209999999992,16460.173999999999,11955.931,20181.853999999999,14393.046,20365.766,14278.116,17713.219000000001,11889.977999999999,16415.386999999999,10866.626,14264.806,9419.3289999999997,11358.584999999999,8046.4089999999997,10788.828,6758.527,11334.701999999999,7606.5870000000004,11582.438,7259.585,10725.888999999999,7174.9809999999998,null,281304.06200000003,274720.47399999999,277019.93699999998,279319.40299999993,291340.15999999992,292973.95,284674.32400000002,285573.10700000002,287161.56900000002,287294.43100000004,288119.74499999994,288923.16399999999,290421.39900000003,290468.77600000001,291212.97299999994,291939.33500000002,293364.25400000002,293341.78000000003]
[0,10177,"Ferry County PUD #1",4412.9080000000004,2895.8159999999998,4924.3990000000003,3537.904,5642.607,4136.4549999999999,5746.8789999999999,4326.2039999999997,5069.2790000000005,3546.9679999999998,4921.7020000000002,3284.1089999999999,3914.297,2638.877,3658.2359999999999,2601.3820000000001,3449.636,2192.6610000000001,3041.9079999999999,2022.278,3496.8180000000002,2154.3760000000002,2975.24,2102.2739999999999,5173.625,3363.502,5831.7129999999997,4293.3010000000004,6794.384,4946.3739999999998,6167.23,4616.2740000000003,5661.4089999999997,3983.5419999999999,5301.1580000000004,3616.6320000000001,4526.2910000000002,3061.4520000000002,4003.944,2867.652,3722.0309999999999,2432.3870000000002,3884.59,2601.3240000000001,4046.0410000000002,2544.8850000000002,3592.3939999999998,2536.1210000000001,4447.643,2833.9830000000002,4995.8540000000003,3824.2359999999999,5949.1059999999998,4316.2879999999996,5376.451,3963.2069999999999,4621.7479999999996,3302.567,4332.5770000000002,3097.7849999999999,3844.3589999999999,2647.143,3356.837,2448.2069999999999,3146.7420000000002,2129.5230000000001,3336.636,2262.4879999999998,3352.9380000000001,2206.3710000000001,3034.3470000000002,2221.9270000000001,3823.1970000000001,2436.0940000000001,4446.549,3403.752,5339.357,3873.893,5389.5789999999997,3972.884,4633.009,3310.614,4343.1170000000002,3105.3220000000001,3853.672,2653.5549999999998,3364.944,2454.12,3154.3409999999999,2134.6669999999999,3344.7139999999999,2267.9650000000001,3361.0540000000001,2211.7109999999998,3041.7049999999999,2227.3150000000001,3630.6570000000002,2361.7049999999999,4141.8230000000003,3137.6489999999999,5340.8819999999996,3867.0340000000001,5036.951,3784.808,4364.6189999999997,3150.1819999999998,4081.665,2886.375,3516.2469999999998,2408.549,3046.8270000000002,2243.0700000000002,2936.2649999999999,1961.317,3182.1930000000002,2196.1529999999998,3215.0520000000001,2097.9870000000001,2926.2330000000002,2134.31,3639.377,2367.377,4151.8530000000001,3145.248,5353.8779999999997,3876.444,5049.1540000000005,3793.9780000000001,4375.1750000000002,3157.8009999999999,4091.5079999999998,2893.335,3524.674,2414.3200000000002,3054.1039999999998,2248.4270000000001,2943.2730000000001,1965.9970000000001,3189.8180000000002,2201.4160000000002,3222.7570000000001,2103.0140000000001,2933.2559999999999,2139.4319999999998,3259.8069999999998,2136.4169999999999,3668.8110000000001,2707.8980000000001,5032.8549999999996,3740.33,5333.4080000000004,3944.2080000000001,4205.6369999999997,3000.7339999999999,4016.7530000000002,2829.049,3463.201,2396.4699999999998,2716.578,1958.623,2595.4160000000002,1699.885,2846.1770000000001,1946.1,2819.096,1761.6569999999999,2421.2159999999999,1749.9010000000001,3266.3159999999998,2140.6840000000002,3676.136,2713.3049999999998,5042.9530000000004,3747.8339999999998,5344.0540000000001,3952.08,4214.03,3006.723,4024.8090000000002,2834.7220000000002,3470.145,2401.2750000000001,2721.9969999999998,1962.53,2600.6179999999999,1703.2919999999999,2851.8809999999999,1950,2824.7159999999999,1765.1690000000001,2426.0419999999999,1753.3889999999999,3272.8589999999999,2144.9720000000002,3683.498,2718.739,5053,3755.3020000000001,5354.7529999999997,3959.9929999999999,4431.1009999999997,3161.6039999999998,4032.864,2840.3960000000002,3477.0529999999999,2406.056,2727.442,1966.4559999999999,2605.8200000000002,1706.6990000000001,2857.5839999999998,1953.9,2830.393,1768.7170000000001,2430.8919999999998,1756.895,3279.4009999999998,2149.259,3690.86,2724.172,5063.1480000000001,3762.8429999999998,5365.4520000000002,3967.9050000000002,4230.8999999999996,3018.76,4040.9180000000001,2846.069,3484.0320000000002,2410.8850000000002,2732.9160000000002,1970.402,2611.0219999999999,1710.106,2863.288,1957.8,2836.0410000000002,1772.2470000000001,2435.7669999999998,1760.4179999999999,3285.9760000000001,2153.5680000000002,3698.2220000000002,2729.6060000000002,5073.2470000000003,3770.348,5376.2039999999997,3975.8560000000002,4239.3770000000004,3024.808,4049.0129999999999,2851.77,3490.9760000000001,2415.69,2738.3609999999999,1974.329,2616.25,1713.53,2869.02,1961.7190000000001,2841.7179999999998,1775.7940000000001,2440.6419999999998,1763.941,3292.518,2157.8560000000002,3705.6210000000001,2735.067,5083.3940000000002,3777.8890000000001,5386.9560000000001,3983.808,4247.8540000000003,3030.857,4057.1080000000002,2857.4720000000002,3497.9879999999998,2420.5419999999999,2743.8339999999998,1978.2739999999999,2621.4780000000001,1716.954,2874.752,1965.6379999999999,2847.3939999999998,1779.3409999999999,2445.5160000000001,1767.4639999999999,3299.1260000000002,2162.1860000000001,3713.056,2740.5549999999998,5093.5910000000003,3785.4679999999998,5397.7079999999996,3991.759,4466.6409999999996,3186.9609999999998,4065.203,2863.1729999999998,3504.9670000000001,2425.3710000000001,2749.3339999999998,1982.24,2626.732,1720.395,2880.5120000000002,1969.577,2853.0990000000002,1782.9059999999999,2450.415,1771.0050000000001,3305.7339999999999,2166.5169999999998,3720.4549999999999,2746.0160000000001,5103.7389999999996,3793.01,5408.5119999999997,3999.75,4264.8500000000004,3042.9830000000002,4073.3380000000002,2868.9029999999998,3511.9789999999998,2430.2240000000002,2754.8339999999998,1986.2049999999999,2631.9859999999999,1723.836,2886.2730000000001,1973.5160000000001,2858.8040000000001,1786.471,2455.3130000000001,1774.5450000000001,3312.3409999999999,2170.848,3727.9270000000001,2751.5309999999999,5113.9870000000001,3800.6260000000002,5419.317,4007.74,4273.3689999999997,3049.0610000000001,4081.473,2874.6320000000001,3518.9920000000002,2435.076,2760.3339999999998,1990.171,2637.239,1727.277,2892.0329999999999,1977.4549999999999,2864.509,1790.0360000000001,2460.212,1778.085,3318.9479999999999,2175.1779999999999,3735.3620000000001,2757.0189999999998,5124.1859999999997,3808.2049999999999,5430.1760000000004,4015.7710000000002,4281.93,3055.1689999999999,4089.6480000000001,2880.39,3526.0390000000002,2439.953,2765.8609999999999,1994.155,2642.5189999999998,1730.7349999999999,2897.8220000000001,1981.413,2870.241,1793.6179999999999,2465.1350000000002,1781.643,3325.5889999999999,2179.5300000000002,3742.8339999999998,2762.5340000000001,5134.4340000000002,3815.8220000000001,5441.0349999999999,4023.8009999999999,4502.4880000000003,3212.538,4097.8230000000003,2886.1480000000001,3533.087,2444.8290000000002,2771.3879999999999,1998.1410000000001,2647.799,1734.193,2903.6109999999999,1985.3710000000001,2875.9740000000002,1797.2,2470.058,1785.201,3332.2289999999998,2183.8809999999999,3750.306,2768.049,5144.732,3823.4749999999999,5451.9470000000001,4031.87,4299.0940000000001,3067.4160000000002,4106.0389999999998,2891.9340000000002,3540.1680000000001,2449.73,2776.942,2002.145,2653.1039999999998,1737.6679999999999,2909.4279999999999,1989.3489999999999,2881.7350000000001,1800.8009999999999,2475.0050000000001,1788.7760000000001,null,86693.213000000003,99568.255999999994,85048.962999999989,82147.13,77648.552999999985,77835.615999999995,72250.226999999999,72394.7,72896.987999999998,72684.611000000004,72829.964999999982,72975.575000000012,73481.98,73267.793000000005,73414.271000000022,73561.115999999995,74071.428,73855.823000000004]
[0,10204,"Idaho Falls Power",35795.648000000001,21023.02,40409.652000000002,26457.947,48820.116999999998,32671.65,48577.108999999997,32340.719000000001,45320.190999999999,28699.16,42344.667999999998,25715.455000000002,36221.082000000002,21767.928,33397.745999999999,20621.84,34754.023000000001,18549.182000000001,36036.578000000001,20844.937999999998,36852.637000000002,19233.307000000001,32522.412,19715.893,34439.402000000002,20226.486000000001,38779.184000000001,25390.414000000001,47418.93,31733.947,47053.781000000003,31326.546999999999,42412.296999999999,26857.728999999999,40802.667999999998,24779.013999999999,34822.366999999998,20927.335999999999,32315.186000000002,19953.398000000001,34246.167999999998,18278.123,37195.917999999998,21515.543000000001,37364.945,19500.686000000002,31907.555,19343.150000000001,33952.336000000003,19885.041000000001,38187.086000000003,24994.613000000001,47020.167999999998,31467.085999999999,46430.43,30911.548999999999,41738.214999999997,26430.865000000002,40196.574000000001,24275.865000000002,34325.938000000002,20437.657999999999,31860.041000000001,19516.205000000002,33832.605000000003,18037.080000000002,36478.082000000002,21108.791000000001,36732.675999999999,19134.192999999999,31401.403999999999,18921.050999999999,34017.440999999999,19923.169999999998,38249.504000000001,25035.473000000002,47082.031000000003,31508.486000000001,46492.417999999998,30952.822,41801.440999999999,26470.901999999998,40260.961000000003,24314.745999999999,34390.629000000001,20476.173999999999,31924.063999999998,19555.423999999999,33899.968999999997,18072.998,36543.508000000002,21146.646000000001,36800.559000000001,19169.553,31465.701000000001,18959.793000000001,32619.421999999999,19104.384999999998,36729.898000000001,24040.84,45390.737999999998,30376.631000000001,44960.945,29933.228999999999,41850.762000000002,26502.133000000002,38795.023000000001,23429.428,32949.207000000002,19617.955000000002,30539.782999999999,18707.467000000001,32670.173999999999,17417.359,35157.152000000002,20344.403999999999,35350.980000000003,18414.469000000001,30039.258000000002,18100.280999999999,32594.715,19089.919999999998,36706.211000000003,24025.342000000001,45367.273000000001,30360.928,44937.434000000001,29917.572,40357.934000000001,25556.794999999998,38770.593999999997,23414.671999999999,32924.660000000003,19603.34,30515.49,18692.585999999999,32644.611000000001,17403.734,35132.328000000001,20330.041000000001,35325.230000000003,18401.044999999998,30014.859,18085.581999999999,32701.162,19002.947,36011.953000000001,24292.828000000001,44816.383000000002,30496.391,45092.82,30511.835999999999,40873.815999999999,25990.254000000001,38734.512000000002,23708.884999999998,32862.023000000001,19557.868999999999,30159.732,18837.686000000002,33028.434000000001,18014.631000000001,35368.5,20813.223000000002,35529.762000000002,19001.460999999999,30042.633000000002,18325.75,32721.615000000002,19014.828000000001,36031.273000000001,24305.859,44835.637000000002,30509.495999999999,45112.108999999997,30524.891,40893.589999999997,26002.824000000001,38754.57,23721.166000000001,32882.292999999998,19569.928,30179.636999999999,18850.116999999998,33049.362999999998,18026.048999999999,35388.862999999998,20825.205000000002,35550.824000000001,19012.73,30062.678,18337.978999999999,32742.063999999998,19026.713,36050.586000000003,24318.893,44854.883000000002,30522.594000000001,45131.398000000001,30537.942999999999,42349.777000000002,26928.761999999999,38774.637000000002,23733.449000000001,32902.555,19581.988000000001,30199.539000000001,18862.548999999999,33070.292999999998,18037.467000000001,35409.226999999999,20837.187999999998,35571.894999999997,19023.995999999999,30082.721000000001,18350.205000000002,32762.52,19038.601999999999,36069.902000000002,24331.919999999998,44874.125,30535.686000000002,45150.688000000002,30550.998,40933.133000000002,26027.965,38794.699000000001,23745.726999999999,32922.82,19594.048999999999,30219.445,18874.98,33091.226999999999,18048.884999999998,35429.601999999999,20849.171999999999,35592.964999999997,19035.263999999999,30102.766,18362.432000000001,32782.968999999997,19050.482,36089.218999999997,24344.953000000001,44893.366999999998,30548.782999999999,45169.98,30564.048999999999,40952.902000000002,26040.539000000001,38814.762000000002,23758.004000000001,32943.086000000003,19606.113000000001,30239.35,18887.416000000001,33112.160000000003,18060.300999999999,35449.957000000002,20861.157999999999,35614.031000000003,19046.532999999999,30122.817999999999,18374.66,32803.417999999998,19062.366999999998,36108.538999999997,24357.984,44912.612999999998,30561.879000000001,45189.27,30577.103999999999,40972.675999999999,26053.109,38834.824000000001,23770.285,32963.347999999998,19618.171999999999,30259.256000000001,18899.848000000002,33133.093999999997,18071.715,35470.324000000001,20873.136999999999,35635.101999999999,19057.798999999999,30142.859,18386.888999999999,32823.866999999998,19074.252,36127.851999999999,24371.011999999999,44931.862999999998,30574.973000000002,45208.563000000002,30590.151999999998,42428.866999999998,26979.050999999999,38854.891000000003,23782.565999999999,32983.612999999998,19630.228999999999,30279.162,18912.276999999998,33154.023000000001,18083.133000000002,35490.684000000001,20885.123,35656.171999999999,19069.067999999999,30162.905999999999,18399.113000000001,32844.32,19086.141,36147.171999999999,24384.041000000001,44951.108999999997,30588.07,45227.851999999999,30603.210999999999,41012.222999999998,26078.254000000001,38874.949000000001,23794.85,33003.879000000001,19642.289000000001,30299.065999999999,18924.710999999999,33174.961000000003,18094.550999999999,35511.055,20897.107,35677.237999999998,19080.335999999999,30182.949000000001,18411.344000000001,32864.773000000001,19098.021000000001,36166.487999999998,24397.072,44970.355000000003,30601.166000000001,45247.141000000003,30616.266,41031.991999999998,26090.83,38895.016000000003,23807.127,33024.148000000001,19654.353999999999,30318.973000000002,18937.145,33195.891000000003,18105.967000000001,35531.413999999997,20909.09,35698.309000000001,19091.605,30202.998,18423.572,32885.222999999998,19109.905999999999,36185.805,24410.105,44989.612999999998,30614.268,45266.434000000001,30629.315999999999,41051.766000000003,26103.4,38915.074000000001,23819.407999999999,33044.410000000003,19666.407999999999,30338.877,18949.578000000001,33216.82,18117.384999999998,35551.777000000002,20921.072,35719.379000000001,19102.870999999999,30223.043000000001,18435.798999999999,32905.671999999999,19121.789000000001,36205.120999999999,24423.133000000002,45008.847999999998,30627.365000000002,45285.726999999999,30642.366999999998,42507.949000000001,27029.342000000001,38935.141000000003,23831.688999999998,33064.671999999999,19678.473000000002,30358.780999999999,18962.009999999998,33237.745999999999,18128.803,35572.144999999997,20933.057000000001,35740.449000000001,19114.141,30243.088,18448.026999999998,32926.125,19133.673999999999,36224.434000000001,24436.166000000001,45028.093999999997,30640.460999999999,45305.016000000003,30655.42,41091.305,26128.544999999998,38955.207000000002,23843.967000000001,33084.934000000001,19690.532999999999,30378.684000000001,18974.442999999999,33258.684000000001,18140.221000000001,35592.512000000002,20945.043000000001,35761.519999999997,19125.414000000001,30263.134999999998,18460.252,null,758692.90200000012,738590.77399999998,727275.55199999991,728514.41299999994,703041.92300000007,700172.89600000018,703775.49100000004,704163.52399999998,706901.32199999993,704939.57199999993,705327.59200000018,705715.61099999992,708453.41200000001,706491.67800000007,706879.71299999987,707267.73700000008,710005.53500000003,708043.78899999999]
[0,10209,"Inland P & L",44142,28975.145,51232.09,36451.480000000003,64332.792999999998,45893.707000000002,62199.16,47474.25,52969.18,36099.699000000001,51429.324000000001,32955.133000000002,45053.203000000001,30091.451000000001,42365.445,31261.342000000001,41774.766000000003,25911.773000000001,46583.644999999997,32313.940999999999,48507.675999999999,29321.543000000001,40681.046999999999,28356.615000000002,40571.637000000002,26091.293000000001,47841.199000000001,34823.542999999998,58241.347999999998,41608.211000000003,59356.887000000002,43892.633000000002,54133.445,36982.605000000003,48303.288999999997,32555.932000000001,41442.612999999998,27688.853999999999,39783.254000000001,28502.609,40111.315999999999,26035.312999999998,45926.855000000003,30701.873,46507.495999999999,28134.063999999998,38471.285000000003,27084.651999999998,41619.620999999999,25832.873,46627.48,35079.472999999998,58093.362999999998,41566.777000000002,58504.608999999997,41900.082000000002,49237.555,34133.148000000001,45032.063000000002,31474.75,40358.629000000001,27515.1,40195.828000000001,28330.971000000001,41718.440999999999,27306.469000000001,46801.023000000001,30395.171999999999,46610.516000000003,28482.907999999999,37882.839999999997,27049.307000000001,40978.953000000001,25435.213,45874.012000000002,34512.597999999998,57204.836000000003,40931.019999999997,58828.559000000001,42132.093999999997,49510.43,34322.32,45281.281000000003,31648.945,40581.964999999997,27667.361000000001,40421.855000000003,28490.271000000001,41953.042999999998,27460.023000000001,47064.362999999998,30566.206999999999,46872.027000000002,28642.705000000002,38094.777000000002,27200.636999999999,41196.582000000002,25939.370999999999,46586.156000000003,34580.417999999998,58083.434000000001,41423.129000000001,61335.629000000001,44901.004000000001,52072.313000000002,36448.987999999998,48126.605000000003,33129.050999999999,42877.476999999999,28770.219000000001,42101.968999999997,30062.925999999999,43730.949000000001,28255.813999999998,48907.366999999998,32297.210999999999,49339.98,29824.428,39975.675999999999,28291.471000000001,43151.695,27170.403999999999,48872.925999999999,36277.862999999998,60838.983999999997,43388.292999999998,61774.332000000002,45222.16,52445.258000000002,36710.046999999999,48471.190999999999,33366.245999999999,43181.120999999999,28973.958999999999,42398.101999999999,30274.383000000002,44038.258000000002,28454.375,49251.862999999998,32524.695,49686.02,30033.596000000001,40255.362999999998,28489.403999999999,49159.163999999997,31586.01,52077.726999999999,37971.964999999997,69919.398000000001,51228.832000000002,68444.664000000004,49854.108999999997,56763.167999999998,38814.445,53495.870999999999,37243.160000000003,47489.305,32282.544999999998,44697.546999999999,31538.771000000001,48514.957000000002,31085.759999999998,50753.241999999998,33615.836000000003,53456.745999999999,31885.061000000002,44183.038999999997,31392.305,49649.34,31898.403999999999,52598.199000000001,38350.129000000001,70610.539000000004,51738.629000000001,69124.429999999993,50343.074000000001,57349.809000000001,39214.141000000003,54080.063000000002,37652.141000000003,47908.516000000003,32568.146000000001,45046.055,31784.671999999999,48895.476999999999,31328.236000000001,51232.245999999999,33925.843999999997,53958.59,32185.02,44613.949000000001,31690.951000000001,50122.398000000001,32200.271000000001,53094.023000000001,38710.629000000001,71262.273000000001,52218.593999999997,69758.608999999997,50800.800999999999,59796.813000000002,40886.379000000001,54600.906000000003,38016.120999999999,48330.487999999998,32855.616999999998,45397.156000000003,32032.416000000001,49294.07,31575.15,52236.050999999999,34538.745999999999,54990.652000000002,32805.082000000002,45565.332000000002,32314.312999999998,51112.84,32822.362999999998,54108.152000000002,39443.144999999997,72546.281000000003,53175.726999999999,70979.483999999997,51662.425999999999,58949.66,40301.125,55686.862999999998,38781.059000000001,49022.546999999999,33330.082000000002,45750.862999999998,32281.991999999998,49680.016000000003,31821.219000000001,52635.559000000001,34803.413999999997,55411.25,33055.953000000001,45914.362999999998,32562.377,51503.995999999999,33073.684000000001,54520.991999999998,39744.156000000003,73095.929999999993,53578.461000000003,71517.851999999999,52054.565999999999,59398.733999999997,40608.199000000001,56110.832000000002,39076.214999999997,49400.292999999998,33586.866999999998,46107.262000000002,32533.471000000001,50066.199000000001,32068.68,53038.112999999998,35070.089999999997,55835.050999999999,33308.718999999997,46265.995999999999,32812.281000000003,51898.063000000002,33326.887000000002,54936.898000000001,40047.413999999997,73649.679999999993,53984.184000000001,72060.241999999998,52449.641000000003,59851.262000000002,40917.637000000002,56538.004000000001,39373.605000000003,49780.851999999999,33845.563000000002,46466.355000000003,32786.843999999997,50455.254000000001,32317.971000000001,53443.695,35338.781000000003,56262.023000000001,33563.394999999997,46620.281000000003,33064.07,52295.093999999997,33581.995999999999,55355.934000000001,40352.949000000001,74207.601999999999,54392.949000000001,72606.702999999994,52847.663999999997,62296.913999999997,42589.663999999997,56968.332000000002,39673.195,50164.309000000001,34106.226999999999,46828.082000000002,33042.086000000003,50847.262000000002,32569.162,53852.309000000001,35609.483999999997,56692.203000000001,33819.972999999998,46977.207000000002,33317.737999999998,52695.101999999999,33839,55778.105000000003,40660.773000000001,74769.672000000006,54804.777000000002,73157.297000000006,53248.718999999997,60766.449000000001,41543.440999999999,57401.913999999997,39975.050999999999,50550.563000000002,34368.796999999999,47192.597999999998,33299.288999999997,51242.188000000002,32822.214999999997,54263.964999999997,35882.195,57125.620999999999,34078.483999999997,47336.785000000003,33573.292999999998,53098.105000000003,34097.940999999999,56203.449000000001,40970.906000000003,75335.968999999997,55219.690999999999,73711.976999999999,53652.73,61229.171999999999,41859.847999999998,57838.695,40279.137000000002,50939.777000000002,34633.366999999998,47559.800999999999,33558.391000000003,51640.074000000001,33077.167999999998,54678.745999999999,36156.983999999997,57562.237999999998,34338.910000000003,47699.101999999999,33830.788999999997,53504.137000000002,34358.828000000001,56632.027000000002,41283.398000000001,75906.577999999994,55637.773000000001,74270.851999999999,54059.813000000002,61695.391000000003,42178.648000000001,58278.792999999998,40585.523000000001,51331.93,34899.945,47929.737999999998,33819.410000000003,52040.964999999997,33334.050999999999,55096.616999999998,36433.805,58002.144999999997,34601.288999999997,48064.137000000002,34090.226999999999,53913.175999999999,34621.648000000001,57063.726999999999,41598.167999999998,76481.406000000003,56058.934000000001,74833.866999999998,54469.906000000003,64214.281000000003,43900.758000000002,58722.199000000001,40894.214999999997,51726.98,35168.495999999999,48302.495999999999,34082.434000000001,52444.866999999998,33592.862999999998,55517.57,36712.68,58445.406000000003,34865.675999999999,48431.879000000001,34351.578000000001,54325.328000000001,34886.468999999997,57498.707000000002,41915.339999999997,77060.523000000001,56483.262000000002,75401.156000000003,54883.116999999998,62638.362999999998,42823.449000000001,59168.961000000003,41205.245999999999,52124.98,35439.046999999999,48677.991999999998,34347.387000000002,52851.781000000003,33853.589999999997,55941.754000000001,36993.695,58891.902000000002,35131.991999999998,48802.394999999997,34614.906000000003,null,996376.40799999982,944792.20600000012,931748.99800000002,931675.495,968258.16700000002,985250.53800000018,1077453.6270000001,1087746.6000000001,1103402.8900000001,1115838.76,1124376.639,1132978.6009999998,1144995.0379999999,1150376.2929999998,1159172.9669999999,1168036.0200000003,1180415.21,1185961.3419999999]
[0,10244,"Lower Valley Energy",33040.608999999997,21626.050999999999,41028.718999999997,31307.875,56602.379000000001,42690.983999999997,52171.866999999998,39146.184000000001,50615.258000000002,37136.055,43961.355000000003,30830.960999999999,33233.620999999999,23232.456999999999,29670.18,21279.41,32321.148000000001,19188.550999999999,31275.016,20337.965,32355.949000000001,18720.379000000001,30830.046999999999,20744.741999999998,33860.741999999998,22247.035,42000.137000000002,32024.6,57727.745999999999,43629.792999999998,53547.112999999998,40215.957000000002,51280.68,37680.402000000002,45119.464999999997,31710.032999999999,34177.074000000001,23980.671999999999,30550.473000000002,21920.518,33242.875,19798.101999999999,32162.317999999999,20986.188999999998,33277.866999999998,19358.580000000002,31751.813999999998,21394.706999999999,34347.906000000003,22584.643,42429.086000000003,32349.002,58094.211000000003,43906.188000000002,53913.362999999998,40490.675999999999,51649.379000000001,37950.813000000002,45494.163999999997,31972.583999999999,34551.464999999997,24241.687999999998,30920.317999999999,22184.241999999998,29108.736000000001,17363.984,30735.853999999999,20066.588,32363.75,18668.809000000001,32126.875,21645.967000000001,34725.921999999999,22831.166000000001,42782.495999999999,32618.35,58448.222999999998,44173.175999999999,54267.203000000001,40756.086000000003,52005.608999999997,38212.082000000002,45856.226999999999,32226.294999999998,34913.266000000003,24493.925999999999,31277.752,22439.129000000001,29493.065999999999,17590.271000000001,31106.092000000001,20305.268,32750.877,18888.923999999999,32489.502,21888.898000000001,37622.141000000003,24613.907999999999,46536.559000000001,35505.620999999999,63531.781000000003,47917.184000000001,58805.690999999999,44122.125,57732.440999999999,42356.027000000002,50070.012000000002,35111.5,38643.870999999999,27004.351999999999,29723.050999999999,21317.101999999999,32153.355,19089.758000000002,30909.226999999999,20102.151999999998,31852.357,18541.993999999999,30399.893,20456.572,38736.938000000002,25340.923999999999,47581.77,36302.214999999997,64581.726999999999,48709.050999999999,59858.105000000003,44911.523000000001,57943.042999999998,42510.038999999997,51152.964999999997,35870.358999999997,39729.093999999997,27760.940999999999,29975.581999999999,21497.184000000001,32425.648000000001,19250.078000000001,31172.266,20271.726999999999,32126.609,18700.351999999999,30658.955000000002,20630.123,38124.351999999999,24941.423999999999,47019.218999999997,35873.483999999997,63539.637000000002,47923.093999999997,58877.116999999998,44175.690999999999,56969.112999999998,41795.718999999997,50096.406000000003,35129.995999999999,39132.472999999998,27344.991999999998,30857.365000000002,22125.974999999999,33468.934000000001,19864.351999999999,32145.120999999999,20898.898000000001,33013.972999999998,19212.710999999999,31524.965,21210.280999999999,38928.785000000003,25466.037,47773.440999999999,36448.309000000001,64297.27,48494.508000000002,59636.535000000003,44745.32,57735.828000000001,42358.050999999999,50877.858999999997,35677.589999999997,39915.565999999999,27890.945,31135.641,22324.41,33768.983999999997,20041.016,32434.971000000001,21085.756000000001,33316.188000000002,19387.205000000002,31810.432000000001,21401.521000000001,39733.218999999997,25990.65,48527.667999999998,37023.129000000001,65054.906000000003,49065.925999999999,60395.957000000002,45314.945,59631.245999999999,43748.667999999998,51659.315999999999,36225.18,40698.660000000003,28436.898000000001,31413.918000000001,22522.848000000002,34069.027000000002,20217.68,32724.822,21272.615000000002,33618.402000000002,19561.705000000002,32095.903999999999,21592.763999999999,40537.652000000002,26515.263999999999,49281.887000000002,37597.957000000002,65812.539000000004,49637.34,61155.370999999999,45884.578000000001,59269.258000000002,43482.714999999997,52440.77,36772.773000000001,41481.754000000001,28982.851999999999,31692.188999999998,22721.282999999999,34369.078000000001,20394.344000000001,33014.675999999999,21459.474999999999,33920.612999999998,19736.205000000002,32381.375,21784.004000000001,41342.086000000003,27039.877,50036.112999999998,38172.777000000002,66570.187999999995,50208.75,61914.796999999999,46454.207000000002,60035.968999999997,44045.050999999999,53222.218999999997,37320.370999999999,42264.843999999997,29528.809000000001,31970.465,22919.719000000001,34669.125,20571.008000000002,33304.527000000002,21646.335999999999,34222.828000000001,19910.701000000001,32666.842000000001,21975.248,42146.52,27564.49,50790.34,38747.597999999998,67327.820000000007,50780.163999999997,62674.218999999997,47023.832000000002,60802.684000000001,44607.383000000002,54003.675999999999,37867.961000000003,43047.940999999999,30074.758000000002,32248.74,23118.153999999999,34969.171999999999,20747.671999999999,33594.379000000001,21833.190999999999,34525.035000000003,20085.201000000001,32952.309000000001,22166.488000000001,42950.953000000001,28089.103999999999,51544.559000000001,39322.425999999999,68085.445000000007,51351.586000000003,63433.633000000002,47593.464999999997,62698.101999999999,45998,54785.129000000001,38415.555,43831.035000000003,30620.710999999999,32527.018,23316.592000000001,35269.218999999997,20924.331999999999,33884.230000000003,22020.055,34827.258000000002,20259.697,33237.785000000003,22357.728999999999,43755.383000000002,28613.721000000001,52298.781000000003,39897.25,68843.085999999996,51922.991999999998,64193.050999999999,48163.093999999997,62336.105000000003,45732.055,55566.586000000003,38963.144999999997,44614.125,31166.668000000001,32805.288999999997,23515.026999999998,35569.269999999997,21100.995999999999,34174.082000000002,22206.914000000001,35129.468999999997,20434.192999999999,33523.254000000001,22548.971000000001,44559.82,29138.33,53053.004000000001,40472.074000000001,69600.718999999997,52494.406000000003,64952.472999999998,48732.718999999997,63102.828000000001,46294.387000000002,56348.038999999997,39510.737999999998,45397.218999999997,31712.620999999999,33083.565999999999,23713.465,35869.315999999999,21277.66,34463.938000000002,22393.77,35431.68,20608.692999999999,33808.722999999998,22740.213,45364.254000000001,29662.942999999999,53807.226999999999,41046.898000000001,70358.351999999999,53065.82,65711.891000000003,49302.351999999999,63869.542999999998,46856.718999999997,57129.495999999999,40058.328000000001,46180.315999999999,32258.57,33361.843999999997,23911.898000000001,36169.362999999998,21454.324000000001,34753.785000000003,22580.629000000001,35733.891000000003,20783.192999999999,34094.190999999999,22931.455000000002,46168.688000000002,30187.557000000001,54561.453000000001,41621.718999999997,71115.991999999998,53637.226999999999,66471.312999999995,49871.976999999999,65764.960999999996,48247.336000000003,57910.949000000001,40605.921999999999,46963.406000000003,32804.527000000002,33640.116999999998,24110.335999999999,36469.410000000003,21630.984,35043.637000000002,22767.491999999998,36036.108999999997,20957.688999999998,34379.663999999997,23122.697,46973.116999999998,30712.173999999999,55315.671999999999,42196.546999999999,71873.625,54208.641000000003,67230.733999999997,50441.601999999999,65402.968999999997,47981.387000000002,58692.406000000003,41153.512000000002,47746.5,33350.480000000003,33918.391000000003,24308.77,36769.461000000003,21807.651999999998,35333.491999999998,22954.348000000002,36338.32,21132.186000000002,34665.133000000002,23313.936000000002,null,793347.76199999999,813644.89199999999,809160.29099999997,816539.80599999987,864118.67399999988,877697.21799999999,875265.2919999999,886952.16799999983,900596.05300000007,910325.95199999982,922012.85700000008,933699.72699999996,947343.61800000037,957073.50699999998,968760.40100000007,980447.28199999989,994091.16200000001,1003821.0549999999]
[1,10285,"Okanogan County Elec Coop",2248.6979999999999,1354.0239999999999,3291.4389999999999,2375.817,4621.8869999999997,3321.9490000000001,4402.2960000000003,3236.72,3299.3980000000001,2268.4380000000001,2606.2359999999999,1764.4970000000001,2153.386,1376.2840000000001,2149.2510000000002,1479.155,2134.201,1282.6479999999999,2420.3870000000002,1582.8230000000001,2467.8409999999999,1455.5070000000001,2054.982,1364.6769999999999,2363.3760000000002,1428.0909999999999,3256.0619999999999,2348.8490000000002,4575.8050000000003,3308.8820000000001,4375.835,3210.7779999999998,3378.1889999999999,2323.4499999999998,2760.1619999999998,1884.3,2266.9789999999998,1449.971,2234.2550000000001,1540.893,2226.3319999999999,1334.4290000000001,2459.86,1612.058,2537.3620000000001,1503.028,2109.9059999999999,1414.954,2395.5100000000002,1445.4929999999999,3430.0770000000002,2489.5439999999999,4825.1090000000004,3484.837,4589.6940000000004,3385.0610000000001,3470.72,2393.2530000000002,2809.0630000000001,1916.0989999999999,2295.549,1464.809,2247.0630000000001,1553.079,2250.9119999999998,1348.3240000000001,2477.2249999999999,1627.8520000000001,2537.9949999999999,1500.848,2134.4180000000001,1430.3409999999999,2419.279,1459.836,3452.16,2505.5729999999999,4847.2380000000003,3500.819,4611.6279999999997,3401.2379999999998,3493.2779999999998,2408.8069999999998,2831.721,1931.5540000000001,2318.8139999999999,1479.655,2269.5990000000002,1568.655,2274.7469999999998,1362.6010000000001,2500.2240000000002,1642.9649999999999,2561.944,1515.011,2157.2370000000001,1445.633,2627.6060000000002,1594.249,3585.2629999999999,2601.7579999999998,5016.9409999999998,3640.8159999999998,4738.5060000000003,3501.81,3764.5410000000002,2599.701,3010.6909999999998,2056.5329999999999,2486.0650000000001,1599.854,2381.4409999999998,1642.0989999999999,2399.136,1435.568,2630.384,1733.675,2756.614,1626.5260000000001,2319.4960000000001,1550.4380000000001,2665.201,1617.059,3601.5880000000002,2613.605,5001.2139999999999,3629.4029999999998,4729.1279999999997,3494.8789999999999,3585.5,2476.06,3035.9859999999999,2073.8110000000001,2518.21,1620.54,2418.4789999999998,1667.6379999999999,2439.299,1459.6,2668.9740000000002,1759.1089999999999,2797.8609999999999,1650.864,2357.9490000000001,1576.1420000000001,2678.3739999999998,1626.3219999999999,3831.1149999999998,2802.2289999999998,5409.0190000000002,3941.3180000000002,5059.3360000000002,3729.5529999999999,4142.1540000000005,2872.6970000000001,3240.3049999999998,2227.1210000000001,2503.8159999999998,1612.3340000000001,2257.1379999999999,1556.7190000000001,2312.4259999999999,1386.877,2648.4140000000002,1740.2339999999999,2676.8649999999998,1580.6590000000001,2183.3330000000001,1463.52,2696.5010000000002,1637.329,3847.9409999999998,2814.5369999999998,5425.8729999999996,3953.5990000000002,5076.1080000000002,3741.9169999999999,4159.357,2884.6280000000002,3257.5720000000001,2238.989,2521.5390000000002,1623.7460000000001,2274.38,1568.6110000000001,2330.6370000000002,1397.8,2665.9960000000001,1751.787,2695.183,1591.4749999999999,2200.7750000000001,1475.212,2714.6280000000002,1648.336,3864.768,2826.8449999999998,5442.7259999999997,3965.8789999999999,5092.88,3754.279,4301.1009999999997,2982.931,3274.8380000000002,2250.8560000000002,2539.261,1635.1579999999999,2291.6219999999998,1580.5029999999999,2348.8490000000002,1408.722,2683.578,1763.34,2713.5010000000002,1602.2919999999999,2218.2179999999998,1486.904,2732.7550000000001,1659.3430000000001,3881.5949999999998,2839.1529999999998,5459.58,3978.16,5109.6499999999996,3766.643,4193.7640000000001,2908.49,3292.105,2262.7240000000002,2556.9830000000002,1646.5709999999999,2308.8649999999998,1592.395,2367.0610000000001,1419.645,2701.1590000000001,1774.8920000000001,2731.819,1613.1079999999999,2235.66,1498.596,2750.8829999999998,1670.35,3898.4209999999998,2851.4609999999998,5476.4340000000002,3990.4409999999998,5126.4219999999996,3779.0059999999999,4210.9669999999996,2920.4209999999998,3309.3719999999998,2274.5920000000001,2574.7049999999999,1657.9829999999999,2326.107,1604.287,2385.2719999999999,1430.568,2718.741,1786.4449999999999,2750.136,1623.925,2253.1030000000001,1510.288,2769.01,1681.357,3915.248,2863.768,5493.2879999999996,4002.721,5143.1930000000002,3791.3690000000001,4228.17,2932.3530000000001,3326.6379999999999,2286.4589999999998,2592.4270000000001,1669.395,2343.35,1616.1780000000001,2403.4839999999999,1441.49,2736.3229999999999,1797.998,2768.4540000000002,1634.741,2270.5450000000001,1521.979,2787.1370000000002,1692.364,3932.0749999999998,2876.076,5510.1409999999996,4015.002,5159.9639999999999,3803.732,4369.915,3030.6550000000002,3343.9050000000002,2298.3270000000002,2610.1489999999999,1680.807,2360.5920000000001,1628.07,2421.6959999999999,1452.413,2753.904,1809.55,2786.7719999999999,1645.557,2287.9879999999998,1533.671,2805.2649999999999,1703.3710000000001,3948.9009999999998,2888.3829999999998,5526.9949999999999,4027.2820000000002,5176.7349999999997,3816.0949999999998,4262.5780000000004,2956.2139999999999,3361.172,2310.1950000000002,2627.8719999999998,1692.2190000000001,2377.835,1639.962,2439.9079999999999,1463.335,2771.4859999999999,1821.1030000000001,2805.09,1656.374,2305.4299999999998,1545.3630000000001,2823.3919999999998,1714.3779999999999,3965.7280000000001,2900.6909999999998,5543.8490000000002,4039.5630000000001,5193.5060000000003,3828.4580000000001,4279.7809999999999,2968.145,3378.4380000000001,2322.0619999999999,2645.5940000000001,1703.6320000000001,2395.0770000000002,1651.854,2458.12,1474.258,2789.067,1832.6559999999999,2823.4079999999999,1667.19,2322.873,1557.0550000000001,2841.5189999999998,1725.385,3982.5540000000001,2912.9989999999998,5560.7020000000002,4051.8440000000001,5210.277,3840.8209999999999,4296.9840000000004,2980.076,3395.7049999999999,2333.9299999999998,2663.3159999999998,1715.0440000000001,2412.3200000000002,1663.7460000000001,2476.3319999999999,1485.18,2806.6489999999999,1844.2080000000001,2841.7260000000001,1678.0070000000001,2340.3150000000001,1568.7470000000001,2859.6469999999999,1736.3920000000001,3999.3809999999999,2925.3069999999998,5577.5559999999996,4064.125,5227.049,3853.1849999999999,4438.7280000000001,3078.3789999999999,3412.9720000000002,2345.7979999999998,2681.038,1726.4559999999999,2429.5619999999999,1675.6379999999999,2494.5430000000001,1496.1030000000001,2824.2310000000002,1855.761,2860.0439999999999,1688.8230000000001,2357.7570000000001,1580.4390000000001,2877.7739999999999,1747.3989999999999,4016.2080000000001,2937.614,5594.41,4076.4050000000002,5243.8209999999999,3865.547,4331.3909999999996,3003.9380000000001,3430.2379999999998,2357.6660000000002,2698.76,1737.8679999999999,2446.8040000000001,1687.53,2512.7550000000001,1507.0250000000001,2841.8130000000001,1867.3140000000001,2878.3620000000001,1699.64,2375.1999999999998,1592.1310000000001,null,56712.541000000005,57903.80599999999,59502.875,59960.216,63299.711000000003,63458.098999999995,65481.877999999982,65831.491999999984,66392.015000000014,66530.716,66880.33,67229.937999999995,67790.462,67929.163,68278.775000000009,68628.385999999999,69188.914000000004,69327.612999999983]
[0,10326,"U.S. Naval Base,  Bremerton",12220.96,8410.3619999999992,12012.055,9073.8580000000002,13248.532999999999,9966.7870000000003,12986.968000000001,9735.6110000000008,11931.023999999999,8319.59,13509.132,9038.8070000000007,13180.51,9071.5959999999995,12239.692999999999,9125.5529999999999,11262.112999999999,7326.518,11612.039000000001,8383.8770000000004,11865.369000000001,7945.826,11131.108,8118.01,12220.96,8410.3619999999992,12012.055,9073.8580000000002,13248.532999999999,9966.7870000000003,12986.968000000001,9735.6110000000008,11519.61,8032.7070000000003,13509.132,9038.8070000000007,13180.51,9071.5959999999995,12239.692999999999,9125.5529999999999,11262.112999999999,7326.518,11612.039000000001,8383.8770000000004,11865.369000000001,7945.826,11131.108,8118.01,13095.333000000001,9293.6110000000008,12583.232,9219.8960000000006,15235.539000000001,12064.168,14027.637000000001,10088.933999999999,11228.44,7660.652,12337.85,8098.9549999999999,10843.102000000001,7882.424,10758.424000000001,7673.3850000000002,11182.46,7241.2290000000003,12061.819,9170.8189999999995,12773.695,8200.9629999999997,11758.196,9222.9680000000008,13559.194,8851.8580000000002,12595.413,9228.8220000000001,15251.246999999999,12076.606,14041.668,10099.023999999999,11239.212,7668,11938.43,8519.5229999999992,11243.919,7500.7510000000002,10768.983,7680.9160000000002,10810.008,7631.7730000000001,12501.464,8752.2980000000007,12786.554,8209.2180000000008,11770.028,9232.2489999999998,12889.325000000001,8410.6280000000006,11607.541999999999,8512.3310000000001,13980.204,11102.236000000001,14990.923000000001,10807.882,14476.397000000001,9769.652,14375.200999999999,10281.218000000001,13810.267,9210.27,12886.671,9999.4969999999994,13055.745000000001,8462.3790000000008,13554.963,9521.0409999999993,13246.375,9245.3259999999991,12337.665999999999,8863.0409999999993,12889.325000000001,8410.6280000000006,11185.754000000001,8934.1190000000006,14489.772000000001,10592.668,14466.8,11332.005999999999,13904.584999999999,9505.3960000000006,14876.788,9779.6309999999994,13810.267,9210.27,12886.671,9999.4969999999994,13055.745000000001,8462.3790000000008,13554.963,9521.0409999999993,13246.375,9245.3259999999991,12337.665999999999,8863.0409999999993,12237.053,8766.616,11473.53,8330.1010000000006,12857.413,9267.6569999999992,12837.891,10111.279,12037.775,8340.9580000000005,13633.924000000001,9040.81,12289.482,8206.6260000000002,11985.25,9345.0210000000006,10997.678,7174.4610000000002,10665.959000000001,8330.848,11335.86,7195.9629999999997,10301.859,7241.6,11109.922,7994.2969999999996,10682.216,7682.8459999999995,11784.646000000001,8662.7849999999999,12645.924999999999,10010.583000000001,11901.714,8247.0849999999991,13409.938,8835.3220000000001,11891.303,8776.5349999999999,12334.137000000001,8677.4470000000001,11739.897000000001,7660.4759999999997,11436.194,8929.7649999999994,12285.505999999999,7804.6040000000003,11420.212,8029.5140000000001,12014.305,8642.1949999999997,11648.648999999999,8384.5040000000008,12193.35,9890.0830000000005,13248.501,9500.2119999999995,12397.509,8459.7440000000006,12922.388999999999,9415.7289999999994,12467.376,8293.3799999999992,12388.038,8715.741,12064.162,8735.15,12841.669,9071.7980000000007,13343.45,8482.6550000000007,12101.47,9429.7350000000006,13566.878000000001,8822.2510000000002,12717.977000000001,9160.866,13213.397999999999,10696.838,14061.683000000001,10083.888999999999,12737.761,8826.3829999999998,13675.279,9964.2759999999998,13575.870999999999,9033.6090000000004,13219.659,9306.5849999999991,12131.413,8783.69,12909.566000000001,9119.902,12880.903,9061.1460000000006,12709.308999999999,8937.7219999999998,13637.034,8867.9869999999992,12233.540999999999,9761.2549999999992,13864.333000000001,10161.83,14061.683000000001,10083.888999999999,12737.761,8826.3829999999998,13675.279,9964.2759999999998,13575.870999999999,9033.6090000000004,12672.358,9853.8850000000002,12655.245999999999,8259.8559999999998,12909.566000000001,9119.902,12880.903,9061.1460000000006,12709.308999999999,8937.7219999999998,13637.034,8867.9869999999992,12233.540999999999,9761.2549999999992,13864.333000000001,10161.83,13478.915000000001,10666.656000000001,12737.761,8826.3829999999998,14248.303,9391.2530000000006,13575.870999999999,9033.6090000000004,12672.358,9853.8850000000002,12655.245999999999,8259.8559999999998,12909.566000000001,9119.902,12880.903,9061.1460000000006,12709.308999999999,8937.7219999999998,13091.28,9413.741,12785.155000000001,9209.64,13864.333000000001,10161.83,13478.915000000001,10666.656000000001,13275.130999999999,9059.1610000000001,14248.303,9391.2530000000006,13009.878000000001,9599.6020000000008,13219.659,9306.5849999999991,12655.245999999999,8259.8559999999998,12372.022999999999,9657.4439999999995,13414.108,8527.94,12709.308999999999,8937.7219999999998,13091.28,9413.741,12785.155000000001,9209.64,13278.13,10748.032999999999,14061.683000000001,10083.888999999999,12737.761,8826.3829999999998,14248.303,9391.2530000000006,13009.878000000001,9599.6020000000008,13219.659,9306.5849999999991,12655.245999999999,8259.8559999999998,13429.575000000001,10396.036,14509.05,9228.241,13142.688,10241.713,14725.487999999999,9574.0249999999996,13792.191999999999,9941.8680000000004,14280.262000000001,11540.884,15122.733,10817.561,13874.431,9621.1630000000005,15116.271000000001,11010.082,15207.665999999999,10146.751,15050.615,10666.782999999999,14066.63,10145.300999999999,15226.191999999999,10786.745000000001,15896.912,10228.058999999999,14660.941999999999,11341.148999999999,16542.537,10803.847,15681.727999999999,11479.031000000001,17062.664000000001,13125.49,17258.009999999998,12373.085999999999,15694.245000000001,10881.188,16915.803,12319.874,16777.715,11253.441000000001,16399.884999999998,11761.587,15175.674000000001,10908.252,16275.421,11560.288,16156.772000000001,11332.588,15772.897000000001,11210.828,16946.326000000001,11077.141,15319.065000000001,12184.361999999999,17648.866999999998,12539.287,17258.009999999998,12373.085999999999,15760.055,11764.502,17488.826000000001,11746.851000000001,16777.715,11253.441000000001,15852.584999999999,12308.887000000001,15699.508,10384.418,16275.421,11560.288,16156.772000000001,11332.588,15772.897000000001,11210.828,16400.572,11622.895,15870.681,11632.746999999999,17648.866999999998,12539.287,16675.241999999998,12955.853999999999,15694.245000000001,10881.188,17488.826000000001,11746.851000000001,16777.715,11253.441000000001,15852.584999999999,12308.887000000001,15699.508,10384.418,15737.879000000001,12097.83,16689.976999999999,10799.384,15772.897000000001,11210.828,null,251715.89900000003,251017.60200000001,253703.73099999997,253957.158,275396.77999999997,274560.71299999999,244005.61399999997,243952.86899999998,256651.79400000005,269196.85399999993,269544.62399999995,269544.62399999995,270314.77,274873.38,302840.70499999996,334722.85099999997,336691.72599999991,335742.60399999999]
[0,10360,"Southside Elec Lines",1765.1559999999999,1220.2629999999999,1685.0830000000001,1445.163,2231.31,1684.643,2012.425,1698.413,1808.816,1318.598,1613.7550000000001,1157.3579999999999,1943.1780000000001,1359.7349999999999,3344.6570000000002,2681.4470000000001,4871.12,3298.1950000000002,5532.3980000000001,4493.8130000000001,4833.1440000000002,3198.9630000000002,3038.2420000000002,2303.5369999999998,1655.2909999999999,1207.925,1642.5920000000001,1295.867,2089.3989999999999,1580.366,2043.383,1752.7049999999999,1697.3309999999999,1257.001,1577.653,1121.0429999999999,2288.5639999999999,1736.538,3914.864,2827.0839999999998,5608.1350000000002,3843.6149999999998,5158.1790000000001,4188.21,4566.3620000000001,3033.029,2876.078,2163.5320000000002,1668.0419999999999,1218.2270000000001,1634.884,1289.7809999999999,2107.8679999999999,1739.05,2190.652,1723.296,1802.1210000000001,1334.606,1590.318,1130.0309999999999,2152.4920000000002,1635.579,3664.5039999999999,2645.529,5695.5609999999997,3902.3679999999999,5346.652,4343.3440000000001,5275.91,3503.97,2760.038,2279.5309999999999,1728.7570000000001,1152.0170000000001,1639.789,1293.6500000000001,2114.1909999999998,1744.2670000000001,2197.2240000000002,1728.4659999999999,1807.527,1338.61,1536.566,1191.944,2246.8150000000001,1553.0920000000001,3675.8409999999999,2653.721,5493.5,4134.1139999999996,5577.63,4142.3090000000002,5292.1610000000001,3514.79,2768.6550000000002,2286.6149999999998,1682.7429999999999,1123.1220000000001,1674.62,1311.7239999999999,2165.4389999999999,1806.8630000000001,2271.6880000000001,1786.671,1939.04,1417.5619999999999,1567.2470000000001,1229.4690000000001,2106.8389999999999,1440.845,3413.732,2688.2739999999999,5668.2749999999996,3863.5,5710.3130000000001,4233.9160000000002,5135.2860000000001,3755.33,2810.0909999999999,2137.6660000000002,1688,1126.6310000000001,1612.5940000000001,1382.7090000000001,2258.3649999999998,1725.854,2190.201,1880.3320000000001,1867.0239999999999,1383.5530000000001,1632.8810000000001,1172.2239999999999,2113.4430000000002,1445.3589999999999,3424.3159999999998,2696.5940000000001,5685.8040000000001,3875.4589999999998,5727.9430000000002,4246.9840000000004,5151.1189999999997,3766.9059999999999,2818.8580000000002,2144.3249999999998,1715.0450000000001,1260.7819999999999,1602.2629999999999,1263.806,2317.2310000000002,1777.155,2203.3560000000002,1884.1389999999999,1825.5050000000001,1356.0360000000001,1688.8009999999999,1216.404,2129.0349999999999,1456.145,3420.9540000000002,2664.712,5569.1220000000003,3775.1170000000002,5413.9480000000003,4385.973,5347.2250000000004,3557.431,2851.1149999999998,2161.8130000000001,1720.3979999999999,1264.703,1607.0709999999999,1267.598,2324.181,1782.4849999999999,2209.9650000000001,1889.79,1830.981,1360.104,1693.8679999999999,1220.0530000000001,2053.62,1542.7850000000001,3564.9720000000002,2539.547,5586.35,3786.8110000000001,5430.6940000000004,4399.5,5363.692,3568.413,2860.0059999999999,2168.5459999999998,1725.7660000000001,1268.636,1611.8920000000001,1271.4010000000001,2243.9839999999999,1875.0039999999999,2303.6179999999999,1808.4349999999999,1912.777,1402.193,1637.0139999999999,1285.6489999999999,2142.3910000000001,1465.2739999999999,3576.011,2547.4229999999998,5391.5249999999996,4010.643,5662.3270000000002,4198.2309999999998,5380.2070000000003,3579.4270000000001,2754.366,2289.8510000000001,1797.1659999999999,1206.5650000000001,1616.7270000000001,1275.2149999999999,2250.7159999999999,1880.6289999999999,2310.5300000000002,1813.8610000000001,1841.9839999999999,1368.277,1641.924,1289.5060000000001,2149.1,1469.86,3587.0830000000001,2555.3220000000001,5408.2259999999997,4023.0450000000001,5679.817,4211.1930000000002,5201.4129999999996,3785.8310000000001,2877.864,2182.069,1802.7660000000001,1210.325,1558.2329999999999,1342.385,2345.1619999999998,1798.576,2317.4609999999998,1819.3030000000001,1847.511,1372.3820000000001,1646.8510000000001,1293.375,2155.828,1474.4590000000001,3463.5659999999998,2697.8580000000002,5638.3530000000001,3822.1039999999998,5697.3620000000001,4224.1980000000003,5217.4390000000003,3797.4949999999999,2886.8339999999998,2188.8609999999999,1808.383,1214.095,1562.9079999999999,1346.412,2352.1970000000001,1803.971,2236.6039999999998,1912.57,1853.0540000000001,1376.5,1714.2850000000001,1234.759,2162.578,1479.0730000000001,3474.3020000000001,2706.2089999999998,5655.7889999999998,3833.9380000000001,5714.9589999999998,4237.24,5233.5129999999999,3809.1930000000002,2895.8319999999999,2195.6750000000002,1747.403,1284.4880000000001,1631.3219999999999,1286.7260000000001,2359.2539999999999,1809.383,2243.3130000000001,1918.307,1935.8340000000001,1419.0940000000001,1719.4280000000001,1238.4639999999999,2086.0259999999998,1567.0219999999999,3620.4920000000002,2579.1559999999999,5673.277,3845.808,5515.18,4467.7479999999996,5446.759,3623.808,2904.8539999999998,2202.5059999999999,1752.8520000000001,1288.48,1636.2149999999999,1290.586,2277.846,1903.298,2338.38,1835.7249999999999,1864.1869999999999,1384.77,1724.587,1242.18,2092.5650000000001,1571.912,3631.6979999999999,2587.1489999999999,5690.8209999999999,3857.7139999999999,5532.2269999999999,4481.518,5463.527,3634.989,2797.6219999999998,2325.643,1825.3309999999999,1225.473,1641.125,1294.4590000000001,2284.681,1909.009,2345.395,1841.232,1869.78,1388.924,1666.701,1308.9639999999999,2182.9459999999999,1492.9949999999999,3642.9380000000001,2595.1680000000001,5492.4639999999999,4085.6060000000002,5768.0619999999999,4276.598,5480.3370000000004,3646.2,2806.3530000000001,2332.8670000000002,1831.0150000000001,1229.289,1646.048,1298.3420000000001,2291.5329999999999,1914.7339999999999,2352.4319999999998,1846.7570000000001,1875.39,1393.0920000000001,1671.701,1312.8910000000001,2189.7759999999998,1497.664,3654.2080000000001,2603.2080000000001,5509.4610000000002,4098.2299999999996,5785.8689999999997,4289.7960000000003,5298.3010000000004,3856.348,2932.09,2223.1309999999999,1836.7159999999999,1233.116,1586.4929999999999,1366.73,2387.692,1831.194,2359.4899999999998,1852.297,1882.355,1513.0119999999999,1740.155,1253.3920000000001,2196.6280000000002,1502.348,3528.453,2748.3319999999999,5743.7619999999997,3893.645,5803.732,4303.0370000000003,5314.6229999999996,3868.2269999999999,2941.2220000000002,2230.0459999999998,1774.817,1304.5719999999999,1655.9390000000001,1306.143,2394.8560000000002,1836.6880000000001,2277.165,1947.2550000000001,1886.66,1401.463,1745.375,1257.153,2203.498,1507.0429999999999,3539.3829999999998,2756.8339999999998,5761.5140000000001,3905.6930000000002,5600.9390000000003,4537.0219999999999,5531.0860000000002,3680.0430000000001,2950.38,2236.98,null,60539.412000000004,61124.746000000006,62634.354000000007,62812.250999999997,62940.255000000005,63017.478000000003,62843.11299999999,63036.133000000009,63344.045000000006,63423.923000000003,63618.687000000005,63814.039000000004,64125.651999999995,64206.491000000009,64403.608,64601.30599999999,64916.696999999986,64998.500999999997]
[0,10391,"United Electric Coop",12130.343000000001,7863.2079999999996,12295.386,9156.0750000000007,14245.07,10586.136,14385.5,10658.843000000001,13207.596,9226.1119999999992,12502.39,8521.4699999999993,12350.749,8037.1930000000002,14325.66,10122.286,17369.240000000002,11352.078,18218.891,13130.744000000001,17114.419999999998,10895.67,13744.692999999999,9581.0079999999998,12143.683000000001,7868.2979999999998,12198.007,9059.4369999999999,14485.018,10786.566999999999,15190.929,11275.228999999999,13133.529,9257.3559999999998,12850.168,8835.2690000000002,14037.851000000001,9275.7849999999999,16458.498,11644.383,20821.395,13592.58,20271.778999999999,14673.276,17802.851999999999,11643.26,14158.956,9872.3420000000006,12411.411,7940.009,12280.281000000001,9163.9500000000007,14555.1,10776.599,14739.751,10941.724,12831.455,8983.3829999999998,12582.624,8546.1509999999998,13794.761,8931.3340000000007,16178.928,11451.050999999999,20563.224999999999,13358.402,19991.57,14425.573,17864.723000000002,11190.263999999999,13992.459000000001,9726.2099999999991,12621.816999999999,8074.6120000000001,12477.856,9311.3880000000008,14753.343999999999,10923.379000000001,14937.775,11088.725,13034.398999999999,9125.4670000000006,12788.111999999999,8685.7180000000008,14004.188,9066.9269999999997,16380.938,11594.03,20772.355,13494.259,20191.956999999999,14570.169,18076.838,11323.128000000001,14195.977999999999,9867.6759999999995,12713.705,8193.3289999999997,12566.005999999999,9356.643,15220.29,11270.047,15423.021000000001,11490.834999999999,13628.308000000001,9539.9529999999995,12865.641,8735.5130000000008,12626.944,8214.3629999999994,16093.668,11390.453,21380.342000000001,13892.779,20157.978999999999,14581.237999999999,18953.789000000001,11997.491,14223.039000000001,9912.6380000000008,12937.620999999999,8337.6309999999994,12777.066999999999,9513.7999999999993,15431.859,11426.706,15634.036,11648.054,13607.144,9525.1380000000008,13084.977999999999,8884.4369999999999,12850.037,8359.4930000000004,16309.271000000001,11543.048000000001,21603.516,14037.799000000001,20371.620999999999,14735.779,19179.258000000002,12140.208000000001,14440.013999999999,10063.853999999999,11201.656999999999,7148.39,11157.451999999999,8364.7849999999999,13810.724,10189.938,13984.495999999999,10370.458000000001,12119.962,8469.3160000000007,11448.967000000001,7693.2740000000003,12065.332,7819.2879999999996,14554.808999999999,10225.268,19584.388999999999,12939.075999999999,18501.759999999998,13331.404,17288.309000000001,10903.939,12867.72,8838.5810000000001,11421.936,7290.8119999999999,11364.284,8520.6550000000007,14018.323,10345.053,14192.387000000001,10525.286,12332.933999999999,8619.0630000000001,11664.298000000001,7840.6880000000001,12284.657999999999,7962.6689999999999,14767.132,10375.627,19803.982,13082.159,18712.313999999998,13483.521000000001,17510.141,11044.777,13080.722,8988.2530000000006,11642.216,7433.2330000000002,11571.116,8676.5259999999998,14225.924000000001,10500.166999999999,14400.278,10680.111999999999,12727.126,8894.3539999999994,11879.630999999999,7988.1019999999999,12503.983,8106.0529999999999,14979.453,10525.986000000001,20023.576000000001,13225.241,18922.868999999999,13635.636,17731.973000000002,11185.614,13293.724,9137.9279999999999,11862.494000000001,7575.6549999999997,11777.948,8832.3979999999992,14433.522000000001,10655.281999999999,14608.166999999999,10834.938,12758.875,8918.5589999999993,12094.964,8135.518,12723.311,8249.4359999999997,15191.772999999999,10676.346,20243.169999999998,13368.324000000001,19133.425999999999,13787.751,17953.807000000001,11326.451999999999,13506.727000000001,9287.5990000000002,12082.772000000001,7718.0780000000004,11984.779,8988.2710000000006,14641.124,10810.396000000001,14816.058999999999,10989.764999999999,12971.846,9068.3060000000005,12310.295,8282.9349999999995,12942.636,8392.8179999999993,15404.093000000001,10826.706,20462.763999999999,13511.406999999999,19343.98,13939.867,18175.636999999999,11467.29,13719.727000000001,9437.2710000000006,12303.053,7860.5,12191.611000000001,9144.1419999999998,14848.725,10965.511,15023.951999999999,11144.593000000001,13184.816000000001,9218.0529999999999,12525.626,8430.3490000000002,13161.963,8536.2019999999993,15616.415000000001,10977.065000000001,20682.357,13654.489,19554.537,14091.982,18397.469000000001,11608.127,13932.728999999999,9586.9429999999993,12523.331,8002.9219999999996,12398.444,9300.0120000000006,15056.324000000001,11120.625,15231.842000000001,11299.42,13579.012000000001,9493.3420000000006,12740.957,8577.7639999999992,13381.29,8679.5840000000007,15828.736000000001,11127.424999999999,20901.953000000001,13797.572,19765.094000000001,14244.096,18619.303,11748.965,14145.731,9736.6170000000002,12743.61,8145.3440000000001,12605.276,9455.8829999999998,15263.923000000001,11275.741,15439.732,11454.245000000001,13610.76,9517.5460000000003,12956.290999999999,8725.1790000000001,13600.616,8822.9670000000006,16041.058000000001,11277.784,21121.544999999998,13940.656999999999,19975.650000000001,14396.212,18841.134999999998,11889.802,14358.734,9886.2890000000007,12963.888999999999,8287.7669999999998,12812.107,9611.7549999999992,15471.522000000001,11430.855,15647.621999999999,11609.072,13823.728999999999,9667.2939999999999,13171.623,8872.5930000000008,13819.941000000001,8966.35,16253.376,11428.144,21341.138999999999,14083.739,20186.205000000002,14548.326999999999,19062.967000000001,12030.64,14571.734,10035.960999999999,13184.166999999999,8430.1880000000001,13018.939,9767.6270000000004,15679.123,11585.97,15855.517,11763.897000000001,14036.7,9817.0409999999993,13386.954,9020.0069999999996,14039.269,9109.7309999999998,16465.699000000001,11578.503000000001,21560.736000000001,14226.817999999999,20396.761999999999,14700.441999999999,19284.800999999999,12171.478999999999,14784.736000000001,10185.633,13404.446,8572.6090000000004,13225.771000000001,9923.4979999999996,15886.724,11741.084000000001,16063.406999999999,11918.725,14430.893,10092.331,13602.286,9167.4220000000005,14258.593999999999,9253.1149999999998,16678.02,11728.864,21780.331999999999,14369.903,20607.317999999999,14852.557000000001,19506.633000000002,12312.316000000001,14997.739,10335.308000000001,13624.725,8715.0319999999992,13432.603999999999,10079.368,16094.323,11896.200999999999,16271.297,12073.55,14462.644,10116.537,13817.619000000001,9314.8369999999995,14477.92,9396.4969999999994,16890.342000000001,11879.224,21999.925999999999,14512.985000000001,20817.873,15004.674000000001,19728.465,12453.154,15210.743,10484.978999999999,null,291020.761,311336.44699999999,307220.93800000008,311361.03499999997,314428.01399999997,318442.36900000006,284879.29400000005,289231.67400000006,293890.821,297936.44199999998,302288.82200000004,306641.20899999992,311300.36100000009,315345.97899999999,319698.35099999997,324050.73899999988,328709.89500000002,332755.51900000003]
[0,10446,"Wells Rural Elec Coop",42553.34,31067.532999999999,36536.464999999997,32663.833999999999,43889.766000000003,35200.690999999999,42156.961000000003,37005.535000000003,40211.625,30535.978999999999,43168.52,31743.168000000001,38626.152000000002,28633.280999999999,34990.824000000001,30898.199000000001,42282.773000000001,31059.721000000001,41716.758000000002,35646.004000000001,44722.516000000003,32157.559000000001,40223.063000000002,32389.201000000001,38339.883000000002,30469.401999999998,37913.762000000002,31069.978999999999,41553.688000000002,33350.379000000001,40294.737999999998,35339.945,37544.660000000003,28879.028999999999,40785.891000000003,30016.076000000001,35100.339999999997,28409.023000000001,32421.763999999999,26307.028999999999,40616.328000000001,29836.771000000001,40291.266000000003,34428.656000000003,43205.550999999999,31066.312999999998,38544.292999999998,31044.51,37927.762000000002,30140.416000000001,37846.879000000001,31010.182000000001,40004.531000000003,34909.792999999998,41811.531000000003,33724.023000000001,37471.671999999999,28769.278999999999,40616.406000000003,29865.605,34606.629000000001,28039.758000000002,31595.357,25651.275000000001,39453.332000000002,28885.523000000001,39007.226999999999,33347.137000000002,41849.288999999997,30050.035,35941.815999999999,31513.721000000001,39572.137000000002,28865.421999999999,38049.516000000003,31175.243999999999,40206.332000000002,35084.648000000001,42164.141000000003,34008.328000000001,37797.230000000003,29019.370999999999,39483.858999999997,31628.041000000001,36293.059000000001,26926.428,31903.984,25899.553,38310.766000000003,30636.671999999999,40881.190999999999,32104.412,42218.781000000003,30312.391,36266.589999999997,31795.581999999999,38564.586000000003,28134.971000000001,37449.167999999998,30695.338,39809.315999999999,34743.328000000001,41316.195,33326.875,38417.413999999997,29118.886999999999,38130.241999999998,30601.855,34629.57,25650.432000000001,29299.710999999999,25932.361000000001,38355.480000000003,28093.528999999999,39394.296999999999,30890.300999999999,39546.758000000002,30967.675999999999,36506.089999999997,29315.386999999999,38607.870999999999,28165.412,35996.777000000002,32223.506000000001,41435.144999999997,33193.207000000002,39774.839999999997,34949.190999999999,36885.660000000003,28330.004000000001,39634.483999999997,29173.713,34672.597999999998,25681.879000000001,29345.805,25968.192999999999,38748.042999999998,28385.280999999999,39776.059000000001,31219.234,39957.199000000001,31268.333999999999,36866.449000000001,29637.963,39310.023000000001,31277.811000000002,39065.362999999998,32310.937999999998,43595.296999999999,34844.542999999998,42691.792999999998,37274.097999999998,40419.883000000002,30954.842000000001,43044.012000000002,31768.171999999999,39215.777000000002,28987.955000000002,31788.002,28166.629000000001,42005.59,30772.18,40796.866999999998,34752.546999999999,44749.73,32436.868999999999,39426.016000000003,31670.815999999999,40004.93,31792.724999999999,39694.855000000003,32855.457000000002,44238.550999999999,35402.137000000002,43466.766000000003,37905.925999999999,41208.379000000001,31530.451000000001,43902.633000000002,32479.307000000001,38771.375,31196.901999999998,34013.858999999997,27859.495999999999,43123.733999999997,31534.471000000001,41194.644999999997,35082.175999999999,46154.703000000001,33355.667999999998,40776.152000000002,32652.77,41370.608999999997,32786.027000000002,40833.93,34241.031000000003,44064.366999999998,38283.438000000002,46450.957000000002,37312.097999999998,43230.879000000001,32659.254000000001,43592.343999999997,35031.695,41449.133000000002,30661.055,35139.684000000001,28837.743999999999,42701.57,33919.68,43568.254000000001,34168.883000000002,47155.718999999997,34145.152000000002,40144.828000000001,34863.667999999998,43678.601999999999,31930.535,41478.440999999999,34895.675999999999,44703.535000000003,38838.351999999999,47040.690999999999,37777.019999999997,42952.616999999998,32843.589999999997,44173.578000000001,35501.968999999997,42084.355000000003,31132.84,35779.105000000003,29393.945,43351.207000000002,34407.144999999997,44061.504000000001,34573.328000000001,46370.758000000002,36367.218999999997,42470.546999999999,34024.038999999997,44597.964999999997,32607.859,40796.824000000001,37280.398000000001,47344.309000000001,38067.913999999997,48140.788999999997,38664.656000000003,43962.98,33606.535000000003,45228.644999999997,36361.839999999997,43178.531000000003,31948.405999999999,35598.699000000001,31524.511999999999,45954.57,33648.199000000001,44775.43,35163.535000000003,47469.078000000001,37239.637000000002,43516.641000000003,34873.468999999997,45692.887000000002,33415.398000000001,41743.438000000002,38233.891000000003,48400.277000000002,38975.824000000001,47570.218999999997,41204.245999999999,45056.902000000002,34432.476999999999,48016.207000000002,35824.233999999997,44565.781000000003,32982.43,37006.633000000002,32763.223000000002,47479.5,34791.089999999997,45871.82,36069.921999999999,49253.851999999999,38657.315999999999,45309.945,36329.633000000002,46199.112999999998,36340.402000000002,45066.987999999998,38506.980000000003,50493.351999999999,40775.434000000001,49827.504000000001,43025.644999999997,47922.921999999999,36199.758000000002,49831.832000000002,37304.012000000002,44816.648000000001,35698.491999999998,39657.097999999998,32805.832000000002,48753.413999999997,35745.851999999999,45049.476999999999,38242.976999999999,51789.773000000001,37822.324000000001,46032.25,36916.144999999997,46766.125,36758.593999999997,45393.796999999999,38836.163999999997,49040.601999999999,42567.190999999999,51487.796999999999,41365.351999999999,46963.796999999999,35872.230000000003,49831.832000000002,37304.012000000002,44816.648000000001,35698.491999999998,39657.097999999998,32805.832000000002,48753.413999999997,35745.851999999999,45049.476999999999,38242.976999999999,51789.773000000001,37822.324000000001,44526.491999999998,38421.902000000002,48234.671999999999,35290.046999999999,45393.796999999999,38836.163999999997,49040.601999999999,42567.190999999999,51487.796999999999,41365.351999999999,46963.796999999999,35872.230000000003,48283.902000000002,38851.945,46265.663999999997,34249.476999999999,39657.097999999998,32805.832000000002,47204.324000000001,37294.940999999999,46611.241999999998,36681.207000000002,51789.773000000001,37822.324000000001,44526.491999999998,38421.902000000002,48234.671999999999,35290.046999999999,45393.796999999999,38836.163999999997,49040.601999999999,42567.190999999999,51487.796999999999,41365.351999999999,46963.796999999999,35872.230000000003,48283.902000000002,38851.945,46265.663999999997,34249.476999999999,39657.097999999998,32805.832000000002,47204.324000000001,37294.940999999999,46611.241999999998,36681.207000000002,50201.805,39410.296999999999,46032.25,36916.144999999997,48234.671999999999,35290.046999999999,43862.055,40367.902000000002,50675.633000000002,40932.160000000003,51487.796999999999,41365.351999999999,46323.133000000002,37799.546999999999,49831.832000000002,37304.012000000002,46265.663999999997,34249.476999999999,38439.266000000003,34023.663999999997,48753.413999999997,35745.851999999999,46611.241999999998,36681.207000000002,50201.805,39410.296999999999,46032.25,36916.144999999997,46766.125,36758.593999999997,45393.796999999999,38836.163999999997,50675.633000000002,40932.160000000003,49827.504000000001,43025.644999999997,46963.796999999999,35872.230000000003,49831.832000000002,37304.012000000002,46265.663999999997,34249.476999999999,38439.266000000003,34023.663999999997,48753.413999999997,35745.851999999999,45049.476999999999,38242.976999999999,51789.773000000001,37822.324000000001,46032.25,36916.144999999997,null,880079.46799999999,836829.27599999984,824039.17800000007,830603.67799999984,808889.76699999988,809896.84699999995,871325.75299999991,890198.06799999997,916611.99899999995,929830.598,951551.42099999986,979647.1449999999,1014824.224,1015517.774,1015517.7720000001,1015517.7780000002,1016804.4250000002,1015517.7759999998]
[0,10451,"Whatcom County PUD #1",11533.416999999999,8286.1790000000001,10206.701999999999,8882.7810000000009,11134.712,8717.1589999999997,10634.924000000001,9102.5779999999995,10843.816999999999,7977.2309999999998,11413.959000000001,8224.8009999999995,11121.148999999999,8090.1319999999996,10324.152,8839.3960000000006,10994.918,7997.4610000000002,10566.999,8969.2950000000001,11382.944,8128.9579999999996,10610.572,8444.1689999999999,11287.289000000001,8862.5159999999996,10833.205,8632.0589999999993,11364.644,8882.1229999999996,10819.575000000001,9276.1610000000001,10536.135,7855.902,2704.5459999999998,1945.5329999999999,4151.0410000000002,3332.6759999999999,10934.587,8581.6350000000002,11076.125,8042.3050000000003,10681.376,9145.7219999999998,11502.966,8207.643,10699.689,8505.607,11087.124,8677.7839999999997,10616.477000000001,8476.2060000000001,10717.65,9140.9809999999998,11064.754999999999,8649.3130000000001,10320.736999999999,7724.4530000000004,11295.287,8105.8440000000001,10373.275,8264.9290000000001,10723.313,8419.2690000000002,10875.625,7881.1779999999999,10511.875,8938.2170000000006,11309.796,8027.3670000000002,10097.99,8742.4789999999994,11515.557000000001,8249.3520000000008,10616.477000000001,8476.2060000000001,10717.65,9140.9809999999998,11064.754999999999,8649.3130000000001,10320.736999999999,7724.4530000000004,10874.174000000001,8526.9570000000003,10790.753000000001,7847.451,10723.313,8419.2690000000002,10455.492,8301.3109999999997,10933.485000000001,8516.6059999999998,11309.796,8027.3670000000002,10097.99,8742.4789999999994,11464.705,8200.9159999999993,10571.191000000001,8423.3379999999997,10540.441999999999,9012.5930000000008,11082.123,8665.7790000000005,10641.638999999999,7832.79,11047.473,8587.5470000000005,11020.287,8009.6049999999996,10382.419,8900.0930000000008,10969.683000000001,7944.6769999999997,11027.853999999999,8587.8619999999992,10995.428,8563.7929999999997,10571.405000000001,8366.61,11464.705,8200.9159999999993,10132.728999999999,8861.7999999999993,10977.843999999999,8575.1910000000007,10640.364,9107.5390000000007,4347.3860000000004,3244.924,3066.1550000000002,2174.7649999999999,11020.287,8009.6049999999996,10382.419,8900.0930000000008,10969.683000000001,7944.6769999999997,11027.853999999999,8587.8619999999992,10995.428,8563.7929999999997,10571.405000000001,8366.61,11566.34,9061.8590000000004,11081.534,8859.5969999999998,11466.217000000001,9003.5049999999992,11075.2,9464.67,10724.684999999999,7977.7389999999996,12020.279,8564.4330000000009,11464.281000000001,8352.8029999999999,10918.409,9365.2849999999999,11468.366,8334.0110000000004,11086.474,9445.0390000000007,12022.084000000001,8599.99,4933.7280000000001,3926.9549999999999,4383.2849999999999,3398.2570000000001,11935.675999999999,9615.49,13019.931,10329.455,13586.841,11426.416999999999,13069.215,9683.3790000000008,14473.063,10487.552,13553.962,10645.049000000001,13777.851000000001,11008.73,13887.143,10101.022000000001,13579.119000000001,11387.77,14543.472,10563.492,13385.353999999999,10671.611999999999,14201.803,10957.316999999999,13329.277,10848.790999999999,13494.004999999999,11546.61,14027.188,10986.069,13591.344999999999,9959.8700000000008,14030.762000000001,10929.853999999999,13992.721,10206.290000000001,13777.851000000001,11008.73,13447.966,10540.199000000001,10578.069,8260.11,14543.472,10563.492,12945.47,11111.495999999999,14643.9,10515.218999999999,13329.277,10848.790999999999,13494.004999999999,11546.61,14027.188,10986.069,13069.215,9683.3790000000008,14030.762000000001,10929.853999999999,13992.721,10206.290000000001,13777.851000000001,11008.73,13447.966,10540.199000000001,14019.421,10947.468000000001,14101.338,11005.625,13385.353999999999,10671.611999999999,14643.9,10515.218999999999,12887.722,11290.347,13932.428,11108.188,14027.188,10986.069,5471.8860000000004,4051.1559999999999,4776.8540000000003,3721.7559999999999,13992.721,10206.290000000001,13343.314,11443.267,13887.143,10101.022000000001,14019.421,10947.468000000001,14101.338,11005.625,13385.353999999999,10671.611999999999,14643.9,10515.218999999999,12887.722,11290.347,13932.428,11108.188,13586.841,11426.416999999999,13069.215,9683.3790000000008,14473.063,10487.552,13992.721,10206.290000000001,13343.314,11443.267,13887.143,10101.022000000001,14019.421,10947.468000000001,14101.338,11005.625,13385.353999999999,10671.611999999999,14201.803,10957.316999999999,13329.277,10848.790999999999,13932.428,11108.188,13586.841,11426.416999999999,13591.344999999999,9959.8700000000008,14473.063,10487.552,13553.962,10645.049000000001,13777.851000000001,11008.73,13887.143,10101.022000000001,10247.484,8590.6949999999997,14543.472,10563.492,13385.353999999999,10671.611999999999,14201.803,10957.316999999999,13329.277,10848.790999999999,13494.004999999999,11546.61,14027.188,10986.069,13069.215,9683.3790000000008,14473.063,10487.552,13553.962,10645.049000000001,13777.851000000001,11008.73,13887.143,10101.022000000001,13579.119000000001,11387.77,14543.472,10563.492,12945.47,11111.495999999999,14643.9,10515.218999999999,13329.277,10848.790999999999,13494.004999999999,11546.61,14027.188,10986.069,13069.215,9683.3790000000008,14030.762000000001,10929.853999999999,13992.721,10206.290000000001,13777.851000000001,11008.73,13447.966,10540.199000000001,14019.421,10947.468000000001,14543.472,10563.492,12945.47,11111.495999999999,14643.9,10515.218999999999,13329.277,10848.790999999999,13494.004999999999,11546.61,14027.188,10986.069,5471.8860000000004,4051.1559999999999,4776.8540000000003,3721.7559999999999,13992.721,10206.290000000001,13777.851000000001,11008.73,13447.966,10540.199000000001,14019.421,10947.468000000001,14101.338,11005.625,13385.353999999999,10671.611999999999,14643.9,10515.218999999999,12887.722,11290.347,13932.428,11108.188,14027.188,10986.069,13147.668,10403.546,14473.063,10487.552,13992.721,10206.290000000001,13343.314,11443.267,13887.143,10101.022000000001,10578.069,8260.11,14101.338,11005.625,13385.353999999999,10671.611999999999,14201.803,10957.316999999999,13329.277,10848.790999999999,13932.428,11108.188,13586.841,11426.416999999999,13069.215,9683.3790000000008,14473.063,10487.552,13992.721,10206.290000000001,13343.314,11443.267,13887.143,10101.022000000001,13579.119000000001,11387.77,14543.472,10563.492,13385.353999999999,10671.611999999999,null,232428.40500000003,207861.06,230041.92399999994,230041.92399999991,231410.25199999998,206134.03399999999,230783.48299999995,272513.13699999999,288878.75699999993,294208.84399999998,264517.288,294208.84600000002,288878.75800000003,294208.84499999997,294208.84499999997,264517.28600000002,288878.755,294208.84700000001]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"grant pud",2260.846,1530.645,3080.9789999999998,2255.2800000000002,3967.8220000000001,2954.8130000000001,4020.328,2969.35,3415.86,2429.9780000000001,2979.1170000000002,2127.3890000000001,2451.6170000000002,1760.472,2225.3969999999999,1554.3989999999999,2491.482,1557.2729999999999,2869.6770000000001,1904.3679999999999,2881.0309999999999,1785.739,2340.402,1596.664,2701.3429999999998,1909.473,3542.12,2588.3270000000002,4404.8680000000004,3337.2289999999998,4477.7550000000001,3330.0129999999999,3826.5439999999999,2759.5520000000001,3437.4569999999999,2488.7730000000001,2645.4279999999999,1927.15,2439.4270000000001,1712.78,2491.482,1557.2729999999999,2869.6770000000001,1904.3679999999999,2881.0309999999999,1785.739,2340.402,1596.664,2260.846,1530.645,3080.9789999999998,2255.2800000000002,3967.8220000000001,2954.8130000000001,4020.328,2969.35,3415.86,2429.9780000000001,2979.1170000000002,2127.3890000000001,2451.6170000000002,1760.472,2225.3969999999999,1554.3989999999999,2491.482,1557.2729999999999,2869.6770000000001,1904.3679999999999,2881.0309999999999,1785.739,2340.402,1596.664,2701.3429999999998,1909.473,3542.12,2588.3270000000002,4404.8680000000004,3337.2289999999998,4477.7550000000001,3330.0129999999999,3826.5439999999999,2759.5520000000001,3437.4569999999999,2488.7730000000001,2645.4279999999999,1927.15,2439.4270000000001,1712.78,2491.482,1557.2729999999999,2869.6770000000001,1904.3679999999999,2881.0309999999999,1785.739,2340.402,1596.664,2260.846,1530.645,3080.9789999999998,2255.2800000000002,3967.8220000000001,2954.8130000000001,4020.328,2969.35,3415.86,2429.9780000000001,2979.1170000000002,2127.3890000000001,2451.6170000000002,1760.472,2225.3969999999999,1554.3989999999999,2491.482,1557.2729999999999,2869.6770000000001,1904.3679999999999,2881.0309999999999,1785.739,2340.402,1596.664,2701.3429999999998,1909.473,3542.12,2588.3270000000002,4404.8680000000004,3337.2289999999998,4477.7550000000001,3330.0129999999999,3826.5439999999999,2759.5520000000001,3437.4569999999999,2488.7730000000001,2645.4279999999999,1927.15,2439.4270000000001,1712.78,2491.482,1557.2729999999999,2869.6770000000001,1904.3679999999999,2881.0309999999999,1785.739,2340.402,1596.664,2260.846,1530.645,3080.9789999999998,2255.2800000000002,3967.8220000000001,2954.8130000000001,4020.328,2969.35,3415.86,2429.9780000000001,2979.1170000000002,2127.3890000000001,2451.6170000000002,1760.472,2225.3969999999999,1554.3989999999999,2491.482,1557.2729999999999,2869.6770000000001,1904.3679999999999,2881.0309999999999,1785.739,2340.402,1596.664,2701.3429999999998,1909.473,3542.12,2588.3270000000002,4404.8680000000004,3337.2289999999998,4477.7550000000001,3330.0129999999999,3826.5439999999999,2759.5520000000001,3437.4569999999999,2488.7730000000001,2645.4279999999999,1927.15,2439.4270000000001,1712.78,2491.482,1557.2729999999999,2869.6770000000001,1904.3679999999999,2881.0309999999999,1785.739,2340.402,1596.664,2260.846,1530.645,3080.9789999999998,2255.2800000000002,3967.8220000000001,2954.8130000000001,4020.328,2969.35,3415.86,2429.9780000000001,2979.1170000000002,2127.3890000000001,2451.6170000000002,1760.472,2225.3969999999999,1554.3989999999999,2491.482,1557.2729999999999,2869.6770000000001,1904.3679999999999,2881.0309999999999,1785.739,2340.402,1596.664,2701.3429999999998,1909.473,3542.12,2588.3270000000002,4404.8680000000004,3337.2289999999998,4477.7550000000001,3330.0129999999999,3826.5439999999999,2759.5520000000001,3437.4569999999999,2488.7730000000001,2645.4279999999999,1927.15,2439.4270000000001,1712.78,2491.482,1557.2729999999999,2869.6770000000001,1904.3679999999999,2881.0309999999999,1785.739,2340.402,1596.664,2260.846,1530.645,3080.9789999999998,2255.2800000000002,3967.8220000000001,2954.8130000000001,4020.328,2969.35,3415.86,2429.9780000000001,2979.1170000000002,2127.3890000000001,2451.6170000000002,1760.472,2225.3969999999999,1554.3989999999999,2491.482,1557.2729999999999,2869.6770000000001,1904.3679999999999,2881.0309999999999,1785.739,2340.402,1596.664,2701.3429999999998,1909.473,3542.12,2588.3270000000002,4404.8680000000004,3337.2289999999998,4477.7550000000001,3330.0129999999999,3826.5439999999999,2759.5520000000001,3437.4569999999999,2488.7730000000001,2645.4279999999999,1927.15,2439.4270000000001,1712.78,2491.482,1557.2729999999999,2869.6770000000001,1904.3679999999999,2881.0309999999999,1785.739,2340.402,1596.664]

{"sheet":"I_CSP","index":9,"n_rows":144,"n_cols":220,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Customer System Peak (MW)"]
["TOC"]
[null,"BESID","AccountName","JOE","2015-10-01","2015-11-01","2015-12-01","2016-01-01","2016-02-01","2016-03-01","2016-04-01","2016-05-01","2016-06-01","2016-07-01","2016-08-01","2016-09-01","2016-10-01","2016-11-01","2016-12-01","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01",{"$f":"+EOMONTH(FE3,0)+1","v":"2028-11-01"},{"$f":"+EOMONTH(FF3,0)+1","v":"2028-12-01"},"2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01",{"$f":"+EOMONTH(FQ3,0)+1","v":"2029-11-01"},{"$f":"+EOMONTH(FR3,0)+1","v":"2029-12-01"},"2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01",{"$f":"+EOMONTH(GC3,0)+1","v":"2030-11-01"},{"$f":"+EOMONTH(GD3,0)+1","v":"2030-12-01"},"2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01",{"$f":"DATE(YEAR(GN3),MONTH(GN3)+1,1)","v":"2031-10-01"},{"$f":"DATE(YEAR(GO3),MONTH(GO3)+1,1)","v":"2031-11-01"},"2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01",{"$f":"DATE(YEAR(HB3),MONTH(HB3)+1,1)","v":"2032-12-01"},"2033-01-01","2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01",{"$f":"DATE(YEAR(HK3),MONTH(HK3)+1,1)","v":"2033-09-01"}]
[null,10005,"Alder Mutual",{"$f":"VLOOKUP(B4,TOCA!$B$3:$E$138,4,FALSE)","v":0},0.96099999999999997,1.173,1.3360000000000001,1.331,1.2450000000000001,1.125,0.91100000000000003,0.73799999999999999,0.60199999999999998,0.56799999999999995,0.55000000000000004,0.62,1.3160000000000001,1.2250000000000001,1.095,0.88100000000000001,0.72899999999999998,0.59799999999999998,0.56599999999999995,0.54900000000000004,0.61499999999999999,0.93700000000000006,1.1379999999999999,1.3089999999999999,0.86,1.1599999999999999,1.23,1.29,1.1499999999999999,1,0.89,0.74,0.61,0.53,0.53,0.65,0.86,1.1599999999999999,1.23,1.29,1.1499999999999999,1,0.89,0.74,0.61,0.54,0.54,0.66,0.84,1.22,1.24,1.36,1.24,1.1100000000000001,1.04,0.74,0.61,0.56999999999999995,0.59,0.65,0.84,1.23,1.25,1.37,1.23,1.1200000000000001,1.05,0.75,0.62,0.57999999999999996,0.6,0.65,1.0469999999999999,1.1459999999999999,1.3540000000000001,1.399,1.26,1.2250000000000001,1.1200000000000001,0.81699999999999995,0.70099999999999996,0.64600000000000002,0.66800000000000004,0.78500000000000003,1.0549999999999999,1.151,1.3560000000000001,1.399,1.26,1.2250000000000001,1.1200000000000001,0.81699999999999995,0.70099999999999996,0.64600000000000002,0.66800000000000004,0.78500000000000003,1.0549999999999999,1.151,1.3560000000000001,1.399,1.2310000000000001,1.2250000000000001,1.1200000000000001,0.81699999999999995,0.70099999999999996,0.64600000000000002,0.66800000000000004,0.78500000000000003,1.0549999999999999,1.151,1.3560000000000001,1.399,1.26,1.2250000000000001,1.1200000000000001,0.81699999999999995,0.70099999999999996,0.64600000000000002,0.66800000000000004,0.78500000000000003,1.0549999999999999,1.151,1.3560000000000001,1.399,1.26,1.2250000000000001,1.1200000000000001,0.81699999999999995,0.70099999999999996,0.64600000000000002,0.66800000000000004,0.78500000000000003,1.0549999999999999,1.151,1.3560000000000001,1.399,1.26,1.2250000000000001,1.1200000000000001,0.81699999999999995,0.70099999999999996,0.64600000000000002,0.66800000000000004,0.78500000000000003,1.0549999999999999,1.151,1.3560000000000001,1.399,1.2310000000000001,1.2250000000000001,1.1200000000000001,0.81699999999999995,0.70099999999999996,0.64600000000000002,0.66800000000000004,0.78500000000000003,1.0549999999999999,1.151,1.3560000000000001,1.399,1.26,1.2250000000000001,1.1200000000000001,0.81699999999999995,0.70099999999999996,0.64600000000000002,0.66800000000000004,0.78500000000000003,1.0549999999999999,1.151,1.3560000000000001,1.399,1.26,1.2250000000000001,1.1200000000000001,0.81699999999999995,0.70099999999999996,0.64600000000000002,0.66800000000000004,0.78500000000000003,1.0549999999999999,1.151,1.3560000000000001,1.399,1.26,1.2250000000000001,1.1200000000000001,0.81699999999999995,0.70099999999999996,0.64600000000000002,0.66800000000000004,0.78500000000000003,1.0549999999999999,1.151,1.3560000000000001,1.399,1.2310000000000001,1.2250000000000001,1.1200000000000001,0.81699999999999995,0.70099999999999996,0.64600000000000002,0.66800000000000004,0.78500000000000003,1.0549999999999999,1.151,1.3560000000000001,1.399,1.26,1.2250000000000001,1.1200000000000001,0.81699999999999995,0.70099999999999996,0.64600000000000002,0.66800000000000004,0.78500000000000003]
[null,10015,"Asotin County PUD #1",{"$f":"VLOOKUP(B5,TOCA!$B$3:$E$138,4,FALSE)","v":0},1.4330000000000001,1.0049999999999999,0.871,1.014,0.90700000000000003,0.96399999999999997,1.012,1.742,1.92,2.7189999999999999,3.036,2.2429999999999999,1.06,0.91900000000000004,0.96499999999999997,0.99099999999999999,1.7689999999999999,2.1070000000000002,2.7149999999999999,3.1440000000000001,2.4489999999999998,1.548,1.1140000000000001,0.877,1.899,1.1160000000000001,1.1599999999999999,1.397,1.252,1.2889999999999999,1.8080000000000001,2.327,2.8290000000000002,3.113,3.0230000000000001,2.395,1.93,1.135,1.18,1.42,1.3180000000000001,1.31,1.8380000000000001,2.3660000000000001,2.8769999999999998,3.165,3.0739999999999998,2.4350000000000001,1.8740000000000001,1.095,1.139,1.379,1.244,1.244,1.756,2.2730000000000001,2.7389999999999999,3.012,2.915,2.327,1.891,1.105,1.149,1.3919999999999999,1.3029999999999999,1.2529999999999999,1.7709999999999999,2.2930000000000001,2.76,3.0350000000000001,2.9369999999999998,2.3460000000000001,1.526,1.095,1.1599999999999999,1.224,1.234,1.18,1.51,1.9590000000000001,2.6389999999999998,2.8879999999999999,2.9039999999999999,2.2149999999999999,1.526,1.095,1.1599999999999999,1.224,1.234,1.18,1.51,1.9590000000000001,2.6389999999999998,2.8879999999999999,2.9039999999999999,2.2149999999999999,1.526,1.095,1.1599999999999999,1.224,1.234,1.18,1.51,1.9590000000000001,2.6389999999999998,2.8879999999999999,2.9039999999999999,2.2149999999999999,1.526,1.095,1.1599999999999999,1.224,1.234,1.18,1.51,1.9590000000000001,2.6389999999999998,2.8879999999999999,2.9039999999999999,2.2149999999999999,1.526,1.095,1.1599999999999999,1.224,1.234,1.18,1.51,1.9590000000000001,2.6389999999999998,2.8879999999999999,2.9039999999999999,2.2149999999999999,1.526,1.095,1.1599999999999999,1.224,1.234,1.18,1.51,1.9590000000000001,2.6389999999999998,2.8879999999999999,2.9039999999999999,2.2149999999999999,1.526,1.095,1.1599999999999999,1.224,1.234,1.18,1.51,1.9590000000000001,2.6389999999999998,2.8879999999999999,2.9039999999999999,2.2149999999999999,1.526,1.095,1.1599999999999999,1.224,1.234,1.18,1.51,1.9590000000000001,2.6389999999999998,2.8879999999999999,2.9039999999999999,2.2149999999999999,1.526,1.095,1.1599999999999999,1.224,1.234,1.18,1.51,1.9590000000000001,2.6389999999999998,2.8879999999999999,2.9039999999999999,2.2149999999999999,1.526,1.095,1.1599999999999999,1.224,1.234,1.18,1.51,1.9590000000000001,2.6389999999999998,2.8879999999999999,2.9039999999999999,2.2149999999999999,1.526,1.095,1.1599999999999999,1.224,1.234,1.18,1.51,1.9590000000000001,2.6389999999999998,2.8879999999999999,2.9039999999999999,2.2149999999999999,1.526,1.095,1.1599999999999999,1.224,1.234,1.18,1.51,1.9590000000000001,2.6389999999999998,2.8879999999999999,2.9039999999999999,2.2149999999999999]
[null,10024,"Benton County PUD #1",{"$f":"VLOOKUP(B6,TOCA!$B$3:$E$138,4,FALSE)","v":0},223.501,262.46499999999997,295.81299999999999,294.47000000000003,270.48899999999998,241.71600000000001,235.285,297.23700000000002,399.99799999999999,429.06700000000001,386.09300000000002,297.35000000000002,301.08999999999997,281.73099999999999,232.32499999999999,275.54599999999999,323.64400000000001,407.38299999999998,441.88299999999998,410.28300000000002,302.983,249.554,249.21199999999999,292.58,249.65299999999999,249.51300000000001,292.93,302.37099999999998,282.93099999999998,233.375,276.52600000000001,324.505,408.18299999999999,442.65300000000002,411.113,303.88400000000001,250.63300000000001,250.68199999999999,294.24099999999999,303.76,284.23099999999999,234.54499999999999,277.62599999999998,325.48500000000001,409.12299999999999,443.553,412.053,304.91300000000001,238.87200000000001,256.3,299.93099999999998,303.87200000000001,286.39499999999998,244.32300000000001,255.68799999999999,360.89499999999998,400.00400000000002,428.66,403.99,299.16800000000001,239.81100000000001,257.31,301.11500000000001,305.072,287.52499999999998,245.285,256.69499999999999,362.32299999999998,401.58800000000002,430.358,405.589,300.34899999999999,236.46700000000001,253.685,296.827,300.68900000000002,283.36200000000002,241.71199999999999,252.922,356.928,395.553,423.83300000000003,399.39299999999997,295.74,237.04300000000001,254.304,297.55200000000002,301.42399999999998,284.05399999999997,242.3,253.53800000000001,357.80099999999999,396.52100000000002,424.87200000000001,400.37099999999998,296.46100000000001,237.619,254.922,298.27699999999999,302.15899999999999,284.74599999999998,242.88900000000001,254.154,358.67500000000001,397.49,425.91,401.34899999999999,297.18200000000002,238.19499999999999,255.541,299.00200000000001,302.89299999999997,285.43700000000001,243.477,254.77,359.548,398.459,426.94799999999998,402.327,297.904,238.77099999999999,256.16000000000003,299.72800000000001,303.62799999999999,286.12900000000002,244.066,255.386,360.42200000000003,399.42700000000002,427.98700000000002,403.30399999999997,298.625,239.34700000000001,256.77800000000002,300.45299999999997,304.363,286.82100000000003,244.654,256.00200000000001,361.29500000000002,400.39600000000002,429.02499999999998,404.28199999999998,299.346,239.923,257.39699999999999,301.17899999999997,305.09800000000001,287.51299999999998,245.24299999999999,256.61900000000003,362.16800000000001,401.36500000000001,430.06299999999999,405.26,300.06700000000001,240.499,258.01499999999999,301.904,305.83199999999999,288.20400000000001,245.83099999999999,257.23500000000001,363.041,402.33300000000003,431.10199999999998,406.238,300.78899999999999,241.07499999999999,258.63400000000001,302.62900000000002,306.56700000000001,288.89600000000002,246.42,257.851,363.91500000000002,403.30200000000002,432.14,407.21600000000001,301.51,241.65100000000001,259.25299999999999,303.35500000000002,307.30200000000002,289.58800000000002,247.00800000000001,258.46699999999998,364.78800000000001,404.27100000000002,433.17899999999997,408.19299999999998,302.23200000000003,242.227,259.87099999999998,304.08,308.03699999999998,290.279,247.596,259.08300000000003,365.66199999999998,405.24,434.21699999999998,409.17099999999999,302.95299999999997,242.803,260.49,304.80500000000001,308.77100000000002,290.971,248.185,259.69900000000001,366.53500000000003,406.20800000000003,435.25599999999997,410.149,303.67399999999998]
[null,10025,"Benton REA",{"$f":"VLOOKUP(B7,TOCA!$B$3:$E$138,4,FALSE)","v":0},88.278000000000006,96.661000000000001,95.100999999999999,98.483000000000004,93.882000000000005,82.052999999999997,91.516999999999996,96.816000000000003,120.441,130.583,128.49199999999999,117.88200000000001,104.39400000000001,97.055000000000007,80.680000000000007,90.179000000000002,102.645,113.348,130.18600000000001,124.419,110.05,85.126999999999995,85.576999999999998,99.02,78.984999999999999,77.415000000000006,94.23,96.668000000000006,89.349000000000004,74.114999999999995,81.122,92.519000000000005,99.42,114.48,105.45399999999999,90.146000000000001,80.254999999999995,78.685000000000002,95.7,98.207999999999998,90.769000000000005,75.284999999999997,82.441999999999993,93.998999999999995,101.11,116.43,107.31399999999999,91.756,81.95,81.004000000000005,95.02,94.353999999999999,88.867000000000004,75.427999999999997,84.355000000000004,96.408000000000001,109.85,123.92100000000001,120.94799999999999,100.843,84.341999999999999,83.415000000000006,97.447000000000003,96.739000000000004,91.245999999999995,77.69,86.587999999999994,98.66,112.105,126.16,123.117,102.866,75.679000000000002,77.751999999999995,101.164,97.248999999999995,82.614000000000004,78.659000000000006,76.754999999999995,94.081000000000003,110.904,121.033,118.319,94.760999999999996,77.436000000000007,79.528999999999996,103.17400000000001,98.209000000000003,83.435000000000002,79.432000000000002,77.516000000000005,95.015000000000001,111.996,122.235,119.49299999999999,95.698999999999998,78.2,80.313000000000002,104.203,99.177999999999997,84.256,80.22,78.284000000000006,95.948999999999998,113.108,123.45,120.679,96.646000000000001,78.971000000000004,81.105000000000004,105.232,100.166,85.084999999999994,81.007999999999996,79.052999999999997,96.902000000000001,114.23099999999999,124.675,121.876,97.602000000000004,79.75,81.903999999999996,106.271,101.154,85.93,81.811000000000007,79.834999999999994,97.863,115.36499999999999,125.913,123.084,98.575999999999993,80.543000000000006,82.718000000000004,107.33,102.16,86.783000000000001,82.622,80.626000000000005,98.832999999999998,116.51,127.16200000000001,124.304,99.55,81.335999999999999,83.533000000000001,108.389,103.167,87.635000000000005,83.433000000000007,81.415999999999997,99.811999999999998,117.664,128.422,125.535,100.533,82.137,84.353999999999999,109.467,104.19199999999999,88.504000000000005,84.257999999999996,82.221000000000004,100.8,118.83,129.69399999999999,126.777,101.52500000000001,82.951999999999998,85.191000000000003,110.545,105.217,89.38,85.091999999999999,83.033000000000001,101.797,120.006,130.97800000000001,128.042,102.535,83.768000000000001,86.036000000000001,111.643,106.26,90.265000000000001,85.932000000000002,83.852000000000004,102.803,121.193,132.28399999999999,129.30699999999999,103.554,84.597999999999999,86.88,112.751,107.313,91.156999999999996,86.781000000000006,84.686000000000007,103.818,122.401,133.59100000000001,130.59399999999999,104.57299999999999,85.435000000000002,87.74,113.86799999999999,108.376,92.057000000000002,87.644000000000005,85.52,104.851,123.60899999999999,134.92099999999999,131.881,105.61]
[null,10027,"Big Bend Elec Coop",{"$f":"VLOOKUP(B8,TOCA!$B$3:$E$138,4,FALSE)","v":0},71.7,46,51.5,51.2,46.2,42.8,78.8,111.5,128.6,131.1,121.7,105.9,53.177999999999997,49.482999999999997,47.529000000000003,82.703000000000003,115.435,132.24100000000001,135.06200000000001,125.324,108.328,74.192999999999998,48.731000000000002,54.744999999999997,73.882000000000005,49.47,55.472000000000001,53.89,50.235999999999997,48.281999999999996,82.019000000000005,113.798,130.20099999999999,132.631,123.367,107.057,74.691000000000003,50.279000000000003,56.281999999999996,54.7,51.045000000000002,49.091000000000001,82.828000000000003,114.608,131.01,133.44,124.176,107.866,80.941999999999993,56.192999999999998,62.265000000000001,61.78,55.899000000000001,56.741,90.161000000000001,120.134,137.036,136.268,128.72499999999999,111.741,81.885000000000005,57.136000000000003,63.207999999999998,62.723999999999997,56.841999999999999,57.683999999999997,91.103999999999999,121.078,137.97900000000001,137.21100000000001,129.66800000000001,112.684,79.995000000000005,52.887999999999998,61.719000000000001,58.185000000000002,54.871000000000002,53.082999999999998,90.97,127.443,141.18899999999999,138.38200000000001,130.77199999999999,109.596,80.790000000000006,53.683999999999997,62.515000000000001,58.981000000000002,55.665999999999997,53.878,91.765000000000001,128.238,141.98400000000001,139.17699999999999,131.56700000000001,110.39100000000001,81.584999999999994,54.478999999999999,63.31,59.776000000000003,56.460999999999999,54.673000000000002,92.561000000000007,129.03399999999999,142.779,139.97200000000001,132.36199999999999,111.187,82.38,55.274000000000001,64.105000000000004,60.570999999999998,57.256999999999998,55.468000000000004,93.355999999999995,129.82900000000001,143.57400000000001,140.767,133.15700000000001,111.982,83.176000000000002,56.069000000000003,64.900000000000006,61.366,58.052,56.262999999999998,94.150999999999996,130.624,144.369,141.56200000000001,133.952,112.777,83.971000000000004,56.863999999999997,65.694999999999993,62.161000000000001,58.847000000000001,57.058,94.945999999999998,131.41900000000001,145.16499999999999,142.357,134.74700000000001,113.572,84.766000000000005,57.658999999999999,66.489999999999995,62.957000000000001,59.642000000000003,57.853999999999999,95.741,132.214,145.96,143.15299999999999,135.54300000000001,114.367,85.561000000000007,58.454999999999998,67.286000000000001,63.752000000000002,60.436999999999998,58.649000000000001,96.536000000000001,133.00899999999999,146.755,143.94800000000001,136.33799999999999,115.16200000000001,86.355999999999995,59.25,68.081000000000003,64.546999999999997,61.231999999999999,59.444000000000003,97.331999999999994,133.80500000000001,147.55000000000001,144.74299999999999,137.13300000000001,115.958,87.150999999999996,60.045000000000002,68.876000000000005,65.341999999999999,62.027999999999999,60.238999999999997,98.126999999999995,134.6,148.345,145.53800000000001,137.928,116.753,87.947000000000003,60.84,69.671000000000006,66.137,62.823,61.033999999999999,98.921999999999997,135.39500000000001,149.13999999999999,146.333,138.72300000000001,117.548,88.742000000000004,61.634999999999998,70.465999999999994,66.932000000000002,63.618000000000002,61.829000000000001,99.716999999999999,136.19,149.93600000000001,147.12799999999999,139.518,118.343]
[null,10029,"Blachly Lane Elec Coop",{"$f":"VLOOKUP(B9,TOCA!$B$3:$E$138,4,FALSE)","v":1},29.786999999999999,32.231000000000002,34.956000000000003,34.923999999999999,33.493000000000002,32.734999999999999,31.131,26.611999999999998,25.6,25.332999999999998,24.92,25.172999999999998,34.923999999999999,33.493000000000002,32.734999999999999,31.131,26.611999999999998,25.6,25.332999999999998,24.92,25.172999999999998,29.786999999999999,32.231000000000002,34.956000000000003,29.228999999999999,31.757000000000001,34.481000000000002,34.421999999999997,32.988999999999997,32.231999999999999,30.86,25.922999999999998,25.068000000000001,24.843,24.154,24.666,29.228999999999999,31.757000000000001,34.481000000000002,34.421999999999997,32.988999999999997,32.231999999999999,30.86,25.922999999999998,25.068000000000001,24.843,24.154,24.666,31.763999999999999,34.371000000000002,36.927,37.156999999999996,36.619999999999997,35.32,33.982999999999997,29.155000000000001,28.044,27.827000000000002,28.006,27.881,32.094000000000001,34.536999999999999,36.927,37.156999999999996,36.619999999999997,35.32,33.982999999999997,29.155000000000001,28.044,27.827000000000002,28.006,27.881,29.545999999999999,31.292999999999999,35.104999999999997,34.591999999999999,33.484000000000002,33.424999999999997,31.106999999999999,27.722999999999999,26.268000000000001,26.175999999999998,26.454999999999998,26.155999999999999,29.545999999999999,31.292999999999999,35.104999999999997,34.591999999999999,33.484000000000002,33.424999999999997,31.106999999999999,27.722999999999999,26.268000000000001,26.175999999999998,26.454999999999998,26.155999999999999,29.545999999999999,31.292999999999999,35.104999999999997,34.591999999999999,33.484000000000002,33.424999999999997,31.106999999999999,27.722999999999999,26.268000000000001,26.175999999999998,26.454999999999998,26.155999999999999,29.545999999999999,31.292999999999999,35.104999999999997,34.591999999999999,33.484000000000002,33.424999999999997,31.106999999999999,27.722999999999999,26.268000000000001,26.175999999999998,26.454999999999998,26.155999999999999,29.545999999999999,31.292999999999999,35.104999999999997,34.591999999999999,33.484000000000002,33.424999999999997,31.106999999999999,27.722999999999999,26.268000000000001,26.175999999999998,26.454999999999998,26.155999999999999,29.545999999999999,31.292999999999999,35.104999999999997,34.591999999999999,33.484000000000002,33.424999999999997,31.106999999999999,27.722999999999999,26.268000000000001,26.175999999999998,26.454999999999998,26.155999999999999,29.545999999999999,31.292999999999999,35.104999999999997,34.591999999999999,33.484000000000002,33.424999999999997,31.106999999999999,27.722999999999999,26.268000000000001,26.175999999999998,26.454999999999998,26.155999999999999,29.545999999999999,31.292999999999999,35.104999999999997,34.591999999999999,33.484000000000002,33.424999999999997,31.106999999999999,27.722999999999999,26.268000000000001,26.175999999999998,26.454999999999998,26.155999999999999,29.545999999999999,31.292999999999999,35.104999999999997,34.591999999999999,33.484000000000002,33.424999999999997,31.106999999999999,27.722999999999999,26.268000000000001,26.175999999999998,26.454999999999998,26.155999999999999,29.545999999999999,31.292999999999999,35.104999999999997,34.591999999999999,33.484000000000002,33.424999999999997,31.106999999999999,27.722999999999999,26.268000000000001,26.175999999999998,26.454999999999998,26.155999999999999,29.545999999999999,31.292999999999999,35.104999999999997,34.591999999999999,33.484000000000002,33.424999999999997,31.106999999999999,27.722999999999999,26.268000000000001,26.175999999999998,26.454999999999998,26.155999999999999,29.545999999999999,31.292999999999999,35.104999999999997,34.591999999999999,33.484000000000002,33.424999999999997,31.106999999999999,27.722999999999999,26.268000000000001,26.175999999999998,26.454999999999998,26.155999999999999]
[null,10044,"Canby, City of",{"$f":"VLOOKUP(B10,TOCA!$B$3:$E$138,4,FALSE)","v":0},29.245999999999999,34.326000000000001,37.247999999999998,37.988,36.033000000000001,32.981999999999999,30.902000000000001,28.241,29.529,33.079000000000001,33.637,30.809000000000001,36.024000000000001,33.576999999999998,30.498999999999999,28.42,25.716000000000001,27.033999999999999,30.558,31.14,28.317,26.751999999999999,31.847999999999999,34.790999999999997,26.742000000000001,31.849,34.801000000000002,36.043999999999997,33.597999999999999,30.518999999999998,28.440999999999999,25.738,27.056000000000001,30.58,31.161999999999999,28.34,26.908999999999999,32.005000000000003,34.948,36.18,33.734000000000002,30.655000000000001,28.577000000000002,25.873000000000001,27.190999999999999,30.713999999999999,31.295999999999999,28.474,27.05,32.158000000000001,35.110999999999997,36.353999999999999,33.917999999999999,30.847999999999999,28.78,26.062000000000001,27.378,30.902000000000001,31.484000000000002,28.66,27.227,32.323,35.264000000000003,36.496000000000002,34.048999999999999,30.966999999999999,28.887,26.184000000000001,27.5,31.023,31.603999999999999,28.780999999999999,27.17,35.036000000000001,35.71,36.375999999999998,34.332000000000001,32.423000000000002,28.21,27.597000000000001,34.063000000000002,33.459000000000003,35.5,29.63,27.169,35.034999999999997,35.709000000000003,36.375999999999998,34.332000000000001,32.423000000000002,28.21,27.597000000000001,34.113999999999997,33.509,35.552,29.672999999999998,27.17,35.036000000000001,35.709000000000003,36.375,34.332000000000001,32.423000000000002,28.21,27.596,34.164999999999999,33.558,35.603999999999999,29.716999999999999,27.169,35.034999999999997,35.709000000000003,36.375,34.331000000000003,32.423000000000002,28.21,27.594999999999999,34.216000000000001,33.607999999999997,35.658000000000001,29.760999999999999,27.169,35.034999999999997,35.709000000000003,36.375,34.331000000000003,32.423000000000002,28.21,27.594999999999999,34.267000000000003,33.658000000000001,35.71,29.805,27.167999999999999,35.034999999999997,35.707999999999998,36.375,34.331000000000003,32.421999999999997,28.21,27.594000000000001,34.317,33.709000000000003,35.764000000000003,29.849,27.169,35.034999999999997,35.707999999999998,36.374000000000002,34.33,32.421999999999997,28.21,27.594000000000001,34.369,33.758000000000003,35.817,29.893999999999998,27.167999999999999,35.033999999999999,35.707999999999998,36.374000000000002,34.331000000000003,32.421999999999997,28.209,27.593,34.418999999999997,33.808,35.869999999999997,29.937999999999999,27.167999999999999,35.033999999999999,35.707999999999998,36.375,34.33,32.421999999999997,28.209,27.593,34.470999999999997,33.859000000000002,35.923999999999999,29.983000000000001,27.167999999999999,35.034999999999997,35.707999999999998,36.375,34.33,32.421999999999997,28.207999999999998,27.591999999999999,34.523000000000003,33.909999999999997,35.976999999999997,30.027000000000001,27.167000000000002,35.033999999999999,35.707000000000001,36.374000000000002,34.33,32.421999999999997,28.207999999999998,27.591999999999999,34.573,33.96,36.030999999999999,30.073,27.167999999999999,35.033000000000001,35.707000000000001,36.374000000000002,34.329000000000001,32.420999999999999,28.207999999999998,27.591000000000001,34.625,34.01,36.085000000000001,30.117000000000001]
[null,10046,"Central Electric Coop",{"$f":"VLOOKUP(B11,TOCA!$B$3:$E$138,4,FALSE)","v":1},114.708,167.64699999999999,198.85900000000001,172.35499999999999,164.60499999999999,132.072,129.429,117.401,106.792,110.438,106.771,109.03400000000001,182.39400000000001,174.43899999999999,145.14400000000001,137.208,124.91500000000001,113.07599999999999,118.066,114.14,114.68899999999999,121.655,177.29900000000001,215.369,125.672,183.55699999999999,219.99,189.58600000000001,178.92,148.64699999999999,141.05699999999999,129.88900000000001,119.83199999999999,123.81,119.46299999999999,118.54600000000001,127.145,185.03,221.46299999999999,191.059,180.393,150.12,142.53,131.36199999999999,121.30500000000001,125.283,120.93600000000001,120.01900000000001,135.14099999999999,192.87799999999999,223.059,196.79300000000001,191.96899999999999,160.71799999999999,152.55699999999999,136.22800000000001,129.92599999999999,134.47,131.47300000000001,123.639,137.87299999999999,195.61,225.792,199.52500000000001,194.70099999999999,163.44999999999999,155.28899999999999,138.96,132.65799999999999,137.202,134.20500000000001,126.371,140.60499999999999,198.34299999999999,228.523,202.25700000000001,197.43299999999999,166.18199999999999,158.02099999999999,141.69200000000001,135.38999999999999,139.934,136.93700000000001,129.102,143.33600000000001,201.07499999999999,231.256,204.989,200.16499999999999,168.91399999999999,160.75299999999999,144.42400000000001,138.12200000000001,142.666,139.66900000000001,131.83500000000001,146.06800000000001,203.80600000000001,233.988,207.721,202.89699999999999,171.64599999999999,163.48500000000001,147.15600000000001,140.85400000000001,145.398,142.40100000000001,134.56700000000001,148.80099999999999,206.53899999999999,236.72,210.453,205.62899999999999,174.37799999999999,166.21700000000001,149.88900000000001,143.58600000000001,148.131,145.13300000000001,137.29900000000001,151.53299999999999,209.27099999999999,239.452,213.185,208.36199999999999,177.11,168.94900000000001,152.62,146.31800000000001,150.86199999999999,147.86600000000001,140.03,154.26499999999999,212.00299999999999,242.184,215.91800000000001,211.09299999999999,179.84200000000001,171.68100000000001,155.352,149.05099999999999,153.59399999999999,150.59800000000001,142.762,156.99600000000001,214.73599999999999,244.916,218.65,213.82499999999999,182.57400000000001,174.41300000000001,158.084,151.78299999999999,156.327,153.32900000000001,145.495,159.72900000000001,217.46700000000001,247.648,221.381,216.55699999999999,185.30600000000001,177.14500000000001,160.816,154.51400000000001,159.059,156.06100000000001,148.227,162.46100000000001,220.19900000000001,250.381,224.113,219.28899999999999,188.03800000000001,179.87700000000001,163.54900000000001,157.24600000000001,161.791,158.79400000000001,150.959,165.19300000000001,222.93100000000001,253.11199999999999,226.846,222.02199999999999,190.77,182.60900000000001,166.28,159.97900000000001,164.523,161.52600000000001,153.69,167.92500000000001,225.66399999999999,255.84399999999999,229.578,224.75299999999999,193.50200000000001,185.34100000000001,169.012,162.71100000000001,167.255,164.25800000000001,156.423,170.65700000000001,228.39500000000001,258.577,232.31,227.48500000000001,196.23400000000001,188.07300000000001,171.744,165.44300000000001,169.98699999999999,166.989,159.155]
[null,10047,"Central Lincoln PUD",{"$f":"VLOOKUP(B12,TOCA!$B$3:$E$138,4,FALSE)","v":0},203.76,225.786,248.21700000000001,245.27799999999999,241.202,228.565,214.37100000000001,172.124,160.15799999999999,154.24299999999999,153.321,163.369,245.17500000000001,238.59399999999999,228.477,213.00899999999999,170.21899999999999,157.52199999999999,153.047,154.13200000000001,160.34800000000001,201.30099999999999,227.10499999999999,247.56,201.8,227.66800000000001,250.251,247.86,241.26300000000001,229.04300000000001,213.536,170.64099999999999,157.91200000000001,153.42599999999999,154.51300000000001,160.744,202.29900000000001,228.23,250.869,248.47300000000001,241.85900000000001,229.608,214.06299999999999,171.06200000000001,158.30199999999999,153.80500000000001,154.89400000000001,161.13999999999999,198.047,227.583,250.36500000000001,245.995,233.07300000000001,221.22200000000001,211.59299999999999,164.786,153.12299999999999,153.07300000000001,154.774,157.50399999999999,198.53,228.14,250.97800000000001,246.59700000000001,233.643,221.76300000000001,212.10900000000001,165.18600000000001,153.49299999999999,153.44399999999999,155.149,157.886,186.98599999999999,206.16499999999999,241.36199999999999,232.99600000000001,206.87799999999999,223.55,219.64099999999999,175.65199999999999,148.58099999999999,148.721,152.108,162.25200000000001,186.98599999999999,206.16499999999999,241.36199999999999,232.99600000000001,206.87799999999999,223.55,219.64099999999999,175.65199999999999,148.58099999999999,148.721,152.108,162.25200000000001,186.98599999999999,206.16499999999999,241.36199999999999,232.99600000000001,206.87799999999999,223.55,219.64099999999999,175.65199999999999,148.58099999999999,148.721,152.108,162.25200000000001,186.98599999999999,206.16499999999999,241.36199999999999,232.99600000000001,206.87799999999999,223.55,219.64099999999999,175.65199999999999,148.58099999999999,148.721,152.108,162.25200000000001,186.98599999999999,206.16499999999999,241.36199999999999,232.99600000000001,206.87799999999999,223.55,219.64099999999999,175.65199999999999,148.58099999999999,148.721,152.108,162.25200000000001,186.98599999999999,206.16499999999999,241.36199999999999,232.99600000000001,206.87799999999999,223.55,219.64099999999999,175.65199999999999,148.58099999999999,148.721,152.108,162.25200000000001,186.98599999999999,206.16499999999999,241.36199999999999,232.99600000000001,206.87799999999999,223.55,219.64099999999999,175.65199999999999,148.58099999999999,148.721,152.108,162.25200000000001,186.98599999999999,206.16499999999999,241.36199999999999,232.99600000000001,206.87799999999999,223.55,219.64099999999999,175.65199999999999,148.58099999999999,148.721,152.108,162.25200000000001,186.98599999999999,206.16499999999999,241.36199999999999,232.99600000000001,206.87799999999999,223.55,219.64099999999999,175.65199999999999,148.58099999999999,148.721,152.108,162.25200000000001,186.98599999999999,206.16499999999999,241.36199999999999,232.99600000000001,206.87799999999999,223.55,219.64099999999999,175.65199999999999,148.58099999999999,148.721,152.108,162.25200000000001,186.98599999999999,206.16499999999999,241.36199999999999,232.99600000000001,206.87799999999999,223.55,219.64099999999999,175.65199999999999,148.58099999999999,148.721,152.108,162.25200000000001,186.98599999999999,206.16499999999999,241.36199999999999,232.99600000000001,206.87799999999999,223.55,219.64099999999999,175.65199999999999,148.58099999999999,148.721,152.108,162.25200000000001]
[null,10055,"Albion, City of",{"$f":"VLOOKUP(B13,TOCA!$B$3:$E$138,4,FALSE)","v":0},0.62,0.78800000000000003,0.91400000000000003,1.002,0.83499999999999996,0.77500000000000002,0.64800000000000002,0.52500000000000002,0.437,0.47299999999999998,0.45900000000000002,0.41899999999999998,1.01,0.84299999999999997,0.78700000000000003,0.67800000000000005,0.52500000000000002,0.441,0.47399999999999998,0.46200000000000002,0.42399999999999999,0.625,0.80200000000000005,1.0309999999999999,0.61599999999999999,0.79900000000000004,1.0389999999999999,1.0129999999999999,0.83899999999999997,0.753,0.66800000000000004,0.51300000000000001,0.43,0.46300000000000002,0.44400000000000001,0.41,0.61699999999999999,0.80100000000000005,1.04,1.014,0.84099999999999997,0.755,0.66900000000000004,0.51500000000000001,0.43099999999999999,0.46400000000000002,0.44600000000000001,0.41199999999999998,0.61399999999999999,0.79300000000000004,1.0620000000000001,1.006,0.84399999999999997,0.76600000000000001,0.64700000000000002,0.50800000000000001,0.41799999999999998,0.45,0.439,0.39800000000000002,0.61399999999999999,0.79300000000000004,1.0620000000000001,1.006,0.84399999999999997,0.76600000000000001,0.64700000000000002,0.50800000000000001,0.41799999999999998,0.45,0.439,0.39800000000000002,0.65500000000000003,0.69199999999999995,1.0429999999999999,0.97599999999999998,0.80400000000000005,0.71099999999999997,0.628,0.503,0.42099999999999999,0.45,0.442,0.40300000000000002,0.65500000000000003,0.69199999999999995,1.0429999999999999,0.97599999999999998,0.80400000000000005,0.71099999999999997,0.628,0.503,0.42099999999999999,0.45,0.442,0.40300000000000002,0.65500000000000003,0.69199999999999995,1.0429999999999999,0.97599999999999998,0.80400000000000005,0.71099999999999997,0.628,0.503,0.42099999999999999,0.45,0.442,0.40300000000000002,0.65500000000000003,0.69199999999999995,1.0429999999999999,0.97599999999999998,0.80400000000000005,0.71099999999999997,0.628,0.503,0.42099999999999999,0.45,0.442,0.40300000000000002,0.65500000000000003,0.69199999999999995,1.0429999999999999,0.97599999999999998,0.80400000000000005,0.71099999999999997,0.628,0.503,0.42099999999999999,0.45,0.442,0.40300000000000002,0.65500000000000003,0.69199999999999995,1.0429999999999999,0.97599999999999998,0.80400000000000005,0.71099999999999997,0.628,0.503,0.42099999999999999,0.45,0.442,0.40300000000000002,0.65500000000000003,0.69199999999999995,1.0429999999999999,0.97599999999999998,0.80400000000000005,0.71099999999999997,0.628,0.503,0.42099999999999999,0.45,0.442,0.40300000000000002,0.65500000000000003,0.69199999999999995,1.0429999999999999,0.97599999999999998,0.80400000000000005,0.71099999999999997,0.628,0.503,0.42099999999999999,0.45,0.442,0.40300000000000002,0.65500000000000003,0.69199999999999995,1.0429999999999999,0.97599999999999998,0.80400000000000005,0.71099999999999997,0.628,0.503,0.42099999999999999,0.45,0.442,0.40300000000000002,0.65500000000000003,0.69199999999999995,1.0429999999999999,0.97599999999999998,0.80400000000000005,0.71099999999999997,0.628,0.503,0.42099999999999999,0.45,0.442,0.40300000000000002,0.65500000000000003,0.69199999999999995,1.0429999999999999,0.97599999999999998,0.80400000000000005,0.71099999999999997,0.628,0.503,0.42099999999999999,0.45,0.442,0.40300000000000002,0.65500000000000003,0.69199999999999995,1.0429999999999999,0.97599999999999998,0.80400000000000005,0.71099999999999997,0.628,0.503,0.42099999999999999,0.45,0.442,0.40300000000000002]
[null,10057,"Ashland, City of",{"$f":"VLOOKUP(B14,TOCA!$B$3:$E$138,4,FALSE)","v":0},28.48,33.024999999999999,37.048000000000002,35.993000000000002,33.685000000000002,32.344000000000001,30.742999999999999,26.515000000000001,30.071999999999999,37.834000000000003,36.142000000000003,30.664999999999999,36.137,33.826999999999998,32.485999999999997,30.884,26.597000000000001,30.158000000000001,37.929000000000002,36.222999999999999,30.742999999999999,28.631,33.209000000000003,37.21,27.408999999999999,32.573,36.765000000000001,36.454999999999998,33.384,32.668999999999997,29.754000000000001,24.873000000000001,28.858000000000001,36.966999999999999,35.195,29.611999999999998,27.408999999999999,32.573,36.765000000000001,36.454999999999998,33.384,32.668999999999997,29.754000000000001,24.873000000000001,28.858000000000001,36.966999999999999,35.195,29.611999999999998,26.712,31.206,35.554000000000002,34.106999999999999,33.048000000000002,31.542000000000002,28.510999999999999,24.151,31.248999999999999,37.729999999999997,35.667000000000002,29.939,26.712,31.206,35.554000000000002,34.106999999999999,33.048000000000002,31.542000000000002,28.510999999999999,24.151,31.248999999999999,37.729999999999997,35.667000000000002,29.939,26.712,31.206,35.554000000000002,34.106999999999999,33.048000000000002,31.542000000000002,28.510999999999999,24.146999999999998,31.242999999999999,37.726999999999997,35.664000000000001,29.914999999999999,26.712,31.206,35.554000000000002,34.106999999999999,33.048000000000002,31.542000000000002,28.510999999999999,24.146999999999998,31.242999999999999,37.726999999999997,35.664000000000001,29.914999999999999,26.712,31.206,35.554000000000002,34.106999999999999,33.048000000000002,31.542000000000002,28.510999999999999,24.146999999999998,31.242999999999999,37.726999999999997,35.664000000000001,29.914999999999999,26.712,31.206,35.554000000000002,34.106999999999999,33.048000000000002,31.542000000000002,28.510999999999999,24.146999999999998,31.242999999999999,37.726999999999997,35.664000000000001,29.914999999999999,26.712,31.206,35.554000000000002,34.106999999999999,33.048000000000002,31.542000000000002,28.510999999999999,24.146999999999998,31.242999999999999,37.726999999999997,35.664000000000001,29.914999999999999,26.712,31.206,35.554000000000002,34.106999999999999,33.048000000000002,31.542000000000002,28.510999999999999,24.146999999999998,31.242999999999999,37.726999999999997,35.664000000000001,29.914999999999999,26.712,31.206,35.554000000000002,34.106999999999999,33.048000000000002,31.542000000000002,28.510999999999999,24.146999999999998,31.242999999999999,37.726999999999997,35.664000000000001,29.914999999999999,26.712,31.206,35.554000000000002,34.106999999999999,33.048000000000002,31.542000000000002,28.510999999999999,24.146999999999998,31.242999999999999,37.726999999999997,35.664000000000001,29.914999999999999,26.712,31.206,35.554000000000002,34.106999999999999,33.048000000000002,31.542000000000002,28.510999999999999,24.146999999999998,31.242999999999999,37.726999999999997,35.664000000000001,29.914999999999999,26.712,31.206,35.554000000000002,34.106999999999999,33.048000000000002,31.542000000000002,28.510999999999999,24.146999999999998,31.242999999999999,37.726999999999997,35.664000000000001,29.914999999999999,26.712,31.206,35.554000000000002,34.106999999999999,33.048000000000002,31.542000000000002,28.510999999999999,24.146999999999998,31.242999999999999,37.726999999999997,35.664000000000001,29.914999999999999,26.712,31.206,35.554000000000002,34.106999999999999,33.048000000000002,31.542000000000002,28.510999999999999,24.146999999999998,31.242999999999999,37.726999999999997,35.664000000000001,29.914999999999999]
[null,10059,"Bandon, City of",{"$f":"VLOOKUP(B15,TOCA!$B$3:$E$138,4,FALSE)","v":0},11.802,13.669,14.776,16.507999999999999,14.856999999999999,15.587,13.567,8.69,8.0890000000000004,7.96,8.1140000000000008,8.3879999999999999,16.548999999999999,14.894,15.625,13.601000000000001,8.7119999999999997,8.109,7.98,8.1340000000000003,8.4090000000000007,11.831,13.702999999999999,14.811999999999999,11.814,13.683999999999999,14.791,16.524999999999999,14.872999999999999,15.603,13.581,8.6999999999999993,8.0980000000000008,7.9690000000000003,8.1229999999999993,8.3970000000000002,11.843999999999999,13.718,14.827999999999999,16.567,14.91,15.641999999999999,13.615,8.7210000000000001,8.1180000000000003,7.9880000000000004,8.1430000000000007,8.4179999999999993,11.26,14.273999999999999,15.679,16.968,15.872999999999999,14.989000000000001,13.493,8.5540000000000003,8.1739999999999995,7.8869999999999996,8.0730000000000004,8.6839999999999993,11.288,14.308999999999999,15.718,17.010000000000002,15.912000000000001,15.026,13.526999999999999,8.5749999999999993,8.1950000000000003,7.907,8.093,8.7050000000000001,11.32,12.481999999999999,15.577999999999999,17.021000000000001,15.673999999999999,14.414999999999999,13.532999999999999,9.5229999999999997,8.7590000000000003,7.923,8.1010000000000009,9.15,11.348000000000001,12.513,15.617000000000001,17.062999999999999,15.712,14.45,13.567,9.5470000000000006,8.7810000000000006,7.9429999999999996,8.1219999999999999,9.1720000000000006,11.375999999999999,12.544,15.656000000000001,17.105,15.750999999999999,14.486000000000001,13.6,9.5709999999999997,8.8030000000000008,7.9630000000000001,8.1419999999999995,9.1950000000000003,11.404,12.574999999999999,15.694000000000001,17.146999999999998,15.79,14.522,13.634,9.5939999999999994,8.8239999999999998,7.9820000000000002,8.1620000000000008,9.218,11.432,12.606,15.733000000000001,17.189,15.829000000000001,14.557,13.667,9.6180000000000003,8.8460000000000001,8.0020000000000007,8.1820000000000004,9.24,11.46,12.637,15.771000000000001,17.231999999999999,15.868,14.593,13.701000000000001,9.641,8.8680000000000003,8.0210000000000008,8.202,9.2629999999999999,11.488,12.667999999999999,15.81,17.274000000000001,15.906000000000001,14.629,13.734,9.6649999999999991,8.8889999999999993,8.0410000000000004,8.2219999999999995,9.2859999999999996,11.516,12.699,15.849,17.315999999999999,15.945,14.664,13.768000000000001,9.6880000000000006,8.9109999999999996,8.0609999999999999,8.2420000000000009,9.3079999999999998,11.544,12.73,15.887,17.358000000000001,15.984,14.7,13.801,9.7119999999999997,8.9329999999999998,8.08,8.2620000000000005,9.3309999999999995,11.571999999999999,12.76,15.926,17.399999999999999,16.023,14.736000000000001,13.835000000000001,9.7360000000000007,8.9540000000000006,8.1,8.282,9.3529999999999998,11.6,12.791,15.964,17.442,16.062000000000001,14.771000000000001,13.868,9.7590000000000003,8.9760000000000009,8.1189999999999998,8.3019999999999996,9.3759999999999994,11.628,12.821999999999999,16.003,17.484000000000002,16.100999999999999,14.807,13.901999999999999,9.7829999999999995,8.9979999999999993,8.1389999999999993,8.3219999999999992,9.3989999999999991]
[null,10062,"Bonners Ferry, City of",{"$f":"VLOOKUP(B17,TOCA!$B$3:$E$138,4,FALSE)","v":0},11.555999999999999,13.379,14.608000000000001,14.528,13.367000000000001,12.513,11.417,10.583,10.436,10.73,10.638999999999999,10.586,14.987,13.914999999999999,12.98,11.894,10.724,10.601000000000001,11.111000000000001,11.041,11.08,11.832000000000001,14.170999999999999,15.298,12.034000000000001,14.31,15.419,15.116,14.07,13.156000000000001,12.098000000000001,10.955,10.837999999999999,11.260999999999999,10.843,10.856,12.068,14.345000000000001,15.454000000000001,15.151,14.103999999999999,13.191000000000001,12.132,10.99,10.872,11.295,10.877000000000001,10.89,11.775,13.468999999999999,15.725,14.912000000000001,14.146000000000001,12.759,12.007,11.208,11.391,10.944000000000001,11.028,11.271000000000001,11.85,13.528,15.76,14.962999999999999,14.423999999999999,12.835000000000001,12.092000000000001,11.298999999999999,11.48,11.038,11.119,11.362,11.904999999999999,13.569000000000001,15.763999999999999,14.987,14.473000000000001,12.888999999999999,12.156000000000001,11.369,11.553000000000001,11.105,11.183999999999999,11.430999999999999,11.997,13.646000000000001,15.818,15.053000000000001,14.548999999999999,12.978,12.253,11.472,11.654,11.21,11.287000000000001,11.534000000000001,12.093999999999999,13.73,15.879,15.127000000000001,14.417999999999999,13.073,12.356,11.58,11.760999999999999,11.32,11.395,11.641999999999999,12.198,13.82,15.946999999999999,15.208,14.722,13.175000000000001,12.464,11.694000000000001,11.874000000000001,11.435,11.509,11.755000000000001,12.307,13.917,16.021999999999998,15.294,14.817,13.281000000000001,12.577,11.811999999999999,11.99,11.555,11.627000000000001,11.872999999999999,12.42,14.018000000000001,16.103999999999999,15.385,14.916,13.39,12.694000000000001,11.933999999999999,12.111000000000001,11.678000000000001,11.747999999999999,11.994,12.537000000000001,14.122999999999999,16.189,15.481,14.811,13.505000000000001,12.815,12.058999999999999,12.236000000000001,11.804,11.874000000000001,12.119,12.657999999999999,14.233000000000001,16.28,15.581,15.128,13.622,12.938000000000001,12.186999999999999,12.363,11.933999999999999,12.003,12.247999999999999,12.782999999999999,14.347,16.376000000000001,15.685,15.24,13.743,13.065,12.319000000000001,12.494,12.066000000000001,12.134,12.379,12.91,14.464,16.475000000000001,15.794,15.356,13.868,13.195,12.452999999999999,12.628,12.202,12.269,12.513999999999999,13.041,14.585000000000001,16.579999999999998,15.904999999999999,15.269,13.994,13.327,12.59,12.763999999999999,12.34,12.406000000000001,12.651,13.173,14.708,16.686,16.021999999999998,15.599,14.125,13.462,12.728999999999999,12.903,12.478999999999999,12.545,12.79]
[null,10074,"Forest Grove, City of",{"$f":"VLOOKUP(B26,TOCA!$B$3:$E$138,4,FALSE)","v":0},42.304000000000002,48.613,53.884999999999998,51.993000000000002,49.872,45.603999999999999,41.793999999999997,33.561,35.167000000000002,39.817,40.155000000000001,38.283000000000001,51.503,49.401000000000003,45.173000000000002,41.398000000000003,33.241999999999997,34.832999999999998,39.44,39.774999999999999,37.92,41.904000000000003,48.154000000000003,53.377000000000002,41.789000000000001,50.106000000000002,56.305,56.7,54.581000000000003,48.11,46.518999999999998,38.18,38.616,44.423999999999999,43.668999999999997,42.008000000000003,46.161999999999999,53.279000000000003,57.96,57.094999999999999,54.96,48.457000000000001,46.838000000000001,38.436999999999998,38.884999999999998,44.728000000000002,43.975999999999999,42.3,42.792000000000002,49.304000000000002,54.301000000000002,52.863999999999997,51.820999999999998,46.094999999999999,43.750999999999998,35.933,38.192999999999998,42.878999999999998,41.848999999999997,39.259,42.895000000000003,49.421999999999997,54.433,52.991,51.945,46.207000000000001,43.854999999999997,36.017000000000003,38.284999999999997,42.981000000000002,41.95,39.353000000000002,35.845999999999997,45.113,49.414000000000001,47.106000000000002,53.726999999999997,51.551000000000002,36.530999999999999,34.475999999999999,44.557000000000002,40.753,45.005000000000003,40.908999999999999,38.243000000000002,45.055,48.325000000000003,47.237000000000002,51.965000000000003,50.027000000000001,37.518999999999998,35.003999999999998,44.476999999999997,40.677999999999997,44.92,40.831000000000003,40.628,44.994999999999997,47.235999999999997,47.368000000000002,50.201999999999998,48.505000000000003,38.497999999999998,35.524000000000001,44.305,44.148000000000003,46.485999999999997,42.976999999999997,35.651000000000003,44.860999999999997,49.131999999999998,46.838000000000001,53.423999999999999,51.261000000000003,36.33,34.290999999999997,45.484999999999999,41.587000000000003,45.923000000000002,40.682000000000002,38.031999999999996,44.805999999999997,48.052999999999997,46.972999999999999,51.667999999999999,49.746000000000002,37.308,34.808,45.305999999999997,41.424999999999997,45.734000000000002,40.604999999999997,40.4,44.74,46.973999999999997,47.098999999999997,49.918999999999997,48.234000000000002,38.284999999999997,35.326999999999998,45.042999999999999,44.878,47.243000000000002,42.735999999999997,35.454000000000001,44.609000000000002,48.860999999999997,46.58,53.121000000000002,50.965000000000003,36.125999999999998,34.098999999999997,46.151000000000003,42.188000000000002,46.58,40.456000000000003,37.820999999999998,44.552999999999997,47.784999999999997,46.704999999999998,51.375,49.463000000000001,37.101999999999997,34.616,45.875,41.941000000000003,46.292999999999999,40.383000000000003,40.177999999999997,44.491,46.706000000000003,46.837000000000003,49.64,47.962000000000003,38.07,35.131999999999998,45.517000000000003,45.347000000000001,47.722999999999999,42.494,35.258000000000003,44.362000000000002,48.585000000000001,46.314999999999998,52.823999999999998,50.68,35.93,33.914000000000001,46.545000000000002,42.543999999999997,46.954999999999998,40.225999999999999,37.607999999999997,44.3,47.52,46.448,51.082999999999998,49.179000000000002,36.898000000000003,34.424999999999997,46.176000000000002,42.215000000000003,46.582000000000001,40.151000000000003,39.948,44.244999999999997,46.447000000000003,46.57,49.360999999999997,47.692999999999998,37.854999999999997,34.933,45.728999999999999,45.543999999999997,47.932000000000002,42.26]
[null,10095,"Sumas, Town of",{"$f":"VLOOKUP(B39,TOCA!$B$3:$E$138,4,FALSE)","v":0},5.4219999999999997,5.6269999999999998,5.819,5.7889999999999997,5.7229999999999999,5.577,5.4240000000000004,5.2110000000000003,5.306,5.3090000000000002,5.1989999999999998,5.2539999999999996,5.9050000000000002,5.8380000000000001,5.6890000000000001,5.5339999999999998,5.3179999999999996,5.415,5.4169999999999998,5.306,5.3620000000000001,5.532,5.74,5.9349999999999996,5.47,5.65,5.88,5.79,5.83,5.66,5.39,5.24,5.29,5.31,5.24,5.29,5.48,5.66,5.88,5.8,5.83,5.66,5.39,5.24,5.29,5.31,5.24,5.3,5.49,5.68,6.28,6.25,5.87,5.76,5.5,5.3,5.43,5.41,5.38,5.33,5.5,5.69,6.29,6.26,5.88,5.77,5.51,5.31,5.44,5.42,5.39,5.34,5.0750000000000002,5.25,5.7030000000000003,6.1219999999999999,5.7190000000000003,5.6230000000000002,5.5979999999999999,5.3810000000000002,5.17,5.2350000000000003,5.0839999999999996,5.1050000000000004,5.1059999999999999,5.2750000000000004,5.7030000000000003,6.1449999999999996,5.7350000000000003,5.6369999999999996,5.609,5.3840000000000003,5.1639999999999997,5.2249999999999996,5.0650000000000004,5.0830000000000002,5.0839999999999996,5.2469999999999999,5.6660000000000004,6.1239999999999997,5.8659999999999997,5.6289999999999996,5.601,5.3769999999999998,5.1550000000000002,5.2190000000000003,5.0549999999999997,5.0709999999999997,5.0739999999999998,5.2320000000000002,5.6390000000000002,6.1449999999999996,5.74,5.6550000000000002,5.6239999999999997,5.3979999999999997,5.17,5.2359999999999998,5.069,5.0819999999999999,5.0860000000000003,5.2409999999999997,5.6420000000000003,6.1230000000000002,5.7240000000000002,5.649,5.6210000000000004,5.399,5.1710000000000003,5.2380000000000004,5.069,5.0810000000000004,5.0830000000000002,5.2329999999999997,5.6219999999999999,6.0839999999999996,5.6890000000000001,5.62,5.5910000000000002,5.3730000000000002,5.1449999999999996,5.2140000000000004,5.0419999999999998,4.9560000000000004,4.9610000000000003,5.391,5.5750000000000002,6.0419999999999998,5.798,5.5890000000000004,5.56,5.3460000000000001,5.1180000000000003,5.1879999999999997,5.0140000000000002,5.0220000000000002,5.0199999999999996,5.1559999999999997,5.5220000000000002,5.9960000000000004,5.609,5.5549999999999997,5.5250000000000004,5.3159999999999998,5.09,5.1630000000000003,4.9870000000000001,4.9939999999999998,4.9909999999999997,5.1210000000000004,5.4779999999999998,5.9610000000000003,5.5810000000000004,5.5359999999999996,5.508,5.306,5.0830000000000002,5.157,4.9809999999999999,4.9850000000000003,4.9770000000000003,5.0999999999999996,5.444,5.9340000000000002,5.5590000000000002,5.52,5.4939999999999998,5.298,5.0759999999999996,5.1509999999999998,4.9749999999999996,4.9800000000000004,4.9690000000000003,5.0869999999999997,5.4210000000000003,5.9119999999999999,5.6870000000000003,5.5110000000000001,5.4880000000000004,5.2990000000000004,5.0780000000000003,5.1559999999999997,4.9770000000000003,4.9820000000000002,4.9669999999999996,5.0780000000000003,5.4009999999999998,5.9050000000000002,5.5410000000000004,5.5140000000000002,5.4939999999999998,5.31,5.0919999999999996,5.17,4.992,4.9969999999999999]
[null,10109,"Columbia Basin Elec Coop",{"$f":"VLOOKUP(B45,TOCA!$B$3:$E$138,4,FALSE)","v":0},16.154,15.319000000000001,17.652000000000001,17.565000000000001,16.917999999999999,16.722000000000001,19.565999999999999,20.366,21.393000000000001,22.07,20.425000000000001,19.175999999999998,17.891999999999999,17.295999999999999,16.835000000000001,19.838000000000001,20.841999999999999,21.972999999999999,22.55,20.934000000000001,19.651,16.408999999999999,15.587,17.954000000000001,16.45,16.559999999999999,19.45,17.66,17.5,16.21,18.899999999999999,20.260000000000002,21.41,21.63,20.39,18.87,16.48,16.59,19.48,17.7,17.53,16.239999999999998,18.940000000000001,20.3,21.45,21.67,20.440000000000001,18.91,17.3,17.45,20,19.239999999999998,19.39,17.21,19.66,20.74,22.21,22.6,22.08,19.899999999999999,17.3,17.45,20,19.239999999999998,19.14,17.21,19.66,20.74,22.21,22.6,22.08,19.899999999999999,19.619,18.326000000000001,21.151,23.181999999999999,20.614999999999998,20.832000000000001,21.853999999999999,22.207000000000001,24.227,23.757000000000001,23.102,20.846,19.635999999999999,18.366,21.187999999999999,23.199000000000002,20.66,20.841999999999999,21.87,22.225000000000001,24.24,23.773,23.117999999999999,20.861999999999998,19.648,18.405000000000001,21.225000000000001,23.22,20.637,20.855,21.890999999999998,22.245999999999999,24.257999999999999,23.792999999999999,23.138999999999999,20.882999999999999,19.664000000000001,18.446999999999999,21.265999999999998,23.242999999999999,20.759,20.870999999999999,21.913,22.268000000000001,24.276,23.812999999999999,23.158000000000001,20.902999999999999,19.681000000000001,18.488,21.306000000000001,23.263999999999999,20.809000000000001,20.882999999999999,21.931999999999999,22.288,24.291,23.83,23.177,20.922000000000001,19.693999999999999,18.530999999999999,21.347000000000001,23.286000000000001,20.86,20.896999999999998,21.952999999999999,22.309000000000001,24.308,23.849,23.196000000000002,20.942,19.71,18.573,21.388999999999999,23.309000000000001,20.838999999999999,20.911000000000001,21.972999999999999,22.33,24.324999999999999,23.867999999999999,23.215,20.960999999999999,19.725999999999999,18.614999999999998,21.431000000000001,23.337,20.963999999999999,20.931999999999999,21.998999999999999,22.355,24.347999999999999,23.890999999999998,23.238,20.984999999999999,19.745999999999999,18.658000000000001,21.472999999999999,23.36,21.01,20.946999999999999,22.018000000000001,22.373999999999999,24.364999999999998,23.91,23.256,21.003,19.760999999999999,18.693000000000001,21.507000000000001,23.38,21.05,20.959,22.035,22.390999999999998,24.38,23.927,23.273,21.02,19.776,18.725000000000001,21.54,23.405999999999999,21.024000000000001,20.98,22.058,22.414000000000001,24.402000000000001,23.949000000000002,23.295000000000002,21.042000000000002,19.795999999999999,18.760999999999999,21.574999999999999,23.427,21.129000000000001,20.995999999999999,22.076000000000001,22.431999999999999,24.417999999999999,23.966999999999999,23.312000000000001,21.058]
[null,10157,"Emerald PUD",{"$f":"VLOOKUP(B57,TOCA!$B$3:$E$138,4,FALSE)","v":0},86.394999999999996,95.245999999999995,103.794,106.1,104.65300000000001,93.308999999999997,91.646000000000001,63.683,60.201999999999998,72.519000000000005,72.037999999999997,63.070999999999998,103.943,100.057,92.266999999999996,90.376999999999995,63.811,59.625999999999998,71.617999999999995,71.152000000000001,62.338999999999999,84.971999999999994,93.628,106.871,85.59,94.281999999999996,107.598,104.65600000000001,100.755,92.921000000000006,91.016999999999996,64.322000000000003,60.119,72.174000000000007,71.703999999999994,62.843000000000004,86.210999999999999,94.938999999999993,108.328,105.372,101.45699999999999,93.578000000000003,91.66,64.834999999999994,60.615000000000002,72.733000000000004,72.257999999999996,63.35,86.835999999999999,95.599000000000004,109.062,106.092,102.16200000000001,94.239000000000004,92.305999999999997,65.349999999999994,61.113,73.293999999999997,72.814999999999998,63.859000000000002,87.463999999999999,96.262,109.8,106.816,102.87,94.903000000000006,92.956000000000003,65.867999999999995,61.613999999999997,73.858999999999995,73.375,64.37,88.093999999999994,96.929000000000002,110.541,107.54300000000001,103.58199999999999,95.57,93.608000000000004,66.388999999999996,62.116999999999997,74.426000000000002,73.936999999999998,64.884,88.727999999999994,97.599000000000004,111.286,108.274,104.298,96.241,94.263999999999996,66.912000000000006,62.622,74.995999999999995,74.503,65.400999999999996,89.364999999999995,98.272999999999996,112.035,109.008,105.017,96.915000000000006,94.924000000000007,67.438000000000002,63.13,75.569000000000003,75.070999999999998,65.92,90.006,98.95,112.788,109.746,105.74,97.591999999999999,95.585999999999999,67.966999999999999,63.640999999999998,76.144000000000005,75.641999999999996,66.441000000000003,90.649000000000001,99.63,113.544,110.488,106.467,98.272999999999996,96.251999999999995,68.498000000000005,64.153999999999996,76.722999999999999,76.215999999999994,66.965999999999994,91.296000000000006,100.313,114.304,111.23399999999999,107.197,98.956999999999994,96.921000000000006,69.031999999999996,64.67,77.304000000000002,76.793000000000006,67.492999999999995,91.945999999999998,101.001,115.068,111.983,107.93,99.644000000000005,97.593999999999994,69.567999999999998,65.188000000000002,77.888999999999996,77.372,68.022000000000006,92.599000000000004,101.691,115.83499999999999,112.736,108.66800000000001,100.33499999999999,98.27,70.106999999999999,65.709000000000003,78.475999999999999,77.954999999999998,68.555000000000007,93.254999999999995,102.38500000000001,116.607,113.49299999999999,109.40900000000001,101.029,98.948999999999998,70.649000000000001,66.231999999999999,79.066000000000003,78.540000000000006,69.09,93.915000000000006,103.08199999999999,117.38200000000001,114.253,110.154,101.727,99.632000000000005,71.194000000000003,66.757999999999996,79.66,79.129000000000005,69.626999999999995,94.578000000000003,103.783,118.16200000000001,115.018,110.902,102.429,100.318,71.741,67.287000000000006,80.256,79.72,70.167000000000002,95.245000000000005,104.488,118.94499999999999,115.786,111.655,103.133,101.00700000000001,72.290999999999997,67.819000000000003,80.855000000000004,80.314999999999998,70.709999999999994]
[null,10179,"Flathead Elec Coop",{"$f":"VLOOKUP(B64,TOCA!$B$3:$E$138,4,FALSE)","v":0},241.226,275.52999999999997,297.07400000000001,314.88299999999998,289.416,263.476,248.155,215.51900000000001,202.22300000000001,218.04900000000001,214.63,202.15199999999999,312.42399999999998,289.39499999999998,261.43700000000001,249.66499999999999,210.62100000000001,196.37799999999999,227.749,219.941,209.733,242.352,283.89800000000002,305.85599999999999,245.37700000000001,287.411,309.654,316.30900000000003,303.625,264.66899999999998,252.749,213.23500000000001,198.834,230.595,222.70599999999999,212.386,248.441,290.97000000000003,313.50099999999998,320.24400000000003,307.38900000000001,267.94299999999998,255.87299999999999,215.88200000000001,201.322,233.47900000000001,225.506,215.07499999999999,251.54499999999999,294.57400000000001,317.39800000000002,324.23099999999999,311.20100000000002,271.25900000000001,259.03699999999998,218.56299999999999,203.84100000000001,236.40100000000001,228.34299999999999,217.798,254.68899999999999,298.22500000000002,321.34500000000003,328.26900000000001,304.02600000000001,274.61900000000003,262.24200000000002,221.279,206.393,239.36,231.21700000000001,220.55699999999999,257.87400000000002,301.92399999999998,325.34399999999999,332.36,318.97500000000002,278.02100000000002,265.48899999999998,224.03,208.97800000000001,242.358,234.12799999999999,223.352,261.101,305.67,329.39600000000002,336.50400000000002,322.93799999999999,281.46800000000002,268.77699999999999,226.81700000000001,211.59700000000001,245.39500000000001,237.077,226.18299999999999,264.36900000000003,309.46600000000001,333.49900000000002,340.702,326.952,284.959,272.108,229.63900000000001,214.249,248.471,240.065,229.05199999999999,267.68,313.31,337.65699999999998,344.95400000000001,319.43099999999998,288.49599999999998,275.48099999999999,232.49799999999999,216.93600000000001,251.58699999999999,243.09100000000001,231.958,271.03399999999999,317.20400000000001,341.86799999999999,349.26299999999998,335.137,292.07799999999997,278.899,235.39400000000001,219.65799999999999,254.744,246.15700000000001,234.90199999999999,274.43099999999998,321.149,346.13499999999999,353.62700000000001,339.31,295.70699999999999,282.36,238.327,222.41499999999999,257.94299999999998,249.26300000000001,237.88499999999999,277.87299999999999,325.14499999999998,350.45699999999999,358.048,343.53699999999998,299.38299999999998,285.86700000000002,241.298,225.208,261.18299999999999,252.41,240.90600000000001,281.35899999999998,329.19299999999998,354.83499999999998,362.52800000000002,347.81900000000002,303.10599999999999,289.41899999999998,244.30699999999999,228.036,264.46499999999997,255.59700000000001,243.96700000000001,284.89100000000002,333.29300000000001,359.27100000000002,367.065,352.15699999999998,306.87799999999999,293.017,247.35599999999999,230.90199999999999,267.79000000000002,258.82600000000002,247.06899999999999,288.46899999999999,337.447,363.76400000000001,371.66199999999998,356.55099999999999,310.7,296.661,250.44399999999999,233.80500000000001,271.15800000000002,262.09800000000001,250.21100000000001,292.09300000000002,341.65499999999997,368.31700000000001,376.31900000000002,361.00200000000001,314.57,300.35300000000001,253.572,236.74600000000001,274.57100000000003,265.41199999999998,253.39400000000001,295.76499999999999,345.91800000000001,372.92899999999997,381.03800000000001,365.512,318.49099999999999,304.09300000000002,256.74,239.72399999999999,278.02800000000002,268.77,256.61900000000003]
[null,10209,"Inland P & L",{"$f":"VLOOKUP(B73,TOCA!$B$3:$E$138,4,FALSE)","v":0},151.596,189.90600000000001,214.762,228.21799999999999,198.21299999999999,185.678,167.04400000000001,148.51599999999999,128.68199999999999,153.98699999999999,153.12899999999999,135.20699999999999,220.13900000000001,208.30500000000001,180.43899999999999,157.80500000000001,140.131,129.12700000000001,155.303,151.00200000000001,132.41499999999999,140.76,182.73400000000001,198.81899999999999,157.04499999999999,179.25700000000001,196.31800000000001,210.40700000000001,189.35900000000001,171.714,160.76499999999999,148.80600000000001,141.78,156.14500000000001,151.36199999999999,140.142,154.982,176.42500000000001,193.47300000000001,211.56899999999999,197.20699999999999,172.66300000000001,161.65299999999999,149.637,142.57499999999999,157.02199999999999,152.21,140.92500000000001,156.66499999999999,178.143,196.107,222.143,207.62,182.215,169.006,156.929,148.21600000000001,164.113,159.60300000000001,147.203,163.655,186.44,204.72800000000001,223.73099999999999,209.10300000000001,183.51499999999999,170.2,158.03700000000001,149.25800000000001,165.27099999999999,160.72300000000001,148.23599999999999,177.98400000000001,202.83099999999999,239.46,248.87899999999999,225.53299999999999,209.96299999999999,197.83,161.44200000000001,178.84200000000001,183.38300000000001,184.078,159.411,179.68100000000001,204.74100000000001,241.673,251.19,227.697,212.03800000000001,199.59899999999999,162.93700000000001,180.46799999999999,185.042,185.74199999999999,160.88999999999999,181.31200000000001,206.56,243.76900000000001,253.357,229.68700000000001,213.911,201.37799999999999,165.31700000000001,183.85599999999999,188.73699999999999,189.41499999999999,164.35,184.89699999999999,210.30699999999999,247.767,257.399,233.524,217.602,204.946,167.70400000000001,185.47,190.08500000000001,190.768,165.51400000000001,186.21600000000001,211.816,249.55799999999999,259.262,235.208,219.166,206.416,168.89400000000001,186.79400000000001,191.44300000000001,192.131,166.68799999999999,187.54499999999999,213.33699999999999,251.36099999999999,261.13900000000001,236.904,220.74199999999999,207.89599999999999,170.09299999999999,188.12700000000001,192.81100000000001,193.50399999999999,167.87,188.88399999999999,214.869,253.179,263.029,238.613,222.33,209.387,171.30099999999999,189.47,194.18899999999999,194.88800000000001,169.06200000000001,190.233,216.41300000000001,255.01,264.93400000000003,240.33500000000001,223.929,210.89,172.518,190.82300000000001,195.577,196.28200000000001,170.262,191.59200000000001,217.96799999999999,256.85399999999998,266.85300000000001,242.06899999999999,225.541,212.404,173.744,192.18600000000001,196.977,197.68600000000001,171.471,192.96100000000001,219.535,258.71300000000002,268.78699999999998,243.81700000000001,227.16399999999999,213.929,174.97900000000001,193.56,198.386,199.101,172.68899999999999,194.34,221.114,260.58600000000001,270.73500000000001,245.578,228.8,215.46600000000001,176.22399999999999,194.94399999999999,199.80600000000001,200.52600000000001,173.916,195.73,222.70400000000001,262.47199999999998,272.69799999999998,247.352,230.44900000000001,217.01400000000001,177.477,196.33799999999999,201.23699999999999,201.96199999999999,175.15299999999999]
[null,10235,"Lakeview L & P (WA)",{"$f":"VLOOKUP(B77,TOCA!$B$3:$E$138,4,FALSE)","v":0},42.295000000000002,51.204999999999998,54.341000000000001,56.323,52.084000000000003,47.570999999999998,43.481000000000002,33.779000000000003,34.82,37.250999999999998,36.652000000000001,34.207999999999998,55.783000000000001,51.58,47.106000000000002,43.052999999999997,33.444000000000003,34.472000000000001,36.875999999999998,36.279000000000003,33.857999999999997,41.9,50.722000000000001,53.823999999999998,42.067,50.924999999999997,54.04,56.006,51.786000000000001,47.295000000000002,43.225000000000001,33.578000000000003,34.61,37.023000000000003,36.424999999999997,33.993000000000002,42.235999999999997,51.128999999999998,54.256,56.23,51.993000000000002,47.484000000000002,43.398000000000003,33.712000000000003,34.747999999999998,37.170999999999999,36.57,34.128999999999998,41.991999999999997,50.85,53.939,55.896999999999998,51.69,47.210999999999999,43.148000000000003,33.526000000000003,34.552999999999997,36.936,36.363,33.776000000000003,42.16,51.054000000000002,54.155000000000001,56.12,51.896000000000001,47.4,43.320999999999998,33.659999999999997,34.691000000000003,37.082999999999998,36.508000000000003,33.911000000000001,39.924999999999997,47.595999999999997,52.780999999999999,54.533999999999999,50.374000000000002,44.359000000000002,42.262999999999998,33.823999999999998,34.729999999999997,36.966000000000001,36.39,33.798000000000002,40.045000000000002,47.738999999999997,52.94,54.698,50.524999999999999,44.491999999999997,42.39,33.926000000000002,34.835000000000001,37.076999999999998,36.499000000000002,33.9,40.165999999999997,47.881999999999998,53.098999999999997,54.862000000000002,50.677,44.625999999999998,42.517000000000003,34.027999999999999,34.939,37.189,36.609000000000002,34.002000000000002,40.286999999999999,48.026000000000003,53.259,55.027000000000001,50.829000000000001,44.76,42.645000000000003,34.130000000000003,35.043999999999997,37.299999999999997,36.719000000000001,34.103999999999999,40.406999999999996,48.17,53.417999999999999,55.192,50.981999999999999,44.895000000000003,42.773000000000003,34.231999999999999,35.15,37.411999999999999,36.829000000000001,34.206000000000003,40.529000000000003,48.314999999999998,53.579000000000001,55.357999999999997,51.134999999999998,45.029000000000003,42.901000000000003,34.335000000000001,35.255000000000003,37.524999999999999,36.94,34.308999999999997,40.651000000000003,48.46,53.74,55.524000000000001,51.289000000000001,45.164999999999999,43.03,34.438000000000002,35.360999999999997,37.637999999999998,37.051000000000002,34.411999999999999,40.773000000000003,48.604999999999997,53.901000000000003,55.691000000000003,51.442999999999998,45.301000000000002,43.16,34.542000000000002,35.466999999999999,37.750999999999998,37.161999999999999,34.515000000000001,40.895000000000003,48.752000000000002,54.064,55.857999999999997,51.597999999999999,45.436999999999998,43.289000000000001,34.646000000000001,35.573999999999998,37.863999999999997,37.274000000000001,34.619,41.018000000000001,48.898000000000003,54.225999999999999,56.026000000000003,51.752000000000002,45.573,43.418999999999997,34.75,35.680999999999997,37.978000000000002,37.386000000000003,34.722999999999999,41.140999999999998,49.045000000000002,54.389000000000003,56.194000000000003,51.908000000000001,45.71,43.55,34.853999999999999,35.787999999999997,38.091999999999999,37.497999999999998,34.826999999999998,41.265000000000001,49.192,54.552,56.363,52.064,45.847000000000001,43.68,34.959000000000003,35.896000000000001,38.206000000000003,37.61,34.932000000000002]
[null,10247,"Mason County PUD #3",{"$f":"VLOOKUP(B84,TOCA!$B$3:$E$138,4,FALSE)","v":0},122.688,138.53899999999999,161.30600000000001,162.23699999999999,154.898,147.94499999999999,132.13999999999999,108.648,81.236000000000004,82.844999999999999,83.834000000000003,82.997,155.24700000000001,147.50700000000001,140.26,123.67700000000001,100.048,73.087000000000003,74.046000000000006,74.656999999999996,73.599999999999994,112.137,129.46,153.07,120.50700000000001,136.71299999999999,159.22300000000001,160.29499999999999,152.55699999999999,145.221,128.59899999999999,104.91200000000001,77.822999999999993,78.873999999999995,79.457999999999998,83.421999999999997,126.139,142.38399999999999,164.95,165.87899999999999,158.25299999999999,150.911,134.251,110.062,83.200999999999993,84.337999999999994,84.986999999999995,83.924000000000007,117.965,136.11600000000001,159.983,160.08500000000001,153.03700000000001,145.417,127.861,98.616,76.751999999999995,78.022000000000006,78.484999999999999,75.525999999999996,119.413,137.649,161.61699999999999,161.55799999999999,154.667,147,129.36099999999999,100.006,77.745000000000005,79.188999999999993,79.703000000000003,76.695999999999998,107.268,136.72800000000001,154.13399999999999,163.00399999999999,154.654,139.249,124.798,91.674999999999997,77.340999999999994,87.625,88.44,80.231999999999999,107.742,137.22399999999999,154.66499999999999,163.52199999999999,155.15799999999999,139.75700000000001,125.265,92.141000000000005,77.805000000000007,88.158000000000001,88.971999999999994,80.692999999999998,108.202,137.70599999999999,155.18,164.024,155.648,140.25,125.71899999999999,92.593000000000004,78.257000000000005,88.676000000000002,89.489000000000004,81.141000000000005,108.649,138.17400000000001,155.68,164.512,156.124,140.72999999999999,126.15900000000001,93.033000000000001,78.694999999999993,89.18,89.991,81.576999999999998,109.084,138.63,156.167,164.98699999999999,156.58699999999999,141.196,126.58799999999999,93.460999999999999,79.122,89.67,90.48,82.001000000000005,109.50700000000001,139.07300000000001,156.64099999999999,165.44900000000001,157.03800000000001,141.65,127.006,93.876999999999995,79.537999999999997,90.147000000000006,90.956000000000003,82.414000000000001,109.919,139.50399999999999,157.102,165.899,157.477,142.09200000000001,127.41200000000001,94.283000000000001,79.942999999999998,90.611000000000004,91.418999999999997,82.816000000000003,110.32,139.92500000000001,157.55199999999999,166.33799999999999,157.905,142.523,127.809,94.677999999999997,80.337999999999994,91.063999999999993,91.870999999999995,83.209000000000003,110.712,140.33500000000001,157.99,166.76599999999999,158.322,142.94399999999999,128.19499999999999,95.063999999999993,80.722999999999999,91.506,92.311999999999998,83.590999999999994,111.09399999999999,140.73500000000001,158.41800000000001,167.184,158.72999999999999,143.35400000000001,128.57300000000001,95.441000000000003,81.099000000000004,91.938000000000002,92.742999999999995,83.965000000000003,111.467,141.126,158.83600000000001,167.59200000000001,159.12700000000001,143.755,128.941,95.808999999999997,81.465999999999994,92.358999999999995,93.164000000000001,84.33,111.831,141.50800000000001,159.244,167.99,159.51599999999999,144.14599999999999,129.30099999999999,96.168000000000006,81.825000000000003,92.771000000000001,93.575000000000003,84.686999999999998]
[null,10288,"Orcas P & L",{"$f":"VLOOKUP(B95,TOCA!$B$3:$E$138,4,FALSE)","v":1},36.137,44.707000000000001,54.968000000000004,52.789000000000001,48.624000000000002,44.283000000000001,40.448999999999998,31.870999999999999,24.117999999999999,25.672999999999998,24.663,25.863,52.32,48.341999999999999,44.054000000000002,40.076000000000001,26.591999999999999,23.847999999999999,25.456,24.449000000000002,25.824000000000002,35.887999999999998,44.777999999999999,55.061,35.976999999999997,44.89,55.198999999999998,52.451000000000001,48.463000000000001,44.164000000000001,40.177,26.658000000000001,23.907,25.518999999999998,24.51,25.888000000000002,36.067,45.002000000000002,55.337000000000003,52.582000000000001,48.584000000000003,44.274000000000001,40.277000000000001,26.725000000000001,23.966999999999999,25.582999999999998,24.571000000000002,25.952999999999999,37.036000000000001,46.633000000000003,56.521000000000001,54.716999999999999,51.228999999999999,46.08,40.606999999999999,30.553000000000001,24.039000000000001,24.885999999999999,23.983000000000001,26.338999999999999,37.128,46.749000000000002,56.661999999999999,54.853000000000002,51.356000000000002,46.195,40.707999999999998,30.629000000000001,24.099,24.948,24.042999999999999,26.405000000000001,39.917000000000002,52.017000000000003,52.475999999999999,57.582000000000001,52.215000000000003,52.067,41.912999999999997,33.14,27.574000000000002,29.073,27.321999999999999,30.312999999999999,40.015999999999998,52.146000000000001,52.606000000000002,57.725000000000001,52.344000000000001,52.195999999999998,42.017000000000003,33.222000000000001,27.641999999999999,29.145,27.388999999999999,30.387,40.115000000000002,52.274999999999999,52.735999999999997,57.866999999999997,52.472999999999999,52.325000000000003,42.121000000000002,33.304000000000002,27.710999999999999,29.216999999999999,27.457000000000001,30.462,40.213999999999999,52.404000000000003,52.866,58.01,52.601999999999997,52.454000000000001,42.223999999999997,33.386000000000003,27.779,29.288,27.524000000000001,30.536999999999999,40.313000000000002,52.533000000000001,52.996000000000002,58.152000000000001,52.731999999999999,52.582999999999998,42.328000000000003,33.468000000000004,27.847000000000001,29.36,27.591999999999999,30.611999999999998,40.411999999999999,52.661999999999999,53.125999999999998,58.295000000000002,52.860999999999997,52.712000000000003,42.432000000000002,33.549999999999997,27.914999999999999,29.431999999999999,27.658999999999999,30.687000000000001,40.511000000000003,52.79,53.256,58.438000000000002,52.99,52.84,42.536000000000001,33.631999999999998,27.983000000000001,29.504000000000001,27.727,30.762,40.61,52.918999999999997,53.386000000000003,58.58,53.12,52.969000000000001,42.639000000000003,33.713999999999999,28.052,29.576000000000001,27.794,30.837,40.709000000000003,53.048000000000002,53.515999999999998,58.722999999999999,53.249000000000002,53.097999999999999,42.743000000000002,33.795999999999999,28.12,29.648,27.861999999999998,30.911999999999999,40.807000000000002,53.177,53.646000000000001,58.865000000000002,53.378,53.226999999999997,42.847000000000001,33.878,28.187999999999999,29.72,27.93,30.986999999999998,40.905999999999999,53.305999999999997,53.776000000000003,59.008000000000003,53.506999999999998,53.356000000000002,42.95,33.96,28.256,29.792000000000002,27.997,31.062000000000001,41.005000000000003,53.435000000000002,53.905999999999999,59.151000000000003,53.637,53.484999999999999,43.054000000000002,34.042000000000002,28.324000000000002,29.864000000000001,28.065000000000001,31.137]
[null,10333,"Ravalli County Elec Coop",{"$f":"VLOOKUP(B103,TOCA!$B$3:$E$138,4,FALSE)","v":1},24.928000000000001,29.861000000000001,34.713999999999999,35.122999999999998,31.667999999999999,28.361999999999998,25.236999999999998,24.577999999999999,23.306000000000001,25.867999999999999,25.669,22.036999999999999,35.304000000000002,31.757999999999999,28.728999999999999,25.161999999999999,24.593,23.285,26.010999999999999,25.841000000000001,21.805,25.227,29.006,34.768000000000001,22.85,32.072000000000003,35.723999999999997,34.454999999999998,29.731000000000002,26.975999999999999,25.248999999999999,24.483000000000001,26.414999999999999,25.702999999999999,25.548999999999999,21.033000000000001,22.988,32.267000000000003,35.94,34.664000000000001,30.978999999999999,27.14,25.401,24.631,26.574000000000002,25.858000000000001,25.702999999999999,21.16,24.053999999999998,30.934000000000001,36.527000000000001,37.337000000000003,32.594999999999999,27.925999999999998,24.41,23.518000000000001,24.507000000000001,26.774000000000001,25.744,22.16,24.184999999999999,31.100999999999999,36.723999999999997,37.54,33.942999999999998,28.077999999999999,24.542999999999999,23.648,24.640999999999998,26.920999999999999,25.884,22.280999999999999,24.326000000000001,27.684000000000001,38.363999999999997,37.652000000000001,29.484999999999999,29.757999999999999,25.25,21.440999999999999,23.762,26.384,26.98,21.742999999999999,24.591999999999999,27.957999999999998,38.744,38.024999999999999,29.777000000000001,30.052,25.498999999999999,21.652999999999999,23.995999999999999,26.643999999999998,27.245000000000001,21.956,24.834,28.26,39.125,38.398000000000003,30.068999999999999,30.346,25.748999999999999,21.885000000000002,24.254000000000001,26.904,27.510999999999999,22.17,25.074999999999999,28.535,39.542999999999999,38.808,30.36,30.64,25.998000000000001,22.097000000000001,24.488,27.19,27.803000000000001,22.405000000000001,25.317,28.81,39.923000000000002,39.180999999999997,30.681000000000001,30.963000000000001,26.271999999999998,22.33,24.722999999999999,27.45,28.068000000000001,22.619,25.582999999999998,29.111999999999998,40.341000000000001,39.591000000000001,30.972999999999999,31.257000000000001,26.521000000000001,22.541,24.98,27.734999999999999,28.361000000000001,22.853999999999999,25.824000000000002,29.387,40.722000000000001,39.963000000000001,31.294,31.581,26.795000000000002,22.774000000000001,25.238,27.995000000000001,28.626000000000001,23.068000000000001,26.09,29.689,41.14,40.374000000000002,31.614000000000001,31.904,27.07,22.986000000000001,25.472000000000001,28.280999999999999,28.917999999999999,23.303000000000001,26.356000000000002,29.991,41.558,40.783999999999999,31.934999999999999,32.228000000000002,27.318999999999999,23.219000000000001,25.73,28.567,29.21,23.539000000000001,26.620999999999999,30.292999999999999,41.975999999999999,41.194000000000003,32.256,32.521999999999998,27.593,23.452000000000002,25.988,28.853000000000002,29.501999999999999,23.774000000000001,26.887,30.594999999999999,42.395000000000003,41.603999999999999,32.576999999999998,32.874000000000002,27.867000000000001,23.684000000000001,26.245999999999999,29.138999999999999,29.794,24.009,27.152999999999999,30.896999999999998,42.813000000000002,42.014000000000003,32.898000000000003,33.198,28.166,23.937999999999999,26.527000000000001,29.425000000000001,30.087,24.244]
[null,10369,"Surprise Valley Elec Coop",{"$f":"VLOOKUP(B112,TOCA!$B$3:$E$138,4,FALSE)","v":0},16.509,16.399000000000001,21.428999999999998,20.359000000000002,18.347000000000001,18.873000000000001,19.61,33.735999999999997,29.326000000000001,37.774000000000001,36.914000000000001,27.702000000000002,19.526,16.574000000000002,14.746,24.763000000000002,35.47,33.960999999999999,37.414000000000001,34.923999999999999,27.940999999999999,16.824000000000002,15.731,24.268000000000001,17.89,16.52,19.73,19.77,17.09,16.079999999999998,25.08,31.38,37.700000000000003,38.53,35.9,29.09,17.89,16.52,19.73,19.77,17.09,16.079999999999998,25.08,31.38,37.700000000000003,38.53,35.9,29.09,16.579999999999998,15.3,18.72,19.66,15.65,15.12,20.75,27.85,31.29,37.6,36.770000000000003,29.54,16.579999999999998,15.3,18.72,19.66,15.86,15.12,20.75,27.85,31.29,37.6,36.770000000000003,29.54,16.718,16.532,17.581,18.193000000000001,18.398,17.116,18.626999999999999,30.053999999999998,32.845999999999997,36.603999999999999,35.997999999999998,32.302999999999997,16.718,16.532,17.581,18.193000000000001,18.398,17.116,18.626999999999999,30.053999999999998,32.845999999999997,36.603999999999999,35.997999999999998,32.302999999999997,16.718,16.532,17.581,18.193000000000001,18.398,17.116,18.626999999999999,30.053999999999998,32.845999999999997,36.603999999999999,35.997999999999998,32.302999999999997,16.718,16.532,17.581,18.193000000000001,18.398,17.116,18.626999999999999,30.053999999999998,32.845999999999997,36.603999999999999,35.997999999999998,32.302999999999997,16.718,16.532,17.581,18.193000000000001,18.398,17.116,18.626999999999999,30.053999999999998,32.845999999999997,36.603999999999999,35.997999999999998,32.302999999999997,16.718,16.532,17.581,18.193000000000001,18.398,17.116,18.626999999999999,30.053999999999998,32.845999999999997,36.603999999999999,35.997999999999998,32.302999999999997,16.718,16.532,17.581,18.193000000000001,18.398,17.116,18.626999999999999,30.053999999999998,32.845999999999997,36.603999999999999,35.997999999999998,32.302999999999997,16.718,16.532,17.581,18.193000000000001,18.398,17.116,18.626999999999999,30.053999999999998,32.845999999999997,36.603999999999999,35.997999999999998,32.302999999999997,16.718,16.532,17.581,18.193000000000001,18.398,17.116,18.626999999999999,30.053999999999998,32.845999999999997,36.603999999999999,35.997999999999998,32.302999999999997,16.718,16.532,17.581,18.193000000000001,18.398,17.116,18.626999999999999,30.053999999999998,32.845999999999997,36.603999999999999,35.997999999999998,32.302999999999997,16.718,16.532,17.581,18.193000000000001,18.398,17.116,18.626999999999999,30.053999999999998,32.845999999999997,36.603999999999999,35.997999999999998,32.302999999999997,16.718,16.532,17.581,18.193000000000001,18.398,17.116,18.626999999999999,30.053999999999998,32.845999999999997,36.603999999999999,35.997999999999998,32.302999999999997]
[null,10434,"Vera Irrigation District",{"$f":"VLOOKUP(B124,TOCA!$B$3:$E$138,4,FALSE)","v":0},39.548000000000002,45.521999999999998,50.682000000000002,51.107999999999997,43.872999999999998,42.509,37.216000000000001,35.578000000000003,39.296999999999997,47.405000000000001,45.628,41.093000000000004,46.747,45.795999999999999,44.08,37.530999999999999,35.018999999999998,38.258000000000003,45.984999999999999,45.478999999999999,39.868000000000002,37.667000000000002,45.488,48.072000000000003,38.115000000000002,46.027999999999999,48.655999999999999,47.186,47.877000000000002,44.488999999999997,37.875,35.344000000000001,38.616,46.423999999999999,45.915999999999997,40.238,38.469000000000001,46.457000000000001,49.116999999999997,47.628,48.326000000000001,44.902000000000001,38.220999999999997,35.671999999999997,38.975999999999999,46.866999999999997,46.356000000000002,40.610999999999997,36.488999999999997,44.994,49.070999999999998,49.966000000000001,41.765999999999998,40.103999999999999,36.506999999999998,35.17,45.107999999999997,45.066000000000003,45.845999999999997,38.884999999999998,36.671999999999997,45.219000000000001,49.316000000000003,50.216000000000001,43.473999999999997,40.305,36.69,35.345999999999997,45.332999999999998,45.292000000000002,46.075000000000003,39.079000000000001,31.378,38.125,44.146000000000001,50.433,40.277999999999999,36.53,33.164000000000001,34.228000000000002,40.656999999999996,46.276000000000003,50.384,36.912999999999997,31.533999999999999,38.317999999999998,44.369,50.683,40.476999999999997,36.715000000000003,33.332000000000001,34.401000000000003,40.857999999999997,46.505000000000003,50.637999999999998,37.098999999999997,31.693000000000001,38.506999999999998,44.593000000000004,50.938000000000002,40.680999999999997,36.896000000000001,33.499000000000002,34.573,41.063000000000002,46.738,50.887,37.284999999999997,31.852,38.700000000000003,44.811999999999998,51.192999999999998,40.884,37.08,33.667000000000002,34.746000000000002,41.268000000000001,46.972000000000001,51.146000000000001,37.470999999999997,32.011000000000003,38.893000000000001,45.039000000000001,51.448,41.088000000000001,37.265000000000001,33.834000000000003,34.918999999999997,41.472999999999999,47.21,51.4,37.656999999999996,32.173000000000002,39.090000000000003,45.262,51.703000000000003,41.295000000000002,37.453000000000003,34.002000000000002,35.094999999999999,41.682000000000002,47.442999999999998,51.658999999999999,37.847000000000001,32.332000000000001,39.283000000000001,45.49,51.963000000000001,41.499000000000002,37.640999999999998,34.171999999999997,35.268000000000001,41.890999999999998,47.680999999999997,51.912999999999997,38.036999999999999,32.493000000000002,39.478999999999999,45.718000000000004,52.222999999999999,41.706000000000003,37.829000000000001,34.343000000000004,35.444000000000003,42.1,47.918999999999997,52.177,38.225999999999999,32.655000000000001,39.68,45.945,52.482999999999997,41.917999999999999,38.017000000000003,34.514000000000003,35.622999999999998,42.31,48.161999999999999,52.436,38.415999999999997,32.820999999999998,39.875999999999998,46.173000000000002,52.747999999999998,42.125999999999998,38.209000000000003,34.688000000000002,35.799999999999997,42.523000000000003,48.399000000000001,52.7,38.609000000000002,32.981999999999999,40.076999999999998,46.405000000000001,53.012999999999998,42.337000000000003,38.396999999999998,34.862000000000002,35.978999999999999,42.735999999999997,48.642000000000003,52.959000000000003,38.802999999999997,33.148000000000003,40.277000000000001,46.637,53.277999999999999,42.548999999999999,38.588999999999999,35.036000000000001,36.158999999999999,42.948999999999998,48.884999999999998,53.228000000000002,38.996000000000002]
[null,10482,"Umpqua Indian Utility Cooperative",{"$f":"VLOOKUP(B131,TOCA!$B$3:$E$138,4,FALSE)","v":0},3.1749999999999998,3.3479999999999999,3.5939999999999999,3.4350000000000001,3.3010000000000002,3.242,3.12,3.1779999999999999,3.133,3.3690000000000002,3.4140000000000001,3.2749999999999999,3.53,3.41,3.35,3.2280000000000002,3.2730000000000001,3.3330000000000002,3.5579999999999998,3.641,3.5350000000000001,3.302,3.444,3.6890000000000001,3.3039999999999998,3.4119999999999999,3.645,3.4990000000000001,3.3980000000000001,3.3180000000000001,3.242,3.302,3.3490000000000002,3.6030000000000002,3.7170000000000001,3.6179999999999999,3.3039999999999998,3.4119999999999999,3.645,3.4990000000000001,3.3980000000000001,3.3180000000000001,3.242,3.302,3.3490000000000002,3.6030000000000002,3.7170000000000001,3.6179999999999999,3.2250000000000001,3.4159999999999999,3.577,3.5270000000000001,3.4049999999999998,3.3570000000000002,3.327,3.32,3.6549999999999998,3.73,3.6909999999999998,3.504,3.2250000000000001,3.4159999999999999,3.577,3.5270000000000001,3.4049999999999998,3.3570000000000002,3.327,3.32,3.6549999999999998,3.73,3.6909999999999998,3.504,3.1720000000000002,3.3359999999999999,3.5379999999999998,3.45,3.3479999999999999,3.3050000000000002,3.2360000000000002,3.2509999999999999,3.605,3.593,3.621,3.3490000000000002,3.1720000000000002,3.3359999999999999,3.5379999999999998,3.45,3.3479999999999999,3.3050000000000002,3.2360000000000002,3.2509999999999999,3.605,3.593,3.621,3.3490000000000002,3.1720000000000002,3.3359999999999999,3.5379999999999998,3.45,3.3479999999999999,3.3050000000000002,3.2360000000000002,3.2509999999999999,3.605,3.593,3.621,3.3490000000000002,3.1720000000000002,3.3359999999999999,3.5379999999999998,3.45,3.3479999999999999,3.3050000000000002,3.2360000000000002,3.2509999999999999,3.605,3.593,3.621,3.3490000000000002,3.1720000000000002,3.3359999999999999,3.5379999999999998,3.45,3.3479999999999999,3.3050000000000002,3.2360000000000002,3.2509999999999999,3.605,3.593,3.621,3.3490000000000002,3.1720000000000002,3.3359999999999999,3.5379999999999998,3.45,3.3479999999999999,3.3050000000000002,3.2360000000000002,3.2509999999999999,3.605,3.593,3.621,3.3490000000000002,3.1720000000000002,3.3359999999999999,3.5379999999999998,3.45,3.3479999999999999,3.3050000000000002,3.2360000000000002,3.2509999999999999,3.605,3.593,3.621,3.3490000000000002,3.1720000000000002,3.3359999999999999,3.5379999999999998,3.45,3.3479999999999999,3.3050000000000002,3.2360000000000002,3.2509999999999999,3.605,3.593,3.621,3.3490000000000002,3.1720000000000002,3.3359999999999999,3.5379999999999998,3.45,3.3479999999999999,3.3050000000000002,3.2360000000000002,3.2509999999999999,3.605,3.593,3.621,3.3490000000000002,3.1720000000000002,3.3359999999999999,3.5379999999999998,3.45,3.3479999999999999,3.3050000000000002,3.2360000000000002,3.2509999999999999,3.605,3.593,3.621,3.3490000000000002,3.1720000000000002,3.3359999999999999,3.5379999999999998,3.45,3.3479999999999999,3.3050000000000002,3.2360000000000002,3.2509999999999999,3.605,3.593,3.621,3.3490000000000002,3.1720000000000002,3.3359999999999999,3.5379999999999998,3.45,3.3479999999999999,3.3050000000000002,3.2360000000000002,3.2509999999999999,3.605,3.593,3.621,3.3490000000000002]
[null,13927,"Kalispel",{"$f":"VLOOKUP(B133,TOCA!$B$3:$E$138,4,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.1429999999999998,5.1429999999999998,5.1429999999999998,5.05,5.1429999999999998,5.1429999999999998,4.4610000000000003,5.1429999999999998,5.1429999999999998,5.1429999999999998,5.1429999999999998,5.1429999999999998,5.1429999999999998,5.1429999999999998,5.1429999999999998,5.05,5.1429999999999998,5.1429999999999998,4.4610000000000003,5.1429999999999998,5.1429999999999998,5.1429999999999998,5.1429999999999998,5.1429999999999998,3.5710000000000002,3.57,4.1100000000000003,3.89,3.5939999999999999,3.827,3.5379999999999998,3.8730000000000002,4.1639999999999997,4.6520000000000001,4.9050000000000002,3.5019999999999998,3.7490000000000001,3.7480000000000002,4.3150000000000004,4.4020000000000001,4.0670000000000002,4.3310000000000004,4.0030000000000001,4.383,4.7119999999999997,5.2640000000000002,5.5510000000000002,3.9620000000000002,3.3919999999999999,3.5369999999999999,3.871,3.6219999999999999,3.7770000000000001,3.3490000000000002,3.6070000000000002,3.8380000000000001,4.4169999999999998,4.7830000000000004,5.2169999999999996,4.117,3.4430000000000001,3.59,3.9279999999999999,3.6760000000000002,3.8330000000000002,3.4,3.661,3.8940000000000001,4.4809999999999999,4.8520000000000003,5.29,4.1769999999999996,3.4950000000000001,3.6429999999999998,3.9860000000000002,3.7309999999999999,3.89,3.4510000000000001,3.7160000000000002,3.952,4.5460000000000003,4.9210000000000003,5.3650000000000002,4.2380000000000004,3.5470000000000002,3.698,4.0439999999999996,3.786,3.7869999999999999,3.5030000000000001,3.7709999999999999,4.01,4.6120000000000001,4.992,5.4409999999999998,4.3,3.601,3.7530000000000001,4.1040000000000001,3.8420000000000001,4.0049999999999999,3.556,3.827,4.069,4.6779999999999999,5.0629999999999997,5.5179999999999998,4.3620000000000001,3.6539999999999999,3.8079999999999998,4.1639999999999997,3.899,4.0640000000000001,3.609,3.883,4.1289999999999996,4.7450000000000001,5.1349999999999998,5.5960000000000001,4.4260000000000002,3.7090000000000001,3.8650000000000002,4.2240000000000002,3.9569999999999999,4.1239999999999997,3.6629999999999998,3.9409999999999998,4.1890000000000001,4.8129999999999997,5.2080000000000002,5.6740000000000004,4.49,3.7639999999999998,3.9220000000000002,4.2859999999999996,4.0149999999999997,4.016,3.7170000000000001,3.9990000000000001,4.25,4.8819999999999997,5.282,5.7539999999999996,4.5549999999999997,3.82,3.9790000000000001,4.3479999999999999,4.0739999999999998,4.2450000000000001,3.7730000000000001,4.0570000000000004,4.3120000000000003,4.952,5.3559999999999999,5.835,4.62,3.8759999999999999,4.0380000000000003,4.4109999999999996,4.133,4.3070000000000004,3.8279999999999998,4.117,4.375,5.0229999999999997,5.4320000000000004,5.9160000000000004,4.6870000000000003,3.9329999999999998,4.0970000000000004,4.4749999999999996,4.194,4.37,3.8849999999999998,4.1769999999999996,4.4379999999999997,5.0940000000000003,5.5090000000000003,5.9989999999999997,4.7539999999999996,3.9910000000000001,4.157,4.54,4.2549999999999999,4.4329999999999998,3.9420000000000002,4.2380000000000004,4.5019999999999998,5.1669999999999998,5.5860000000000003,6.0830000000000002,4.8220000000000001]
[]
[]
[null,null,"PNGC CSP Error Flag",null,{"$f":"IF(E138>SUMPRODUCT(E4:E137,$D$4:$D$137),1,0)","v":1},0,0,0,0,1,1,1,1,1,1,1,0,0,1,1,1,1,1,1,1,1,0,0,1,0,0,0,0,1,1,1,1,1,1,1,1,0,0,0,0,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR138>SUMPRODUCT(BR4:BR137,$D$4:$D$137),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ED138>SUMPRODUCT(ED4:ED137,$D$4:$D$137),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GO138>SUMPRODUCT(GO4:GO137,$D$4:$D$137),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(HL138>SUMPRODUCT(HL4:HL137,$D$4:$D$137),1,0)","v":0}]

{"sheet":"I_CDQ","index":10,"n_rows":138,"n_cols":15,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Customer Demand Quantity (MW)"]
["TOC"]
[null,"BESID","AccountName",10,11,12,1,{"$f":"+G3+1","v":2},{"$f":"+H3+1","v":3},4,5,6,7,8,9]
[null,10005,"Alder Mutual",0.24399999999999999,0.29399999999999998,0.33900000000000002,0.35499999999999998,0.27100000000000002,0.252,0.315,0.23699999999999999,0.114,8.6999999999999994E-2,6.7000000000000004E-2,0.189]
[null,10015,"Asotin County PUD #1",0.91400000000000003,1.0840000000000001,0.94199999999999995,0.875,0.84599999999999997,0.76300000000000001,0.61699999999999999,0.89700000000000002,1.2709999999999999,1.0149999999999999,1.4039999999999999,1.0369999999999999]
[null,10024,"Benton County PUD #1",39.765999999999998,57.360999999999997,45.338000000000001,64.421000000000006,77.727000000000004,45.722999999999999,38.283000000000001,92.853999999999999,76.384,43.433,67.004999999999995,56.735999999999997]
[null,10025,"Benton REA",10.082000000000001,18.416,14.592000000000001,19.350999999999999,24.798999999999999,20.215,21.045999999999999,18.058,15.269,8.3559999999999999,10.484999999999999,12.275]
[null,10027,"Big Bend Elec Coop",11.759,8.4619999999999997,6.63,7.7210000000000001,11.914999999999999,10.442,15.145,25.015999999999998,15.09,6.4240000000000004,4.7549999999999999,14.824]
[null,10029,"Blachly Lane Elec Coop",5.8780000000000001,5.7320000000000002,7.0350000000000001,5.4370000000000003,6.3040000000000003,5.2709999999999999,6.4770000000000003,4.7370000000000001,2.8849999999999998,2.9420000000000002,1.8779999999999999,3.9340000000000002]
[null,10044,"Canby, City of",3.8119999999999998,5.6870000000000003,4.8769999999999998,5.1559999999999997,6.4820000000000002,4.7140000000000004,4.7619999999999996,3.73,4.3920000000000003,5.9589999999999996,5.0720000000000001,3.931]
[null,10046,"Central Electric Coop",49.109000000000002,60.539000000000001,52.265000000000001,52.540999999999997,65.195999999999998,45.64,44.616999999999997,29.254000000000001,14.999000000000001,14.798,11.539,21.504999999999999]
[null,10047,"Central Lincoln PUD",30.509,41.689,33.81,36.450000000000003,47.572000000000003,33.5,34.112000000000002,26.236000000000001,8.0489999999999995,2.4390000000000001,0,16.614000000000001]
[null,10055,"Albion, City of",0.17599999999999999,0.253,0.17100000000000001,0.182,0.20399999999999999,0.186,0.312,0.17499999999999999,9.2999999999999999E-2,5.5E-2,6.0999999999999999E-2,0.13500000000000001]
[null,10057,"Ashland, City of",5.1660000000000004,6.4509999999999996,5.8689999999999998,5.0940000000000003,5.6159999999999997,5.2640000000000002,4.6509999999999998,5.9880000000000004,8.0269999999999992,9.5459999999999994,8.6440000000000001,5.7409999999999997]
[null,10059,"Bandon, City of",3.4279999999999999,3.42,3.3260000000000001,3.2450000000000001,4.0880000000000001,3.1059999999999999,3.6560000000000001,2.3820000000000001,1.2130000000000001,0.80100000000000005,0.93500000000000005,2.052]
[null,10062,"Bonners Ferry, City of",2.0779999999999998,1.913,1.5669999999999999,1.8580000000000001,1.6779999999999999,1.752,1.681,1.974,1.671,1.4390000000000001,1.518,1.6719999999999999]
[null,10074,"Forest Grove, City of",7.3949999999999996,8.0570000000000004,7.6929999999999996,7.9290000000000003,9.9109999999999996,7.4240000000000004,8.6449999999999996,4.8449999999999998,4.431,6.1020000000000003,4.6710000000000003,3.077]
[null,10087,"Port Angeles, City of",31.260999999999999,26.445,20.111999999999998,27.709,22.663,26.97,25.707999999999998,35.03,21.573,21.751000000000001,22.881,21.655999999999999]
[null,10106,"Clearwater Power",8.1720000000000006,7.8970000000000002,8.1170000000000009,7.91,9.8529999999999998,8.1769999999999996,7.2190000000000003,6.0620000000000003,3.202,3.157,3.42,4.4240000000000004]
[null,10136,"Douglas Electric Cooperative",8.2430000000000003,6.9690000000000003,6.8390000000000004,6.4969999999999999,10.634,9.1809999999999992,8.6959999999999997,6.28,4.133,4.4390000000000001,3.25,3.8180000000000001]
[null,10174,"Farmers Elec Coop",0.20699999999999999,0.27800000000000002,0.19500000000000001,0.184,0.23200000000000001,0.20499999999999999,0.23699999999999999,0.13300000000000001,0.104,0.111,0.129,0.16400000000000001]
[null,10203,"Idaho County L & P",2.294,2.335,2.3149999999999999,2.3069999999999999,2.8839999999999999,2.335,2.0169999999999999,1.3839999999999999,0.88100000000000001,1.014,1.2709999999999999,0.88400000000000001]
[null,10204,"Idaho Falls Power",13.467000000000001,22.826000000000001,16.812999999999999,13.542999999999999,23.565999999999999,19.138999999999999,13.237,6.0659999999999998,10.74,9.7110000000000003,10.093999999999999,7.9580000000000002]
[null,10242,"Lost River Elec Coop",1.556,2.5619999999999998,2.2639999999999998,2.109,2.7450000000000001,2.524,1.8640000000000001,8.9730000000000008,1.9770000000000001,1.6339999999999999,0.623,4.4960000000000004]
[null,10278,"Northern Lights",9.6739999999999995,9.6929999999999996,7.556,9.9589999999999996,10.055999999999999,7.91,6.3739999999999997,6.4770000000000003,3.9049999999999998,3.4209999999999998,2.786,5.2359999999999998]
[null,10306,"Pend Oreille County PUD  #1",11.605,9.1389999999999993,10.423999999999999,11.756,11.234,9.6750000000000007,0,0,0,1.7030000000000001,2.1429999999999998,9.7040000000000006]
[null,10352,"Skamania County PUD #1",5.7169999999999996,5.6550000000000002,3.9140000000000001,4.9269999999999996,6.2729999999999997,4.7670000000000003,5.44,5.0250000000000004,2.1480000000000001,2.7440000000000002,1.397,2.7679999999999998]
[null,10379,"Steilacoom, Town of",2.0099999999999998,2.3620000000000001,1.4730000000000001,1.792,2.09,1.81,1.891,1.2509999999999999,0.56899999999999995,0.871,0.70199999999999996,0.755]
[null,10440,"Wahkiakum County PUD #1",2.64,2.9670000000000001,2.2450000000000001,2.7519999999999998,3.0459999999999998,2.4510000000000001,2.79,1.976,1.0009999999999999,0.57399999999999995,0.45700000000000002,1.248]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",0,0,0,0,0,0,0.14899999999999999,1.016,1.204,1.4390000000000001,8.8999999999999996E-2,0.36499999999999999]
[null,11680,"Weiser, City of",1.1439999999999999,1.492,1.133,1.4039999999999999,1.335,1.3759999999999999,1.2,1.228,2.3919999999999999,1.629,2.67,2.1219999999999999]
[null,12026,"Jefferson County PUD #1",20.221,19.353000000000002,19.888000000000002,15.131,18.797999999999998,18.713000000000001,16.811,14.808,7.7619999999999996,2.8839999999999999,2.415,8.6809999999999992]
[null,10298,"PNGC Aggregate",153.45400000000001,180.99700000000001,132.00200000000001,147.87100000000001,196.09899999999999,144.86099999999999,143.57400000000001,88.212000000000003,39.860999999999997,33.307000000000002,23.634,53.835000000000001]

{"sheet":"I_NLSL","index":11,"n_rows":138,"n_cols":454,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"New Large Single Loads (self-supplied) (MWh)"]
["TOC",null,null,"2015-10-01","2015-10-01","2015-11-01","2015-11-01","2015-12-01","2015-12-01","2016-01-01","2016-01-01","2016-02-01","2016-02-01","2016-03-01","2016-03-01","2016-04-01","2016-04-01","2016-05-01","2016-05-01","2016-06-01","2016-06-01","2016-07-01","2016-07-01","2016-08-01","2016-08-01","2016-09-01","2016-09-01","2016-10-01","2016-10-01","2016-11-01","2016-11-01","2016-12-01","2016-12-01","2017-01-01","2017-01-01","2017-02-01","2017-02-01","2017-03-01","2017-03-01","2017-04-01","2017-04-01","2017-05-01","2017-05-01","2017-06-01","2017-06-01","2017-07-01","2017-07-01","2017-08-01","2017-08-01","2017-09-01","2017-09-01","2017-10-01","2017-10-01","2017-11-01","2017-11-01","2017-12-01","2017-12-01","2018-01-01","2018-01-01","2018-02-01","2018-02-01","2018-03-01","2018-03-01","2018-04-01","2018-04-01","2018-05-01","2018-05-01","2018-06-01","2018-06-01","2018-07-01","2018-07-01","2018-08-01","2018-08-01","2018-09-01","2018-09-01","2018-10-01","2018-10-01","2018-11-01","2018-11-01","2018-12-01","2018-12-01","2019-01-01","2019-01-01","2019-02-01","2019-02-01","2019-03-01","2019-03-01","2019-04-01","2019-04-01","2019-05-01","2019-05-01","2019-06-01","2019-06-01","2019-07-01","2019-07-01","2019-08-01","2019-08-01","2019-09-01","2019-09-01","2019-10-01","2019-10-01","2019-11-01","2019-11-01","2019-12-01","2019-12-01","2020-01-01","2020-01-01","2020-02-01","2020-02-01","2020-03-01","2020-03-01","2020-04-01","2020-04-01","2020-05-01","2020-05-01","2020-06-01","2020-06-01","2020-07-01","2020-07-01","2020-08-01","2020-08-01","2020-09-01","2020-09-01","2020-10-01","2020-10-01","2020-11-01","2020-11-01","2020-12-01","2020-12-01","2021-01-01","2021-01-01","2021-02-01","2021-02-01","2021-03-01","2021-03-01","2021-04-01","2021-04-01","2021-05-01","2021-05-01","2021-06-01","2021-06-01","2021-07-01","2021-07-01","2021-08-01","2021-08-01","2021-09-01","2021-09-01","2021-10-01","2021-10-01","2021-11-01","2021-11-01","2021-12-01","2021-12-01","2022-01-01","2022-01-01","2022-02-01","2022-02-01","2022-03-01","2022-03-01","2022-04-01","2022-04-01","2022-05-01","2022-05-01","2022-06-01","2022-06-01","2022-07-01","2022-07-01","2022-08-01","2022-08-01","2022-09-01","2022-09-01","2022-10-01","2022-10-01","2022-11-01","2022-11-01","2022-12-01","2022-12-01","2023-01-01","2023-01-01","2023-02-01","2023-02-01","2023-03-01","2023-03-01","2023-04-01","2023-04-01","2023-05-01","2023-05-01","2023-06-01","2023-06-01","2023-07-01","2023-07-01","2023-08-01","2023-08-01","2023-09-01","2023-09-01","2023-10-01","2023-10-01","2023-11-01","2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01","2025-10-01","2025-10-01","2025-11-01","2025-11-01","2025-12-01","2025-12-01","2026-01-01","2026-01-01","2026-02-01","2026-02-01","2026-03-01","2026-03-01","2026-04-01","2026-04-01","2026-05-01","2026-05-01","2026-06-01","2026-06-01","2026-07-01","2026-07-01","2026-08-01","2026-08-01","2026-09-01","2026-09-01","2026-10-01","2026-10-01","2026-11-01","2026-11-01","2026-12-01","2026-12-01","2027-01-01","2027-01-01","2027-02-01","2027-02-01","2027-03-01","2027-03-01","2027-04-01","2027-04-01","2027-05-01","2027-05-01","2027-06-01","2027-06-01","2027-07-01","2027-07-01","2027-08-01","2027-08-01","2027-09-01","2027-09-01","2027-10-01","2027-10-01","2027-11-01","2027-11-01","2027-12-01","2027-12-01","2028-01-01","2028-01-01","2028-02-01","2028-02-01","2028-03-01","2028-03-01","2028-04-01","2028-04-01","2028-05-01","2028-05-01","2028-06-01","2028-06-01","2028-07-01","2028-07-01","2028-08-01","2028-08-01","2028-09-01","2028-09-01","2028-10-01","2028-10-01","2028-11-01","2028-11-01","2028-12-01","2028-12-01","2029-01-01","2029-01-01","2029-02-01","2029-02-01","2029-03-01","2029-03-01","2029-04-01","2029-04-01","2029-05-01","2029-05-01","2029-06-01","2029-06-01","2029-07-01","2029-07-01","2029-08-01","2029-08-01","2029-09-01","2029-09-01","2029-10-01","2029-10-01","2029-11-01","2029-11-01","2029-12-01","2029-12-01","2030-01-01","2030-01-01","2030-02-01","2030-02-01","2030-03-01","2030-03-01","2030-04-01","2030-04-01","2030-05-01","2030-05-01","2030-06-01","2030-06-01","2030-07-01","2030-07-01","2030-08-01","2030-08-01","2030-09-01","2030-09-01","2030-10-01","2030-10-01","2030-11-01","2030-11-01","2030-12-01","2030-12-01","2031-01-01","2031-01-01","2031-02-01","2031-02-01","2031-03-01","2031-03-01","2031-04-01","2031-04-01","2031-05-01","2031-05-01","2031-06-01","2031-06-01","2031-07-01","2031-07-01","2031-08-01","2031-08-01","2031-09-01","2031-09-01",{"$f":"DATE(YEAR(NV2),MONTH(NV2)+1,1)","v":"2031-10-01"},"2031-10-01","2031-11-01","2031-11-01","2031-12-01","2031-12-01","2032-01-01","2032-01-01","2032-02-01","2032-02-01","2032-03-01","2032-03-01","2032-04-01","2032-04-01","2032-05-01","2032-05-01","2032-06-01","2032-06-01","2032-07-01","2032-07-01","2032-08-01","2032-08-01","2032-09-01","2032-09-01","2032-10-01","2032-10-01","2032-11-01","2032-11-01","2032-12-01","2032-12-01","2033-01-01","2033-01-01","2033-02-01","2033-02-01","2033-03-01","2033-03-01","2033-04-01","2033-04-01","2033-05-01","2033-05-01","2033-06-01","2033-06-01","2033-07-01","2033-07-01","2033-08-01","2033-08-01","2033-09-01","2033-09-01",null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(D4:AA4)","v":0},{"$f":"+SUM(AB4:AY4)","v":0},{"$f":"+SUM(AZ4:BW4)","v":0},{"$f":"+SUM(BX4:CU4)","v":0},{"$f":"+SUM(CV4:DS4)","v":0},{"$f":"+SUM(DT4:EQ4)","v":0},{"$f":"+SUM(ER4:FO4)","v":0},{"$f":"+SUM(FP4:GM4)","v":0},{"$f":"+SUM(GN4:HK4)","v":0},{"$f":"+SUM(HL4:II4)","v":0},{"$f":"+SUM(IJ4:JG4)","v":0},{"$f":"+SUM(JH4:KE4)","v":0},{"$f":"+SUM(KF4:LC4)","v":0},{"$f":"+SUM(LD4:MA4)","v":0},{"$f":"+SUM(MB4:MY4)","v":0},{"$f":"+SUM(MZ4:NW4)","v":0},{"$f":"+SUM(NX4:OU4)","v":0},{"$f":"+SUM(OV4:PS4)","v":0}]
[null,10015,"Asotin County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(D5:AA5)","v":0},{"$f":"+SUM(AB5:AY5)","v":0},{"$f":"+SUM(AZ5:BW5)","v":0},{"$f":"+SUM(BX5:CU5)","v":0},{"$f":"+SUM(CV5:DS5)","v":0},{"$f":"+SUM(DT5:EQ5)","v":0},{"$f":"+SUM(ER5:FO5)","v":0},{"$f":"+SUM(FP5:GM5)","v":0},{"$f":"+SUM(GN5:HK5)","v":0},{"$f":"+SUM(HL5:II5)","v":0},{"$f":"+SUM(IJ5:JG5)","v":0},{"$f":"+SUM(JH5:KE5)","v":0},{"$f":"+SUM(KF5:LC5)","v":0},{"$f":"+SUM(LD5:MA5)","v":0},{"$f":"+SUM(MB5:MY5)","v":0},{"$f":"+SUM(MZ5:NW5)","v":0},{"$f":"+SUM(NX5:OU5)","v":0},{"$f":"+SUM(OV5:PS5)","v":0}]
[null,10024,"Benton County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10025,"Benton REA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10027,"Big Bend Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10029,"Blachly Lane Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10044,"Canby, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10046,"Central Electric Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10047,"Central Lincoln PUD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10055,"Albion, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10057,"Ashland, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10059,"Bandon, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10062,"Bonners Ferry, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10074,"Forest Grove, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10087,"Port Angeles, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10106,"Clearwater Power",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10136,"Douglas Electric Cooperative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10174,"Farmers Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10203,"Idaho County L & P",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10204,"Idaho Falls Power",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10242,"Lost River Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10278,"Northern Lights",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10306,"Pend Oreille County PUD  #1",14645.448,11800.611999999999,13802.135,12081.475,14068.584999999999,11963.065000000001,13307.016,11679.386,13169.172,10852.188,15188.766,11985.374,14139.978999999999,11339.092000000001,13498.52,11931.35,14541.165000000001,11433.775,21021.766,18099.044999999998,19225.263999999999,15480.496999999999,20463.048999999999,17938.830000000002,18973.29275715155,12060.697364108806,18243.550728030339,11592.256191769276,18973.29275715155,11261.591834823726,18243.550728030339,11558.049534154221,17513.808698909124,9403.980289339388,19703.034786272765,10098.565475911793,18243.550728030339,10596.462381197622,18973.29275715155,10828.307505033006,18973.29275715155,9866.7203520764069,18243.550728030339,11558.049534154221,19703.034786272765,10736.139566459104,18243.550728030339,11978.981459806169,17044.324000000001,13711.378000000001,15531.02,13581.130999999999,16432.205000000002,13975.384,16020.642,14032.939,15233.808999999999,12532.532999999999,16584.563999999998,13086.353999999999,16181.159,12959.941999999999,15787.9,13929.84,16157.82,12707.259,16245.981,14013.880999999999,16657.377,13431.212,15841.672,13888.078,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,24461.23,19619.133000000002,22722.596000000001,19819.205000000002,23518.798999999999,20008.710999999999,22759.596000000001,19877.695,22352.195,18342.835999999999,23853.004000000001,18819.555,22253.581999999999,17781.907999999999,23416.328000000001,20589.002,23137.838,18205.592000000001,23261.495999999999,20014.893,23718.101999999999,19065.98,21692.15,19016.169999999998,24461.23,19619.133000000002,22722.596000000001,19819.205000000002,23518.798999999999,20008.710999999999,22759.596000000001,19877.695,21581.43,17710.322,23853.004000000001,18819.555,22253.581999999999,17781.907999999999,23416.328000000001,20589.002,23137.838,18205.592000000001,23261.495999999999,20014.893,23718.101999999999,19065.98,21692.15,19016.169999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,343655.554,355570.60442904627,355568.40399999998,0,508307.5959999999,506904.31699999992,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10352,"Skamania County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10379,"Steilacoom, Town of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10440,"Wahkiakum County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,11680,"Weiser, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12026,"Jefferson County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10298,"PNGC Aggregate",26951.968000000001,16944.114999999998,23075.879000000001,20905.197,27162.943999999996,21197.048999999999,27340.915000000001,21019.078000000001,27171.281999999999,18068.717000000001,29510.596999999998,18784.392,30034.326999999997,16765.668000000001,27761.546999999999,20598.447,27647.268000000004,19152.727999999999,27920.307999999997,20439.684999999998,29914.266000000003,18445.728999999999,26598.440000000002,20201.555,16709.312999999998,10124.130000000001,11578.269,15867.099000000002,15829.682999999999,13978.623,16436.061000000002,14862.195,17566.008000000002,12046.875,20814.665999999997,13412.412,26291.057999999997,8315.9579999999987,19805.495999999999,17442.537,19847.585999999999,17640.777000000002,21538.713,18686.699999999997,24971.037,16741.835999999999,21906.105,19900.641,20664.862999999998,9875.637999999999,17656.489000000001,15683.437,21357.884999999998,13463.306,19878.915000000001,18619.393000000004,20953.175000000003,16599.548999999999,24022.019,19058.858,25703.373999999996,19891.724999999999,22357.045999999998,25612.016,26380.167999999998,25086.222000000002,26111.622000000003,28192.135000000002,29425.511999999999,30268.135999999999,26502.822999999997,36186.406999999999,31748.050999999999,35499.602999999996,28303.998,43217.656000000003,32028.264999999999,43675.428999999996,30496.629000000001,50971.835999999996,31044.379999999997,47510.722000000002,35174.540999999997,55013.938999999998,36761.656000000003,57090.091999999997,33054.444000000003,66235.43299999999,37616.427000000003,66147.280999999988,36849.055999999997,72950.843999999997,40673.817999999999,73472.138000000006,37277.380000000005,79729.46699999999,90963.597999999998,61074.25,83603.331000000006,66057.726999999999,89829.372000000003,66061.55,95816.28,73926.818000000014,93382.34,65822.584999999992,103836.50899999999,71070.724000000002,104503.798,72163.178,103744.375,78406.287000000011,107778.19899999999,74894.092999999993,111709.90400000001,83212.475999999995,117278.318,78729.646000000008,110953.219,84061.904999999999,122208.538,83731.23000000001,112202.56,87257.142999999996,123360.36500000002,91064.745999999999,122019.185,93315.07,114024.84699999999,81076.702000000005,132454.90399999998,92110.682000000001,127994.026,89485.404999999999,129790.016,97666.161999999982,132996.44899999999,93574.417000000001,134161.02900000001,99962.203999999998,141845.74099999998,97126.255999999994,134217.55499999999,101444.74900000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,563612.10100000014,412313.77799999999,539550.71299999987,1102543.0850000002,2088880.4820000001,2635089.9810000001,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"I_ER","index":12,"n_rows":140,"n_cols":454,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Exhibit A Exisiting Resources (MWh)"]
["TOC",null,null,"2015-10-01","2015-10-01","2015-11-01","2015-11-01","2015-12-01","2015-12-01","2016-01-01","2016-01-01","2016-02-01","2016-02-01","2016-03-01","2016-03-01","2016-04-01","2016-04-01","2016-05-01","2016-05-01","2016-06-01","2016-06-01","2016-07-01","2016-07-01","2016-08-01","2016-08-01","2016-09-01","2016-09-01","2016-10-01","2016-10-01","2016-11-01","2016-11-01","2016-12-01","2016-12-01","2017-01-01","2017-01-01","2017-02-01","2017-02-01","2017-03-01","2017-03-01","2017-04-01","2017-04-01","2017-05-01","2017-05-01","2017-06-01","2017-06-01","2017-07-01","2017-07-01","2017-08-01","2017-08-01","2017-09-01","2017-09-01","2017-10-01","2017-10-01","2017-11-01","2017-11-01","2017-12-01","2017-12-01","2018-01-01","2018-01-01","2018-02-01","2018-02-01","2018-03-01","2018-03-01","2018-04-01","2018-04-01","2018-05-01","2018-05-01","2018-06-01","2018-06-01","2018-07-01","2018-07-01","2018-08-01","2018-08-01","2018-09-01","2018-09-01","2018-10-01","2018-10-01","2018-11-01","2018-11-01","2018-12-01","2018-12-01","2019-01-01","2019-01-01","2019-02-01","2019-02-01","2019-03-01","2019-03-01","2019-04-01","2019-04-01","2019-05-01","2019-05-01","2019-06-01","2019-06-01","2019-07-01","2019-07-01","2019-08-01","2019-08-01","2019-09-01","2019-09-01","2019-10-01","2019-10-01","2019-11-01","2019-11-01","2019-12-01","2019-12-01","2020-01-01","2020-01-01","2020-02-01","2020-02-01","2020-03-01","2020-03-01","2020-04-01","2020-04-01","2020-05-01","2020-05-01","2020-06-01","2020-06-01","2020-07-01","2020-07-01","2020-08-01","2020-08-01","2020-09-01","2020-09-01","2020-10-01","2020-10-01","2020-11-01","2020-11-01","2020-12-01","2020-12-01","2021-01-01","2021-01-01","2021-02-01","2021-02-01","2021-03-01","2021-03-01","2021-04-01","2021-04-01","2021-05-01","2021-05-01","2021-06-01","2021-06-01","2021-07-01","2021-07-01","2021-08-01","2021-08-01","2021-09-01","2021-09-01","2021-10-01","2021-10-01","2021-11-01","2021-11-01","2021-12-01","2021-12-01","2022-01-01","2022-01-01","2022-02-01","2022-02-01","2022-03-01","2022-03-01","2022-04-01","2022-04-01","2022-05-01","2022-05-01","2022-06-01","2022-06-01","2022-07-01","2022-07-01","2022-08-01","2022-08-01","2022-09-01","2022-09-01","2022-10-01","2022-10-01","2022-11-01","2022-11-01","2022-12-01","2022-12-01","2023-01-01","2023-01-01","2023-02-01","2023-02-01","2023-03-01","2023-03-01","2023-04-01","2023-04-01","2023-05-01","2023-05-01","2023-06-01","2023-06-01","2023-07-01","2023-07-01","2023-08-01","2023-08-01","2023-09-01","2023-09-01","2023-10-01","2023-10-01","2023-11-01","2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01","2025-10-01","2025-10-01","2025-11-01","2025-11-01","2025-12-01","2025-12-01","2026-01-01","2026-01-01","2026-02-01","2026-02-01","2026-03-01","2026-03-01","2026-04-01","2026-04-01","2026-05-01","2026-05-01","2026-06-01","2026-06-01","2026-07-01","2026-07-01","2026-08-01","2026-08-01","2026-09-01","2026-09-01","2026-10-01","2026-10-01","2026-11-01","2026-11-01","2026-12-01","2026-12-01","2027-01-01","2027-01-01","2027-02-01","2027-02-01","2027-03-01","2027-03-01","2027-04-01","2027-04-01","2027-05-01","2027-05-01","2027-06-01","2027-06-01","2027-07-01","2027-07-01","2027-08-01","2027-08-01","2027-09-01","2027-09-01","2027-10-01","2027-10-01","2027-11-01","2027-11-01","2027-12-01","2027-12-01","2028-01-01","2028-01-01","2028-02-01","2028-02-01","2028-03-01","2028-03-01","2028-04-01","2028-04-01","2028-05-01","2028-05-01","2028-06-01","2028-06-01","2028-07-01","2028-07-01","2028-08-01","2028-08-01","2028-09-01","2028-09-01","2028-10-01","2028-10-01","2028-11-01","2028-11-01","2028-12-01","2028-12-01","2029-01-01","2029-01-01","2029-02-01","2029-02-01","2029-03-01","2029-03-01","2029-04-01","2029-04-01","2029-05-01","2029-05-01","2029-06-01","2029-06-01","2029-07-01","2029-07-01","2029-08-01","2029-08-01","2029-09-01","2029-09-01","2029-10-01","2029-10-01","2029-11-01","2029-11-01","2029-12-01","2029-12-01","2030-01-01","2030-01-01","2030-02-01","2030-02-01","2030-03-01","2030-03-01","2030-04-01","2030-04-01","2030-05-01","2030-05-01","2030-06-01","2030-06-01","2030-07-01","2030-07-01","2030-08-01","2030-08-01","2030-09-01","2030-09-01","2030-10-01","2030-10-01","2030-11-01","2030-11-01","2030-12-01","2030-12-01","2031-01-01","2031-01-01","2031-02-01","2031-02-01","2031-03-01","2031-03-01","2031-04-01","2031-04-01","2031-05-01","2031-05-01","2031-06-01","2031-06-01","2031-07-01","2031-07-01","2031-08-01","2031-08-01","2031-09-01","2031-09-01",{"$f":"DATE(YEAR(NV2),MONTH(NV2)+1,1)","v":"2031-10-01"},"2031-10-01","2031-11-01","2031-11-01","2031-12-01","2031-12-01","2032-01-01","2032-01-01","2032-02-01","2032-02-01","2032-03-01","2032-03-01","2032-04-01","2032-04-01","2032-05-01","2032-05-01","2032-06-01","2032-06-01","2032-07-01","2032-07-01","2032-08-01","2032-08-01","2032-09-01","2032-09-01","2032-10-01","2032-10-01","2032-11-01","2032-11-01","2032-12-01","2032-12-01","2033-01-01","2033-01-01","2033-02-01","2033-02-01","2033-03-01","2033-03-01","2033-04-01","2033-04-01","2033-05-01","2033-05-01","2033-06-01","2033-06-01","2033-07-01","2033-07-01","2033-08-01","2033-08-01","2033-09-01","2033-09-01",null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(D4:AA4)","v":0},{"$f":"+SUM(AB4:AY4)","v":0},{"$f":"+SUM(AZ4:BW4)","v":0},{"$f":"+SUM(BX4:CU4)","v":0},{"$f":"+SUM(CV4:DS4)","v":0},{"$f":"+SUM(DT4:EQ4)","v":0},{"$f":"+SUM(ER4:FO4)","v":0},{"$f":"+SUM(FP4:GM4)","v":0},{"$f":"+SUM(GN4:HK4)","v":0},{"$f":"+SUM(HL4:II4)","v":0},{"$f":"+SUM(IJ4:JG4)","v":0},{"$f":"+SUM(JH4:KE4)","v":0},{"$f":"+SUM(KF4:LC4)","v":0},{"$f":"+SUM(LD4:MA4)","v":0},{"$f":"+SUM(MB4:MY4)","v":0},{"$f":"+SUM(MZ4:NW4)","v":0},{"$f":"+SUM(NX4:OU4)","v":0},{"$f":"+SUM(OV4:PS4)","v":0}]
[null,10015,"Asotin County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(D5:AA5)","v":0},{"$f":"+SUM(AB5:AY5)","v":0},{"$f":"+SUM(AZ5:BW5)","v":0},{"$f":"+SUM(BX5:CU5)","v":0},{"$f":"+SUM(CV5:DS5)","v":0},{"$f":"+SUM(DT5:EQ5)","v":0},{"$f":"+SUM(ER5:FO5)","v":0},{"$f":"+SUM(FP5:GM5)","v":0},{"$f":"+SUM(GN5:HK5)","v":0},{"$f":"+SUM(HL5:II5)","v":0},{"$f":"+SUM(IJ5:JG5)","v":0},{"$f":"+SUM(JH5:KE5)","v":0},{"$f":"+SUM(KF5:LC5)","v":0},{"$f":"+SUM(LD5:MA5)","v":0},{"$f":"+SUM(MB5:MY5)","v":0},{"$f":"+SUM(MZ5:NW5)","v":0},{"$f":"+SUM(NX5:OU5)","v":0},{"$f":"+SUM(OV5:PS5)","v":0}]
[null,10024,"Benton County PUD #1",254,183,253,221,495,390,347,299,274,203,260,187,338,247,661,568,664,485,414,357,321,231,230,183,245,192,263,211,495,390,347,299,263,198,260,187,325,260,687,542,664,485,414,357,321,231,230,183,245,192,263,211,476,409,361,285,263,198,260,187,325,260,687,542,664,485,414,357,321,231,220,193,254,183,263,211,476,409,361,285,263,198,250,197,338,247,687,542,638,511,431,340,321,231,220,193,254,183,263,211,476,409,361,285,274,203,250,197,338,247,661,568,664,485,431,340,309,243,230,183,254,183,253,221,495,390,347,299,263,198,260,187,338,247,661,568,664,485,431,340,309,243,230,183,245,192,263,211,495,390,347,299,263,198,260,187,338,247,661,568,664,485,414,357,321,231,230,183,245,192,263,211,495,390,347,299,263,198,260,187,325,260,687,542,664,485,414,357,321,231,230,183,245,192,263,211,476,409,361,285,274,203,250,197,338,247,687,542,638,511,431,340,321,231,220,193,254,183,263,211,476,409,361,285,263,198,250,197,338,247,687,542,638,511,431,340,309,243,230,183,254,183,253,221,495,390,361,285,263,198,250,197,338,247,661,568,664,485,431,340,309,243,230,183,254,183,253,221,495,390,347,299,263,198,260,187,338,247,661,568,664,485,431,340,309,243,230,183,245,192,263,211,495,390,347,299,274,203,260,187,325,260,687,542,664,485,414,357,321,231,230,183,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,8065,8049,8049,8049,8065,8049,8049,8049,8065,8049,8049,8049,8065,0,0,0,0,0]
[null,10025,"Benton REA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10027,"Big Bend Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10029,"Blachly Lane Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10044,"Canby, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10046,"Central Electric Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10047,"Central Lincoln PUD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10055,"Albion, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10057,"Ashland, City of",47,34,31,27,48,38,51,43,68,50,79,57,87,64,90,77,97,71,78,67,65,47,40,32,45,36,32,26,48,38,51,43,65,49,79,57,84,67,94,74,97,71,78,67,65,47,40,32,45,36,32,26,46,40,53,41,65,49,79,57,84,67,94,74,97,71,78,67,65,47,38,34,47,34,32,26,46,40,53,41,65,49,76,60,87,64,94,74,93,74,82,64,65,47,38,34,47,34,32,26,46,40,53,41,68,50,76,60,87,64,90,77,97,71,82,64,63,50,40,32,47,34,31,27,48,38,51,43,65,49,79,57,87,64,90,77,97,71,82,64,63,50,40,32,45,36,32,26,48,38,51,43,65,49,79,57,87,64,90,77,97,71,78,67,65,47,40,32,45,36,32,26,48,38,51,43,65,49,79,57,84,67,94,74,97,71,78,67,65,47,40,32,45,36,32,26,46,40,53,41,68,50,76,60,87,64,94,74,93,74,82,64,65,47,38,34,47,34,32,26,46,40,53,41,65,49,76,60,87,64,94,74,93,74,82,64,63,50,40,32,47,34,31,27,48,38,53,41,65,49,76,60,87,64,90,77,97,71,82,64,63,50,40,32,47,34,31,27,48,38,51,43,65,49,79,57,87,64,90,77,97,71,82,64,63,50,40,32,45,36,32,26,48,38,51,43,68,50,79,57,84,67,94,74,97,71,78,67,65,47,40,32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1388,1385,1385,1385,1390,1386,1384,1385,1389,1386,1386,1386,1389,0,0,0,0,0]
[null,10059,"Bandon, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10062,"Bonners Ferry, City of",577,417,507,445,263,208,189,162,311,230,687,494,1124,821,1756,1511,1807,1320,1180,1014,474,342,366,293,556,438,528,424,263,208,189,162,299,224,687,494,1080,864,1827,1440,1807,1320,1180,1014,474,342,366,293,556,438,528,424,253,218,196,155,299,224,687,494,1080,864,1827,1440,1807,1320,1180,1014,474,342,351,307,577,417,528,424,253,218,196,155,299,224,661,520,1124,821,1827,1440,1737,1390,1227,967,474,342,351,307,577,417,528,424,253,218,196,155,311,230,661,520,1124,821,1756,1511,1807,1320,1227,967,456,360,366,293,577,417,507,445,263,208,189,162,299,224,687,494,1124,821,1756,1511,1807,1320,1227,967,456,360,366,293,556,438,528,424,263,208,189,162,299,224,687,494,1124,821,1756,1511,1807,1320,1180,1014,474,342,366,293,556,438,528,424,263,208,189,162,299,224,687,494,1080,864,1827,1440,1807,1320,1180,1014,474,342,366,293,556,438,528,424,253,218,196,155,311,230,661,520,1124,821,1827,1440,1737,1390,1227,967,474,342,351,307,577,417,528,424,253,218,196,155,299,224,661,520,1124,821,1827,1440,1737,1390,1227,967,456,360,366,293,577,417,507,445,263,208,196,155,299,224,661,520,1124,821,1756,1511,1807,1320,1227,967,456,360,366,293,577,417,507,445,263,208,189,162,299,224,687,494,1124,821,1756,1511,1807,1320,1227,967,456,360,366,293,556,438,528,424,263,208,189,162,311,230,687,494,1080,864,1827,1440,1807,1320,1180,1014,474,342,366,293,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,16498,16479,16478,16479,16498,16480,16480,16479,16497,16480,16480,16480,16497,0,0,0,0,0]
[null,10074,"Forest Grove, City of",1119,940,1134,1132,1587,1385,1262,1227,998,864,816,718,506,498,1040,1035,1547,1259,1202,1175,1403,1146,919,865,1079,989,1181,1079,1588,1385,1262,1227,958,840,816,718,488,524,1082,987,1548,1259,1203,1175,1405,1146,920,865,1078,989,1180,1079,1527,1452,1313,1169,956,840,814,718,488,524,1082,987,1548,1259,1203,1175,1405,1146,883,909,1121,940,1181,1079,1528,1452,1313,1169,958,840,786,756,507,498,1082,987,1488,1326,1252,1119,1405,1146,883,909,1123,940,1183,1079,1530,1452,1318,1169,1002,864,790,756,511,498,1045,1035,1552,1259,1256,1119,1358,1204,924,865,1125,940,1138,1132,1590,1385,1266,1227,961,840,819,718,511,498,1045,1035,1552,1259,1256,1119,1358,1204,924,865,1083,989,1185,1079,1590,1385,1266,1227,961,840,819,718,511,498,1045,1035,1552,1259,1207,1175,1409,1146,924,865,1083,989,1185,1079,1590,1385,1266,1227,961,840,819,718,491,524,1086,987,1552,1259,1207,1175,1409,1146,924,865,1082,989,1183,1079,1530,1452,1317,1169,1000,864,786,756,514,498,1090,987,1495,1326,1260,1119,1413,1146,890,909,1129,940,1188,1079,1533,1452,1321,1169,965,840,792,756,511,498,1079,987,1478,1326,1256,1119,1344,1204,924,865,1118,940,1125,1132,1591,1385,1310,1169,955,840,781,756,511,498,1031,1035,1545,1259,1256,1119,1344,1204,924,865,1118,940,1125,1132,1591,1385,1252,1227,955,840,819,718,511,498,1031,1035,1545,1259,1256,1119,1344,1204,924,865,1072,989,1174,1078,1581,1384,1256,1226,990,864,807,718,485,524,1079,987,1545,1259,1200,1175,1402,1146,924,865,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,25777,25724,25724,25725,25832,25767,25768,25767,25854,25755,25693,25693,25730,0,0,0,0,0]
[null,10087,"Port Angeles, City of",0,0,1,1,119,94,88,76,89,66,40,29,30,22,60,51,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,766,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10106,"Clearwater Power",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10136,"Douglas Electric Cooperative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10174,"Farmers Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10203,"Idaho County L & P",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10231,"Klickitat County PUD #1",1955,1413,1744,1530,1937,1527,993,854,1819,1345,1957,1409,1903,1391,1902,1635,1972,1442,1849,1590,1970,1422,1809,1448,1882,1486,1816,1458,1937,1527,993,854,1746,1310,1957,1409,1830,1464,1978,1559,1972,1442,1849,1590,1970,1422,1809,1448,1882,1486,1816,1458,1862,1602,1033,814,1746,1310,1957,1409,1830,1464,1978,1559,1972,1442,1849,1590,1970,1422,1737,1520,1955,1413,1816,1458,1862,1602,1033,814,1746,1310,1885,1481,1903,1391,1978,1559,1897,1517,1923,1516,1970,1422,1737,1520,1955,1413,1816,1458,1862,1602,1033,814,1819,1345,1885,1481,1903,1391,1902,1635,1972,1442,1923,1516,1897,1495,1809,1448,1955,1413,1744,1530,1937,1527,993,854,1746,1310,1957,1409,1903,1391,1902,1635,1972,1442,1923,1516,1897,1495,1809,1448,1882,1486,1816,1458,1937,1527,993,854,1746,1310,1957,1409,1903,1391,1902,1635,1972,1442,1849,1590,1970,1422,1809,1448,1882,1486,1816,1458,1937,1527,993,854,1746,1310,1957,1409,1830,1464,1978,1559,1972,1442,1849,1590,1970,1422,1809,1448,1882,1486,1816,1458,1862,1602,1033,814,1819,1345,1885,1481,1903,1391,1978,1559,1897,1517,1923,1516,1970,1422,1737,1520,1955,1413,1816,1458,1862,1602,1033,814,1746,1310,1885,1481,1903,1391,1978,1559,1897,1517,1923,1516,1897,1495,1809,1448,1955,1413,1744,1530,1937,1527,1033,814,1746,1310,1885,1481,1903,1391,1902,1635,1972,1442,1923,1516,1897,1495,1809,1448,1955,1413,1744,1530,1937,1527,993,854,1746,1310,1957,1409,1903,1391,1902,1635,1972,1442,1923,1516,1897,1495,1809,1448,1882,1486,1816,1458,1937,1527,993,854,1819,1345,1957,1409,1830,1464,1978,1559,1972,1442,1849,1590,1970,1422,1809,1448,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,38816,38708,38708,38708,38816,38708,38708,38708,38816,38708,38708,38708,38816,0,0,0,0,0]
[null,10244,"Lower Valley Energy",417,301,331,291,324,255,279,240,262,194,274,198,332,243,547,470,657,480,604,520,586,423,449,359,402,317,345,277,324,255,279,240,252,189,274,198,319,256,569,449,657,480,604,520,586,423,449,359,402,317,345,277,311,268,290,229,252,189,274,198,319,256,569,449,657,480,604,520,586,423,431,377,417,301,345,277,311,268,290,229,252,189,264,208,332,243,569,449,631,505,628,496,586,423,431,377,417,301,345,277,311,268,290,229,262,194,264,208,332,243,547,470,657,480,628,496,564,445,449,359,417,301,331,291,324,255,279,240,252,189,274,198,332,243,547,470,657,480,628,496,564,445,449,359,402,317,345,277,324,255,279,240,252,189,274,198,332,243,547,470,657,480,604,520,586,423,449,359,402,317,345,277,324,255,279,240,252,189,274,198,319,256,569,449,657,480,604,520,586,423,449,359,402,317,345,277,311,268,290,229,262,194,264,208,332,243,569,449,631,505,628,496,586,423,431,377,417,301,345,277,311,268,290,229,252,189,264,208,332,243,569,449,631,505,628,496,564,445,449,359,417,301,331,291,324,255,290,229,252,189,264,208,332,243,547,470,657,480,628,496,564,445,449,359,417,301,331,291,324,255,279,240,252,189,274,198,332,243,547,470,657,480,628,496,564,445,449,359,402,317,345,277,324,255,279,240,262,194,274,198,319,256,569,449,657,480,604,520,586,423,449,359,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,9036,9023,9023,9021,9036,9021,9022,9023,9037,9021,9021,9021,9038,0,0,0,0,0]
[null,10279,"Northern Wasco County PUD",1987,1435,1766,1551,1914,1508,920,791,1840,1362,1987,1431,1914,1398,1840,1582,1914,1398,1840,1582,1987,1435,1840,1472,1914,1508,1840,1477,1914,1508,920,791,1766,1325,1987,1431,1840,1472,1914,1508,1914,1398,1840,1582,1987,1435,1840,1472,1914,1508,1840,1477,1840,1582,957,754,1766,1325,1987,1431,1840,1472,1914,1508,1914,1398,1840,1582,1987,1435,1766,1546,1987,1435,1840,1477,1840,1582,957,754,1766,1325,1914,1504,1914,1398,1914,1508,1840,1472,1914,1508,1987,1435,1766,1546,1987,1435,1840,1477,1840,1582,957,754,1840,1362,1914,1504,1914,1398,1840,1582,1914,1398,1914,1508,1914,1508,1840,1472,1987,1435,1766,1551,1914,1508,920,791,1766,1325,1987,1431,1914,1398,1840,1582,1914,1398,1914,1508,1914,1508,1840,1472,1914,1508,1840,1477,1914,1508,920,791,1766,1325,1987,1431,1914,1398,1840,1582,1914,1398,1840,1582,1987,1435,1840,1472,1914,1508,1840,1477,1914,1508,920,791,1766,1325,1987,1431,1840,1472,1914,1508,1914,1398,1840,1582,1987,1435,1840,1472,1914,1508,1840,1477,1840,1582,957,754,1840,1362,1914,1504,1914,1398,1914,1508,1840,1472,1914,1508,1987,1435,1766,1546,1987,1435,1840,1477,1840,1582,957,754,1766,1325,1914,1504,1914,1398,1914,1508,1840,1472,1914,1508,1914,1508,1840,1472,1987,1435,1766,1551,1914,1508,957,754,1766,1325,1914,1504,1914,1398,1840,1582,1914,1398,1914,1508,1914,1508,1840,1472,1987,1435,1766,1551,1914,1508,920,791,1766,1325,1987,1431,1914,1398,1840,1582,1914,1398,1914,1508,1914,1508,1840,1472,1914,1508,1840,1477,1914,1508,920,791,1840,1362,1987,1431,1840,1472,1914,1508,1914,1398,1840,1582,1987,1435,1840,1472,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,38694,38583,38583,38583,38694,38583,38583,38583,38694,38583,38583,38583,38694,0,0,0,0,0]
[null,10307,"Peninsula Light Company",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10354,"Snohomish County PUD #1",10558,7625,16534,14511,24036,18955,18828,16189,14355,10628,11895,8565,10729,7840,10784,9274,8935,6530,8192,7045,8580,6197,7848,6278,10167,8017,17223,13822,24036,18955,18828,16189,13784,10338,11895,8565,10316,8252,11216,8843,8935,6530,8192,7045,8580,6197,7848,6278,10167,8017,17223,13822,23113,19878,19579,15438,13784,10338,11895,8565,10316,8252,11216,8843,8935,6530,8192,7045,8580,6197,7534,6593,10558,7625,17223,13822,23113,19878,19579,15438,13784,10338,11456,9004,10729,7840,11216,8843,8592,6874,8520,6717,8580,6197,7534,6593,10558,7625,17223,13822,23113,19878,19579,15438,14355,10628,11456,9004,10729,7840,10784,9274,8935,6530,8520,6717,8262,6514,7848,6278,10558,7625,16534,14511,24036,18955,18828,16189,13784,10338,11895,8565,10729,7840,10784,9274,8935,6530,8520,6717,8262,6514,7848,6278,10167,8017,17223,13822,24036,18955,18828,16189,13784,10338,11895,8565,10729,7840,10784,9274,8935,6530,8192,7045,8580,6197,7848,6278,10167,8017,17223,13822,24036,18955,18828,16189,13784,10338,11895,8565,10316,8252,11216,8843,8935,6530,8192,7045,8580,6197,7848,6278,10167,8017,17223,13822,23113,19878,19579,15438,14355,10628,11456,9004,10729,7840,11216,8843,8592,6874,8520,6717,8580,6197,7534,6593,10558,7625,17223,13822,23113,19878,19579,15438,13784,10338,11456,9004,10729,7840,11216,8843,8592,6874,8520,6717,8262,6514,7848,6278,10558,7625,16534,14511,24036,18955,19579,15438,13784,10338,11456,9004,10729,7840,10784,9274,8935,6530,8520,6717,8262,6514,7848,6278,10558,7625,16534,14511,24036,18955,18828,16189,13784,10338,11895,8565,10729,7840,10784,9274,8935,6530,8520,6717,8262,6514,7848,6278,10167,8017,17223,13822,24036,18955,18828,16189,14355,10628,11895,8565,10316,8252,11216,8843,8935,6530,8192,7045,8580,6197,7848,6278,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,270911,270051,270052,270053,270910,270049,270051,270051,270915,270051,270049,270049,270912,0,0,0,0,0]
[null,10388,"Umatilla Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10442,"Wasco Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10448,"West Oregon Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10298,"PNGC Aggregate",1632,1179,1349,1183,1390,1095,1311,1128,1308,968,1271,914,2175,1589,3617,3112,3852,2815,3158,2714,2347,1694,1248,1001,1572,1239,1405,1127,1390,1095,1311,1128,1255,942,1271,914,2091,1673,3763,2966,3852,2815,3158,2714,2347,1694,1248,1001,1572,1239,1405,1127,1336,1149,1364,1075,1255,942,1271,914,2091,1673,3763,2966,3852,2815,3158,2714,2347,1694,1199,1050,1632,1179,1405,1127,1336,1149,1364,1075,1255,942,1224,961,2175,1589,3763,2966,3704,2963,3284,2588,2347,1694,1199,1050,1661,1183,1418,1129,1344,1151,1373,1077,1332,972,1262,968,2224,1597,3677,3126,3923,2826,3356,2602,2325,1794,1300,1011,1661,1183,1361,1186,1398,1097,1320,1130,1278,946,1310,920,2224,1597,3677,3126,3923,2826,3356,2602,2325,1794,1300,1011,1600,1244,1418,1129,1398,1097,1320,1130,1278,946,1310,920,2224,1597,3677,3126,3923,2826,3227,2731,2415,1704,1300,1011,1600,1244,1418,1129,1398,1097,1320,1130,1278,946,1310,920,2139,1682,3825,2978,3923,2826,3227,2731,2415,1704,1300,1011,1600,1244,1418,1129,1344,1151,1373,1077,1332,972,1262,968,2224,1597,3825,2978,3772,2977,3356,2602,2415,1704,1249,1062,1661,1183,1418,1129,1344,1151,1373,1077,1278,946,1262,968,2224,1597,3825,2978,3772,2977,3356,2602,2325,1794,1300,1011,1661,1183,1361,1186,1398,1097,1373,1077,1278,946,1262,968,2224,1597,3677,3126,3923,2826,3356,2602,2325,1794,1300,1011,1661,1183,1361,1186,1398,1097,1320,1130,1278,946,1310,920,2224,1597,3677,3126,3923,2826,3356,2602,2325,1794,1300,1011,1600,1244,1418,1129,1398,1097,1320,1130,1332,972,1310,920,2139,1682,3825,2978,3923,2826,3227,2731,2415,1704,1300,1011,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,44050,43971,43971,43971,44631,44551,44551,44551,44631,44551,44551,44551,44631,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11408.800000000001,8995.4,10970,8803.4250000000011,10970,9434.2000000000007,11408.800000000001,8995.4,10531.2,7898.4000000000005,11847.6,8529.1750000000011,10970,8776,11408.800000000001,8995.4,11408.800000000001,8337.2000000000007,10970,9434.2000000000007,11847.6,8556.6,10531.2,9214.8000000000011]

{"sheet":"I_ER_other","index":13,"n_rows":138,"n_cols":454,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Existing Resources - Other (SNEERS, CORs, Green Exception)"]
["TOC",null,null,"2015-10-01","2015-10-01","2015-11-01","2015-11-01","2015-12-01","2015-12-01","2016-01-01","2016-01-01","2016-02-01","2016-02-01","2016-03-01","2016-03-01","2016-04-01","2016-04-01","2016-05-01","2016-05-01","2016-06-01","2016-06-01","2016-07-01","2016-07-01","2016-08-01","2016-08-01","2016-09-01","2016-09-01","2016-10-01","2016-10-01","2016-11-01","2016-11-01","2016-12-01","2016-12-01","2017-01-01","2017-01-01","2017-02-01","2017-02-01","2017-03-01","2017-03-01","2017-04-01","2017-04-01","2017-05-01","2017-05-01","2017-06-01","2017-06-01","2017-07-01","2017-07-01","2017-08-01","2017-08-01","2017-09-01","2017-09-01","2017-10-01","2017-10-01","2017-11-01","2017-11-01","2017-12-01","2017-12-01","2018-01-01","2018-01-01","2018-02-01","2018-02-01","2018-03-01","2018-03-01","2018-04-01","2018-04-01","2018-05-01","2018-05-01","2018-06-01","2018-06-01","2018-07-01","2018-07-01","2018-08-01","2018-08-01","2018-09-01","2018-09-01","2018-10-01","2018-10-01","2018-11-01","2018-11-01","2018-12-01","2018-12-01","2019-01-01","2019-01-01","2019-02-01","2019-02-01","2019-03-01","2019-03-01","2019-04-01","2019-04-01","2019-05-01","2019-05-01","2019-06-01","2019-06-01","2019-07-01","2019-07-01","2019-08-01","2019-08-01","2019-09-01","2019-09-01","2019-10-01","2019-10-01","2019-11-01","2019-11-01","2019-12-01","2019-12-01","2020-01-01","2020-01-01","2020-02-01","2020-02-01","2020-03-01","2020-03-01","2020-04-01","2020-04-01","2020-05-01","2020-05-01","2020-06-01","2020-06-01","2020-07-01","2020-07-01","2020-08-01","2020-08-01","2020-09-01","2020-09-01","2020-10-01","2020-10-01","2020-11-01","2020-11-01","2020-12-01","2020-12-01","2021-01-01","2021-01-01","2021-02-01","2021-02-01","2021-03-01","2021-03-01","2021-04-01","2021-04-01","2021-05-01","2021-05-01","2021-06-01","2021-06-01","2021-07-01","2021-07-01","2021-08-01","2021-08-01","2021-09-01","2021-09-01","2021-10-01","2021-10-01","2021-11-01","2021-11-01","2021-12-01","2021-12-01","2022-01-01","2022-01-01","2022-02-01","2022-02-01","2022-03-01","2022-03-01","2022-04-01","2022-04-01","2022-05-01","2022-05-01","2022-06-01","2022-06-01","2022-07-01","2022-07-01","2022-08-01","2022-08-01","2022-09-01","2022-09-01","2022-10-01","2022-10-01","2022-11-01","2022-11-01","2022-12-01","2022-12-01","2023-01-01","2023-01-01","2023-02-01","2023-02-01","2023-03-01","2023-03-01","2023-04-01","2023-04-01","2023-05-01","2023-05-01","2023-06-01","2023-06-01","2023-07-01","2023-07-01","2023-08-01","2023-08-01","2023-09-01","2023-09-01","2023-10-01","2023-10-01","2023-11-01","2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01","2025-10-01","2025-10-01","2025-11-01","2025-11-01","2025-12-01","2025-12-01","2026-01-01","2026-01-01","2026-02-01","2026-02-01","2026-03-01","2026-03-01","2026-04-01","2026-04-01","2026-05-01","2026-05-01","2026-06-01","2026-06-01","2026-07-01","2026-07-01","2026-08-01","2026-08-01","2026-09-01","2026-09-01","2026-10-01","2026-10-01","2026-11-01","2026-11-01","2026-12-01","2026-12-01","2027-01-01","2027-01-01","2027-02-01","2027-02-01","2027-03-01","2027-03-01","2027-04-01","2027-04-01","2027-05-01","2027-05-01","2027-06-01","2027-06-01","2027-07-01","2027-07-01","2027-08-01","2027-08-01","2027-09-01","2027-09-01","2027-10-01","2027-10-01","2027-11-01","2027-11-01","2027-12-01","2027-12-01","2028-01-01","2028-01-01","2028-02-01","2028-02-01","2028-03-01","2028-03-01","2028-04-01","2028-04-01","2028-05-01","2028-05-01","2028-06-01","2028-06-01","2028-07-01","2028-07-01","2028-08-01","2028-08-01","2028-09-01","2028-09-01","2028-10-01","2028-10-01","2028-11-01","2028-11-01","2028-12-01","2028-12-01","2029-01-01","2029-01-01","2029-02-01","2029-02-01","2029-03-01","2029-03-01","2029-04-01","2029-04-01","2029-05-01","2029-05-01","2029-06-01","2029-06-01","2029-07-01","2029-07-01","2029-08-01","2029-08-01","2029-09-01","2029-09-01","2029-10-01","2029-10-01","2029-11-01","2029-11-01","2029-12-01","2029-12-01","2030-01-01","2030-01-01","2030-02-01","2030-02-01","2030-03-01","2030-03-01","2030-04-01","2030-04-01","2030-05-01","2030-05-01","2030-06-01","2030-06-01","2030-07-01","2030-07-01","2030-08-01","2030-08-01","2030-09-01","2030-09-01","2030-10-01","2030-10-01","2030-11-01","2030-11-01","2030-12-01","2030-12-01","2031-01-01","2031-01-01","2031-02-01","2031-02-01","2031-03-01","2031-03-01","2031-04-01","2031-04-01","2031-05-01","2031-05-01","2031-06-01","2031-06-01","2031-07-01","2031-07-01","2031-08-01","2031-08-01","2031-09-01","2031-09-01",{"$f":"DATE(YEAR(NV2),MONTH(NV2)+1,1)","v":"2031-10-01"},"2031-10-01","2031-11-01","2031-11-01","2031-12-01","2031-12-01","2032-01-01","2032-01-01","2032-02-01","2032-02-01","2032-03-01","2032-03-01","2032-04-01","2032-04-01","2032-05-01","2032-05-01","2032-06-01","2032-06-01","2032-07-01","2032-07-01","2032-08-01","2032-08-01","2032-09-01","2032-09-01","2032-10-01","2032-10-01","2032-11-01","2032-11-01","2032-12-01","2032-12-01","2033-01-01","2033-01-01","2033-02-01","2033-02-01","2033-03-01","2033-03-01","2033-04-01","2033-04-01","2033-05-01","2033-05-01","2033-06-01","2033-06-01","2033-07-01","2033-07-01","2033-08-01","2033-08-01","2033-09-01","2033-09-01",null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(D4:AA4)","v":0},{"$f":"+SUM(AB4:AY4)","v":0},{"$f":"+SUM(AZ4:BW4)","v":0},{"$f":"+SUM(BX4:CU4)","v":0},{"$f":"+SUM(CV4:DS4)","v":0},{"$f":"+SUM(DT4:EQ4)","v":0},{"$f":"+SUM(ER4:FO4)","v":0},{"$f":"+SUM(FP4:GM4)","v":0},{"$f":"+SUM(GN4:HK4)","v":0},{"$f":"+SUM(HL4:II4)","v":0},{"$f":"+SUM(IJ4:JG4)","v":0},{"$f":"+SUM(JH4:KE4)","v":0},{"$f":"+SUM(KF4:LC4)","v":0},{"$f":"+SUM(LD4:MA4)","v":0},{"$f":"+SUM(MB4:MY4)","v":0},{"$f":"+SUM(MZ4:NW4)","v":0},{"$f":"+SUM(NX4:OU4)","v":0},{"$f":"+SUM(OV4:PS4)","v":0}]
[null,10015,"Asotin County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(D5:AA5)","v":0},{"$f":"+SUM(AB5:AY5)","v":0},{"$f":"+SUM(AZ5:BW5)","v":0},{"$f":"+SUM(BX5:CU5)","v":0},{"$f":"+SUM(CV5:DS5)","v":0},{"$f":"+SUM(DT5:EQ5)","v":0},{"$f":"+SUM(ER5:FO5)","v":0},{"$f":"+SUM(FP5:GM5)","v":0},{"$f":"+SUM(GN5:HK5)","v":0},{"$f":"+SUM(HL5:II5)","v":0},{"$f":"+SUM(IJ5:JG5)","v":0},{"$f":"+SUM(JH5:KE5)","v":0},{"$f":"+SUM(KF5:LC5)","v":0},{"$f":"+SUM(LD5:MA5)","v":0},{"$f":"+SUM(MB5:MY5)","v":0},{"$f":"+SUM(MZ5:NW5)","v":0},{"$f":"+SUM(NX5:OU5)","v":0},{"$f":"+SUM(OV5:PS5)","v":0}]
[null,10024,"Benton County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10025,"Benton REA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10027,"Big Bend Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10029,"Blachly Lane Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10044,"Canby, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10046,"Central Electric Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10047,"Central Lincoln PUD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10055,"Albion, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10057,"Ashland, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10059,"Bandon, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10062,"Bonners Ferry, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10074,"Forest Grove, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10087,"Port Angeles, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10106,"Clearwater Power",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10136,"Douglas Electric Cooperative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10174,"Farmers Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10203,"Idaho County L & P",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10204,"Idaho Falls Power",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10242,"Lost River Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10278,"Northern Lights",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10306,"Pend Oreille County PUD  #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26615,16136,27760,13612,28042,14709,26648,16103,25115,13499,28900,13851,27130,14242,28625,14126,27433,13939,26546,16205,28800,13951,26828,14544,26615,16136,27760,13612,28042,14709,26648,16103,25115,13499,28900,13851,26086,15286,29770,12981,27433,13939,26546,16205,28800,13951,26828,14544,26615,16136,27760,13612,26963,15788,27714,15037,26162,13831,27830,14921,27130,14242,29770,12981,26378,14994,27607,15144,28800,13951,25755,15617,27639,15112,27760,13612,26963,15788,27714,15037,25115,13499,27830,14921,27130,14242,29770,12981,26378,14994,27607,15144,27733,15018,26828,14544,27639,15112,26650,14722,28042,14709,27714,15037,25115,13499,27830,14921,27130,14242,28625,14126,27433,13939,27607,15144,27733,15018,26828,14544,27639,15112,26650,14722,28042,14709,26648,16103,25115,13499,28900,13851,27130,14242,28625,14126,27433,13939,27607,15144,27733,15018,26828,14544,26615,16136,27760,13612,28042,14709,26648,16103,26162,13831,28900,13851,26086,15286,29770,12981,27433,13939,26546,16205,28800,13951,26828,14544,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,503359,503359,504738,503359,503359,503359,504738,0,0,0,0,0]
[null,10352,"Skamania County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10379,"Steilacoom, Town of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10440,"Wahkiakum County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,11680,"Weiser, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12026,"Jefferson County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10298,"PNGC Aggregate",375,230,310,249,323,235,306,242,318,207,380,224,535,337,941,737,849,546,523,366,494,284,394,240,485,267,394,251,346,240,363,256,397,216,528,246,686,392,1156,733,1096,584,737,418,715,317,564,274,485,267,394,251,333,253,377,242,397,216,528,246,686,392,1156,733,1096,584,737,418,715,317,540,298,503,249,394,251,333,253,377,242,397,216,509,265,714,364,1156,733,1054,626,767,388,715,317,540,298,503,249,394,251,333,253,377,242,413,222,509,265,714,364,1111,778,1096,584,767,388,688,344,564,274,503,249,379,266,346,240,363,256,397,216,528,246,714,364,1111,778,1096,584,767,388,688,344,564,274,362,243,322,237,323,235,306,242,306,201,380,224,535,337,941,737,849,546,523,366,494,284,394,240,362,243,322,237,323,235,306,242,306,201,380,224,514,358,979,699,849,546,523,366,494,284,394,240,362,243,322,237,311,247,318,230,318,207,366,238,535,337,979,699,816,579,544,345,494,284,377,257,375,230,322,237,311,247,318,230,306,201,366,238,535,337,979,699,816,579,544,345,475,303,394,240,375,230,310,249,323,235,318,230,306,201,366,238,535,337,941,737,849,546,544,345,475,303,394,240,375,230,310,249,323,235,306,242,306,201,380,224,535,337,941,737,849,546,544,345,475,303,394,240,362,243,322,237,323,235,306,242,318,207,380,224,514,358,979,699,849,546,523,366,494,284,394,240,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,9645,11661,11661,11661,11683,11661,9627,9627,9645,9627,9627,9627,9645,0,0,0,0,0]

{"sheet":"I_NR","index":14,"n_rows":138,"n_cols":454,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"New Resources - Specified"]
["TOC",null,null,"2015-10-01","2015-10-01","2015-11-01","2015-11-01","2015-12-01","2015-12-01","2016-01-01","2016-01-01","2016-02-01","2016-02-01","2016-03-01","2016-03-01","2016-04-01","2016-04-01","2016-05-01","2016-05-01","2016-06-01","2016-06-01","2016-07-01","2016-07-01","2016-08-01","2016-08-01","2016-09-01","2016-09-01","2016-10-01","2016-10-01","2016-11-01","2016-11-01","2016-12-01","2016-12-01","2017-01-01","2017-01-01","2017-02-01","2017-02-01","2017-03-01","2017-03-01","2017-04-01","2017-04-01","2017-05-01","2017-05-01","2017-06-01","2017-06-01","2017-07-01","2017-07-01","2017-08-01","2017-08-01","2017-09-01","2017-09-01","2017-10-01","2017-10-01","2017-11-01","2017-11-01","2017-12-01","2017-12-01","2018-01-01","2018-01-01","2018-02-01","2018-02-01","2018-03-01","2018-03-01","2018-04-01","2018-04-01","2018-05-01","2018-05-01","2018-06-01","2018-06-01","2018-07-01","2018-07-01","2018-08-01","2018-08-01","2018-09-01","2018-09-01","2018-10-01","2018-10-01","2018-11-01","2018-11-01","2018-12-01","2018-12-01","2019-01-01","2019-01-01","2019-02-01","2019-02-01","2019-03-01","2019-03-01","2019-04-01","2019-04-01","2019-05-01","2019-05-01","2019-06-01","2019-06-01","2019-07-01","2019-07-01","2019-08-01","2019-08-01","2019-09-01","2019-09-01","2019-10-01","2019-10-01","2019-11-01","2019-11-01","2019-12-01","2019-12-01","2020-01-01","2020-01-01","2020-02-01","2020-02-01","2020-03-01","2020-03-01","2020-04-01","2020-04-01","2020-05-01","2020-05-01","2020-06-01","2020-06-01","2020-07-01","2020-07-01","2020-08-01","2020-08-01","2020-09-01","2020-09-01","2020-10-01","2020-10-01","2020-11-01","2020-11-01","2020-12-01","2020-12-01","2021-01-01","2021-01-01","2021-02-01","2021-02-01","2021-03-01","2021-03-01","2021-04-01","2021-04-01","2021-05-01","2021-05-01","2021-06-01","2021-06-01","2021-07-01","2021-07-01","2021-08-01","2021-08-01","2021-09-01","2021-09-01","2021-10-01","2021-10-01","2021-11-01","2021-11-01","2021-12-01","2021-12-01","2022-01-01","2022-01-01","2022-02-01","2022-02-01","2022-03-01","2022-03-01","2022-04-01","2022-04-01","2022-05-01","2022-05-01","2022-06-01","2022-06-01","2022-07-01","2022-07-01","2022-08-01","2022-08-01","2022-09-01","2022-09-01","2022-10-01","2022-10-01","2022-11-01","2022-11-01","2022-12-01","2022-12-01","2023-01-01","2023-01-01","2023-02-01","2023-02-01","2023-03-01","2023-03-01","2023-04-01","2023-04-01","2023-05-01","2023-05-01","2023-06-01","2023-06-01","2023-07-01","2023-07-01","2023-08-01","2023-08-01","2023-09-01","2023-09-01","2023-10-01","2023-10-01","2023-11-01","2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01","2025-10-01","2025-10-01","2025-11-01","2025-11-01","2025-12-01","2025-12-01","2026-01-01","2026-01-01","2026-02-01","2026-02-01","2026-03-01","2026-03-01","2026-04-01","2026-04-01","2026-05-01","2026-05-01","2026-06-01","2026-06-01","2026-07-01","2026-07-01","2026-08-01","2026-08-01","2026-09-01","2026-09-01","2026-10-01","2026-10-01","2026-11-01","2026-11-01","2026-12-01","2026-12-01","2027-01-01","2027-01-01","2027-02-01","2027-02-01","2027-03-01","2027-03-01","2027-04-01","2027-04-01","2027-05-01","2027-05-01","2027-06-01","2027-06-01","2027-07-01","2027-07-01","2027-08-01","2027-08-01","2027-09-01","2027-09-01","2027-10-01","2027-10-01","2027-11-01","2027-11-01","2027-12-01","2027-12-01","2028-01-01","2028-01-01","2028-02-01","2028-02-01","2028-03-01","2028-03-01","2028-04-01","2028-04-01","2028-05-01","2028-05-01","2028-06-01","2028-06-01","2028-07-01","2028-07-01","2028-08-01","2028-08-01","2028-09-01","2028-09-01","2028-10-01","2028-10-01","2028-11-01","2028-11-01","2028-12-01","2028-12-01","2029-01-01","2029-01-01","2029-02-01","2029-02-01","2029-03-01","2029-03-01","2029-04-01","2029-04-01","2029-05-01","2029-05-01","2029-06-01","2029-06-01","2029-07-01","2029-07-01","2029-08-01","2029-08-01","2029-09-01","2029-09-01","2029-10-01","2029-10-01","2029-11-01","2029-11-01","2029-12-01","2029-12-01","2030-01-01","2030-01-01","2030-02-01","2030-02-01","2030-03-01","2030-03-01","2030-04-01","2030-04-01","2030-05-01","2030-05-01","2030-06-01","2030-06-01","2030-07-01","2030-07-01","2030-08-01","2030-08-01","2030-09-01","2030-09-01","2030-10-01","2030-10-01","2030-11-01","2030-11-01","2030-12-01","2030-12-01","2031-01-01","2031-01-01","2031-02-01","2031-02-01","2031-03-01","2031-03-01","2031-04-01","2031-04-01","2031-05-01","2031-05-01","2031-06-01","2031-06-01","2031-07-01","2031-07-01","2031-08-01","2031-08-01","2031-09-01","2031-09-01",{"$f":"DATE(YEAR(NV2),MONTH(NV2)+1,1)","v":"2031-10-01"},"2031-10-01","2031-11-01","2031-11-01","2031-12-01","2031-12-01","2032-01-01","2032-01-01","2032-02-01","2032-02-01","2032-03-01","2032-03-01","2032-04-01","2032-04-01","2032-05-01","2032-05-01","2032-06-01","2032-06-01","2032-07-01","2032-07-01","2032-08-01","2032-08-01","2032-09-01","2032-09-01","2032-10-01","2032-10-01","2032-11-01","2032-11-01","2032-12-01","2032-12-01","2033-01-01","2033-01-01","2033-02-01","2033-02-01","2033-03-01","2033-03-01","2033-04-01","2033-04-01","2033-05-01","2033-05-01","2033-06-01","2033-06-01","2033-07-01","2033-07-01","2033-08-01","2033-08-01","2033-09-01","2033-09-01",null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(D4:AA4)","v":0},{"$f":"+SUM(AB4:AY4)","v":0},{"$f":"+SUM(AZ4:BW4)","v":0},{"$f":"+SUM(BX4:CU4)","v":0},{"$f":"+SUM(CV4:DS4)","v":0},{"$f":"+SUM(DT4:EQ4)","v":0},{"$f":"+SUM(ER4:FO4)","v":0},{"$f":"+SUM(FP4:GM4)","v":0},{"$f":"+SUM(GN4:HK4)","v":0},{"$f":"+SUM(HL4:II4)","v":0},{"$f":"+SUM(IJ4:JG4)","v":0},{"$f":"+SUM(JH4:KE4)","v":0},{"$f":"+SUM(KF4:LC4)","v":0},{"$f":"+SUM(LD4:MA4)","v":0},{"$f":"+SUM(MB4:MY4)","v":0},{"$f":"+SUM(MZ4:NW4)","v":0},{"$f":"+SUM(OV4:PS4)","v":0},{"$f":"+SUM(NB4:NY4)","v":0}]
[null,10015,"Asotin County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(D5:AA5)","v":0},{"$f":"+SUM(AB5:AY5)","v":0},{"$f":"+SUM(AZ5:BW5)","v":0},{"$f":"+SUM(BX5:CU5)","v":0},{"$f":"+SUM(CV5:DS5)","v":0},{"$f":"+SUM(DT5:EQ5)","v":0},{"$f":"+SUM(ER5:FO5)","v":0},{"$f":"+SUM(FP5:GM5)","v":0},{"$f":"+SUM(GN5:HK5)","v":0},{"$f":"+SUM(HL5:II5)","v":0},{"$f":"+SUM(IJ5:JG5)","v":0},{"$f":"+SUM(JH5:KE5)","v":0},{"$f":"+SUM(KF5:LC5)","v":0},{"$f":"+SUM(LD5:MA5)","v":0},{"$f":"+SUM(MB5:MY5)","v":0},{"$f":"+SUM(MZ5:NW5)","v":0},{"$f":"+SUM(OV5:PS5)","v":0},{"$f":"+SUM(NB5:NY5)","v":0}]
[null,10024,"Benton County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10025,"Benton REA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10027,"Big Bend Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10029,"Blachly Lane Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10044,"Canby, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10046,"Central Electric Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10047,"Central Lincoln PUD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10055,"Albion, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10057,"Ashland, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10059,"Bandon, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10062,"Bonners Ferry, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10074,"Forest Grove, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10087,"Port Angeles, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10106,"Clearwater Power",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10136,"Douglas Electric Cooperative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10174,"Farmers Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10203,"Idaho County L & P",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10204,"Idaho Falls Power",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,193,140,240,193,303,261,239,189,216,160,241,189,223,163,164,141,159,116,161,128,187,148,220,176,193,140,231,202,316,248,230,198,208,155,250,180,223,163,164,141,159,116,161,128,187,148,220,176,186,147,240,193,316,248,230,198,208,155,250,180,223,163,164,141,159,116,155,134,195,140,220,176,186,147,240,193,316,248,230,198,208,155,250,180,214,172,171,134,159,116,155,134,195,140,220,176,186,147,240,193,303,261,239,189,216,160,241,189,223,163,171,134,153,122,161,128,195,140,211,185,193,140,240,193,303,261,239,189,208,155,241,189,223,163,171,134,153,122,161,128,187,148,220,176,193,140,231,202,316,248,239,189,208,155,241,189,223,163,164,141,159,116,161,128,187,148,220,176,193,140,231,202,316,248,230,198,208,155,250,180,223,163,164,141,159,116,161,128,187,148,220,176,186,147,240,193,316,248,230,198,216,160,250,180,214,172,171,134,159,116,155,134,195,140,220,176,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,4550,4537,4537,4537,4550,4537,4537,4537,4550,0,0,0,0,0]
[null,10242,"Lost River Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10278,"Northern Lights",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10306,"Pend Oreille County PUD  #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10352,"Skamania County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10379,"Steilacoom, Town of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10440,"Wahkiakum County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,11680,"Weiser, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12026,"Jefferson County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10298,"PNGC Aggregate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"I_SuperPeak","index":15,"n_rows":138,"n_cols":219,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Superpeak Quantities (MW)"]
["TOC"]
[null,"BESID","AccountName","2015-10-01",{"$f":"+EOMONTH(D3,0)+1","v":"2015-11-01"},{"$f":"+EOMONTH(E3,0)+1","v":"2015-12-01"},"2016-01-01","2016-02-01","2016-03-01","2016-04-01","2016-05-01","2016-06-01","2016-07-01","2016-08-01","2016-09-01","2016-10-01","2016-11-01","2016-12-01","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01",{"$f":"+EOMONTH(BQ3,0)+1","v":"2021-04-01"},"2021-05-01",{"$f":"+EOMONTH(BS3,0)+1","v":"2021-06-01"},"2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01",{"$f":"+EOMONTH(EE3,0)+1","v":"2026-10-01"},{"$f":"+EOMONTH(EF3,0)+1","v":"2026-11-01"},"2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01",{"$f":"+EOMONTH(EU3,0)+1","v":"2028-02-01"},{"$f":"+EOMONTH(EV3,0)+1","v":"2028-03-01"},"2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01",{"$f":"DATE(YEAR(FO3),MONTH(FO3)+1,1)","v":"2029-10-01"},{"$f":"DATE(YEAR(FP3),MONTH(FP3)+1,1)","v":"2029-11-01"},"2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01",{"$f":"DATE(YEAR(GM3),MONTH(GM3)+1,1)","v":"2031-10-01"},"2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01","2033-01-01","2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01"]
[null,10005,"Alder Mutual",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10015,"Asotin County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10024,"Benton County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10025,"Benton REA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.357,1.357,1.357,1.357,1.357,1.357,1.357,1.357,1.357,1.357,1.357,1.357,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10027,"Big Bend Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10029,"Blachly Lane Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10044,"Canby, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10046,"Central Electric Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10047,"Central Lincoln PUD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10055,"Albion, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10057,"Ashland, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10059,"Bandon, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10062,"Bonners Ferry, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10074,"Forest Grove, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10087,"Port Angeles, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10106,"Clearwater Power",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10136,"Douglas Electric Cooperative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10174,"Farmers Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10203,"Idaho County L & P",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10204,"Idaho Falls Power",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10242,"Lost River Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10278,"Northern Lights",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10306,"Pend Oreille County PUD  #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10352,"Skamania County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10379,"Steilacoom, Town of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10440,"Wahkiakum County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,11680,"Weiser, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12026,"Jefferson County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10298,"PNGC Aggregate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"T1SFCO","index":16,"n_rows":219,"n_cols":19,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Locked RHWM Tier 1 System Firm Critical Output",null,null,null,null,"Unlocked RHWM Tier 1 System Firm Critical Output"]
["TOC",null,null,"T1SFCO",null,null,null,null,"T1SFCO"]
[null,null,null,"HLH","LLH",null,null,null,"HLH","LLH"]
[null,"2015-10-01",{"$f":"+IF(MONTH(B4)>9,YEAR(B4)+1,YEAR(B4))","v":2016},3005206.1166364355,1707066.1522678721,null,"2015-10-01",{"$f":"+IF(MONTH(G4)>9,YEAR(G4)+1,YEAR(G4))","v":2016},3005206.1166364355,1707066.1522678721]
[null,"2015-11-01",{"$f":"+IF(MONTH(B5)>9,YEAR(B5)+1,YEAR(B5))","v":2016},3564633.7048831815,2149235.010652422,null,"2015-11-01",{"$f":"+IF(MONTH(G5)>9,YEAR(G5)+1,YEAR(G5))","v":2016},3564633.7048831815,2149235.010652422]
[null,"2015-12-01",2016,3432613.0113362977,2118518.9859713502,null,"2015-12-01",2016,3432613.0113362977,2118518.9859713502]
[null,"2016-01-01",2016,3031081.1134259398,1810907.1483933497,null,"2016-01-01",2016,3031081.1134259398,1810907.1483933497]
[null,"2016-02-01",2016,2721704.3629461182,1628321.3365907334,null,"2016-02-01",2016,2721704.3629461182,1628321.3365907334]
[null,"2016-03-01",2016,3144760.6459119841,1918052.511652631,null,"2016-03-01",2016,3144760.6459119841,1918052.511652631]
[null,"2016-04-01",2016,2536630.177984138,1543212.0599031756,null,"2016-04-01",2016,2536630.177984138,1543212.0599031756]
[null,"2016-05-01",2016,4355742.6529346593,2395353.5248035886,null,"2016-05-01",2016,4355742.6529346593,2395353.5248035886]
[null,"2016-06-01",2016,3651623.3587996154,2091037.4247055377,null,"2016-06-01",2016,3651623.3587996154,2091037.4247055377]
[null,"2016-07-01",2016,3232486.4555041729,1720187.2824468426,null,"2016-07-01",2016,3232486.4555041729,1720187.2824468426]
[null,"2016-08-01",2016,3434966.2587655196,1736721.1112696491,null,"2016-08-01",2016,3434966.2587655196,1736721.1112696491]
[null,"2016-09-01",2016,2678192.5398791125,1659705.8886494925,null,"2016-09-01",2016,2678192.5398791125,1659705.8886494925]
[null,"2017-06-01",2017,3244718.6612672503,1804313.8489937191,null,"2017-06-01",2017,3244718.6612672503,1804313.8489937191]
[null,"2018-10-01",2019,3036800.3480759999,1606486.3280799999,null,"2018-10-01",2019,3036800.3480759999,1606486.3280799999]
[null,"2019-03-01",2019,2979135.3254869999,1720132.609957,null,"2019-03-01",2019,2979135.3254869999,1720132.609957]
[null,"2020-10-01",2021,2985533,1585724,null,"2020-10-01",2021,2985533,1585724]
[null,"2021-12-01",2022,3123816.654447,2473130.4735659999,null,"2021-12-01",2022,3123816.654447,2473130.4735659999]
[null,"2023-02-01",2023,2318322.254096,1670796.082282,null,"2023-02-01",2023,2318322.254096,1670796.082282]
[null,"2024-06-01",2024,3323457.3871160001,2658765.9096927997,null,"2024-06-01",2024,{"$f":"IF(Charges_includingSlice!$C$6=\"30WY/P10\",T1SFCO!R108,O108)","v":2946290.9648000002},{"$f":"IF(Charges_includingSlice!$C$6=\"30WY/P10\",T1SFCO!S108,P108)","v":2357032.7718400001},null,null,null,null,3323457.3871160001,2658765.9096927997,null,2946290.9648000002,2357032.7718400001]
[null,"2024-09-01",2024,2450260.7101143552,2143978.1213500607,null,"2024-09-01",2024,{"$f":"IF(Charges_includingSlice!$C$6=\"30WY/P10\",T1SFCO!R111,O111)","v":2313552.0130559998},{"$f":"IF(Charges_includingSlice!$C$6=\"30WY/P10\",T1SFCO!S111,P111)","v":2024358.0114239999},null,null,null,null,2450260.7101143552,2143978.1213500607,null,2313552.0130559998,2024358.0114239999]
[null,"2026-06-01",2026,4483543.2930039996,2033829.9641529999,null,"2026-06-01",2026,4483543.2930039996,2033829.9641529999]
[null,"2027-06-01",2027,4180288.7979540001,1812224.73982,null,"2027-06-01",2027,4180288.7979540001,1812224.73982]
[null,"2028-10-01",2029,2933924.2267009998,1607763.131786,null,"2028-10-01",2029,2933924.2267009998,1607763.131786]
[null,"2029-01-01",2029,2980433.044489,1775825.8926359999,null,"2029-01-01",2029,2980433.044489,1775825.8926359999]
[null,"2030-03-01",2030,3011427.2554339999,1745658.570627,null,"2030-03-01",2030,3011427.2554339999,1745658.570627]
[null,"2031-05-01",2031,2899912.0206769998,1664408.59978,null,"2031-05-01",2031,2899912.0206769998,1664408.59978]
[null,"2032-12-01",2033,3522156.5803820002,2178264.4166509998,null,"2032-12-01",2033,3522156.5803820002,2178264.4166509998]
[null,"2033-07-01",2033,3591458.9525759998,1714222.387048,null,"2033-07-01",2033,3591458.9525759998,1714222.387048]
[null,"2033-08-01",2033,3341758.6920949998,1563279.980434,null,"2033-08-01",2033,3341758.6920949998,1563279.980434]
[null,"2033-09-01",2033,2939583.2617210001,1674820.077053,null,"2033-09-01",2033,2939583.2617210001,1674820.077053]

{"sheet":"RT1SC","index":17,"n_rows":219,"n_cols":14,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Tier 1 System Capability"]
["TOC",null,null,"RHWM Aug",null,"T1SFCO",null,null,null,null,null,null,"Seasonal Average"]
[null,null,null,"HLH","LLH","HLH","LLH",null,"RHWM Tier 1 System Capability",null,null,null,"HLH","LLH"]
[null,"2015-10-01",{"$f":"+IF(MONTH(B4)>9,YEAR(B4)+1,YEAR(B4))","v":2016},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C4,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B4,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C4-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B4,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C4,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B4,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":26069.904000000002},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C4,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B4,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C4-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B4,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C4,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B4,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":18828.263999999999},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B4,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B4,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":3005206.1166364355},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B4,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B4,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":1707066.1522678721},null,null,null,null,{"$f":"+DATE(I5-1,10,1)","v":"2023-10-01"},{"$f":"+VLOOKUP($L4,$B:$G,3,FALSE)+VLOOKUP($L4,$B:$G,5,FALSE)","v":2317811.8895359999},{"$f":"+VLOOKUP($L4,$B:$G,4,FALSE)+VLOOKUP($L4,$B:$G,6,FALSE)","v":1827505.528288}]
[null,"2015-11-01",{"$f":"+IF(MONTH(B5)>9,YEAR(B5)+1,YEAR(B5))","v":2016},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C5,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B5,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C5-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B5,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C5,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B5,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":23173.248},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C5,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B5,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C5-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B5,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C5,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B5,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":20336.939000000002},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B5,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B5,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":3564633.7048831815},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B5,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B5,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":2149235.010652422},null,{"$f":"+Init!C9","v":2024},{"$f":"ROUND(SUM(OFFSET($F$4:$G$15,MATCH($I5,$C$4:$C$219,0)-1,0))/VLOOKUP($I5,Init!$M:$O,3,FALSE),3)","v":7010.37},null,{"$f":"+EOMONTH(L4,0)+1","v":"2023-11-01"},3017138.1304000001,2421253.3496460002]
[null,"2015-12-01",2016,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C6,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B6,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C6-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B6,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C6,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B6,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":25104.351999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C6,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B6,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C6-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B6,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C6,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B6,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":19793.815999999999},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B6,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B6,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":3432613.0113362977},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B6,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B6,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":2118518.9859713502},null,{"$f":"+I5+1","v":2025},{"$f":"ROUND(SUM(OFFSET($F$4:$G$15,MATCH($I6,$C$4:$C$219,0)-1,0))/VLOOKUP($I6,Init!$M:$O,3,FALSE),3)","v":6898.5159999999996},null,{"$f":"+EOMONTH(L5,0)+1","v":"2023-12-01"},3141019.6488000001,2701276.8979679998]
[null,"2016-01-01",2016,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C7,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B7,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C7-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B7,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C7,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B7,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":24138.799999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C7,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B7,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C7-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B7,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C7,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B7,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":20759.368000000002},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B7,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B7,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":3031081.1134259398},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B7,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B7,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":1810907.1483933497},null,"T1SFCO",{"$f":"ROUND(SUM(OFFSET($F$4:$G$27,MATCH($I5,$C$4:$C$219,0)-1,0))/(VLOOKUP($I$5,Init!$M:$O,3,FALSE)+VLOOKUP($I$6,Init!$M:$O,3,FALSE)),3)","v":6954.52},null,"2024-01-01",3382068.8936319998,2666631.2430560002]
[null,"2016-02-01",2016,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C8,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B8,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C8-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B8,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C8,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B8,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":24138.799999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C8,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B8,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C8-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B8,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C8,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B8,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":17862.712},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B8,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B8,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":2721704.3629461182},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B8,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B8,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":1628321.3365907334},null,"RHWM Augmentation",{"$f":"+SUM(OFFSET($D$4:$E$15,MATCH($I$5,$C$4:$C$219,0)-1,0))/VLOOKUP(I5,Init!$M:$O,3,FALSE)","v":70.748000000000005},null,"2024-02-01",3040982.0900000003,2250326.7465999997]
[null,"2016-03-01",2016,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C9,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B9,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C9-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B9,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C9,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B9,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":26069.904000000002},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C9,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B9,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C9-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B9,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C9,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B9,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":18767.917000000001},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B9,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B9,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":3144760.6459119841},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B9,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B9,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":1918052.511652631},null,null,null,null,"2024-03-01",3223986.8997439998,2534239.7024429999]
[null,"2016-04-01",2016,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C10,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B10,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C10-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B10,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C10,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B10,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":25104.351999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C10,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B10,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C10-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B10,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C10,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B10,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":18345.488000000001},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B10,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B10,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":2536630.177984138},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B10,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B10,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":1543212.0599031756},null,"RT1SC",{"$f":"+J7+J8","v":7025.268},null,"2024-04-01",2444685.2437279997,1786500.7550319999]
[null,"2016-05-01",2016,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C11,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B11,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C11-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B11,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C11,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B11,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":24138.799999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C11,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B11,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C11-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B11,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C11,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B11,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":20759.368000000002},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B11,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B11,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":4355742.6529346593},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B11,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B11,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":2395353.5248035886},null,null,null,null,"2024-05-01",3320608.0930880001,2618171.7657039999]
[null,"2016-06-01",2016,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C12,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B12,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C12-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B12,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C12,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B12,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":25104.351999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C12,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B12,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C12-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B12,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C12,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B12,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":18345.488000000001},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B12,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B12,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":3651623.3587996154},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B12,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B12,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":2091037.4247055377},null,null,null,null,"2024-06-01",2974590.1648000004,2379672.1318399999]
[null,"2016-07-01",2016,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C13,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B13,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C13-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B13,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C13,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B13,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":24138.799999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C13,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B13,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C13-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B13,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C13,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B13,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":20759.368000000002},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B13,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B13,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":3232486.4555041729},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B13,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B13,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":1720187.2824468426},null,null,null,null,"2024-07-01",2793907.172576,2202888.347608]
[null,"2016-08-01",2016,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C14,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B14,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C14-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B14,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C14,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B14,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":26069.904000000002},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C14,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B14,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C14-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B14,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C14,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B14,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":18828.263999999999},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B14,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B14,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":3434966.2587655196},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B14,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B14,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":1736721.1112696491},null,null,null,null,"2024-08-01",2767601.0156748388,1998822.9557651612]
[null,"2016-09-01",2016,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C15,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B15,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C15-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B15,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C15,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B15,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":24138.799999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C15,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B15,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C15-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B15,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C15,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B15,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":19311.04},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B15,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B15,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":2678192.5398791125},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B15,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B15,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":1659705.8886494925},null,null,null,null,"2024-09-01",2340719.2450559996,2048129.3394239999]
[null,"2017-06-01",2017,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C24,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B24,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C24-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B24,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C24,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B24,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":25104.351999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C24,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B24,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C24-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B24,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C24,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B24,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":18345.488000000001},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B24,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B24,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":3244718.6612672503},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B24,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B24,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":1804313.8489937191},null,null,null,null,"2025-06-01",2703868.8520000004,2163095.0816000002]
[null,"2018-10-01",2019,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C40,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B40,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C40-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B40,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C40,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B40,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":28264.463999999996},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C40,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B40,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C40-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B40,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C40,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B40,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":20413.223999999998},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B40,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B40,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":3036800.3480759999},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B40,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B40,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":1606486.3280799999},null,null,null,null,"Aug",2717954.1605889034,2051340.3194750967]
[null,"2019-03-01",2019,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C45,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B45,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C45-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B45,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C45,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B45,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":27217.631999999998},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C45,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B45,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C45-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B45,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C45,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B45,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":21394.628999999997},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B45,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B45,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":2979135.3254869999},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B45,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B45,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":1720132.609957},null,null,null,{"$f":"+IF(VLOOKUP(I5,Init!$M:$O,3,FALSE)>8760,WEEKDAY(DATE(I5,2,29),1),0)","v":5},{"$f":"+L5","v":"2023-11-01"},{"$f":"IF($K$45=0,M31,IF(AND($K$45>1,$L45=$L$48),M31+8*$J$10,IF(AND($K$45=1,$L45=$L$60),M31-8*$J$10,M31)))","v":3017698.8590000002},{"$f":"IF($K$45=0,N31,IF(AND($K$45=1,$L45=$L$48),N31+12*$J$10,IF(AND($K$45=1,$L45=$L$60),N31-12*$J$10,IF(AND($K$45>1,$L45=$L$48),N31+4*$J$10,IF(AND($K$45>1,$L45=$L$60),N31-4*$J$10,N31)))))","v":2421703.3343475005}]
[null,"2020-10-01",2021,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C64,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B64,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C64-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B64,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C64,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B64,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":29919.887999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C64,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B64,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C64-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B64,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C64,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B64,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":21608.808000000001},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B64,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B64,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":2985533},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B64,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B64,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":1585724},null,null,null,null,"2025-06-01",2839229.5084000006,2271383.60672]
[null,"2021-12-01",2022,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C78,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B78,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C78-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B78,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C78,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B78,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":28811.743999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C78,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B78,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C78-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B78,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C78,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B78,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":22716.952000000001},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B78,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B78,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":3123816.654447},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B78,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B78,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":2473130.4735659999}]
[null,"2023-02-01",2023,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C92,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B92,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C92-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B92,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C92,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B92,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":26595.455999999998},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C92,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B92,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C92-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B92,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C92,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B92,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":19946.592000000001},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B92,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B92,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":2318322.254096},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B92,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B92,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":1670796.082282}]
[null,"2024-06-01",2024,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C108,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B108,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C108-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B108,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C108,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B108,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":28299.200000000001},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C108,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B108,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C108-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B108,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C108,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B108,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":22639.360000000001},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B108,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B108,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":2946290.9648000002},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B108,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B108,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":2357032.7718400001}]
[null,"2024-09-01",2024,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C111,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B111,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C111-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B111,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C111,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B111,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":27167.232000000004},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C111,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B111,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C111-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B111,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C111,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B111,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":23771.328000000001},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B111,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B111,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":2313552.0130559998},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B111,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B111,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":2024358.0114239999}]
[null,"2026-06-01",2026,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C132,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B132,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C132-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B132,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C132,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B132,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":30882.176000000003},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C132,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B132,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C132-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B132,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C132,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B132,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":22567.744000000002},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B132,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B132,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":4483543.2930039996},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B132,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B132,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":2033829.9641529999}]
[null,"2027-06-01",2027,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C144,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B144,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C144-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B144,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C144,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B144,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":30882.176000000003},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C144,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B144,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C144-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B144,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C144,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B144,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":22567.744000000002},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B144,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B144,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":4180288.7979540001},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B144,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B144,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":1812224.73982}]
[null,"2028-10-01",{"$f":"+IF(MONTH(B160)>9,YEAR(B160)+1,YEAR(B160))","v":2029},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C160,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B160,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C160-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B160,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C160,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B160,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":30930.847999999998},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C160,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B160,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C160-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B160,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C160,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B160,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":24387.784},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B160,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B160,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":2933924.2267009998},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B160,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B160,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":1607763.131786}]
[null,"2029-01-01",2029,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C163,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B163,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C163-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B163,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C163,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B163,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":30930.847999999998},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C163,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B163,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C163-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B163,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C163,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B163,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":24387.784},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B163,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B163,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":2980433.044489},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B163,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B163,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":1775825.8926359999}]
[null,"2030-03-01",2030,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C177,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B177,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C177-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B177,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C177,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B177,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":30930.847999999998},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C177,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B177,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C177-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B177,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C177,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B177,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":24313.430999999997},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B177,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B177,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":3011427.2554339999},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B177,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B177,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":1745658.570627}]
[null,"2031-05-01",2031,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C191,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B191,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C191-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B191,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C191,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B191,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":30930.847999999998},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C191,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B191,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C191-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B191,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C191,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B191,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":24387.784},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B191,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B191,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":2899912.0206769998},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B191,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B191,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":1664408.59978}]
[null,"2032-12-01",2033,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C210,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B210,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C210-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B210,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C210,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B210,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":30930.847999999998},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C210,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B210,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C210-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B210,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C210,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B210,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":24387.784},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B210,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B210,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":3522156.5803820002},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B210,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B210,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":2178264.4166509998}]
[null,"2033-07-01",2033,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C217,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B217,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C217-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B217,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C217,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B217,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":29741.199999999997},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C217,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B217,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C217-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B217,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C217,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B217,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":25577.431999999997},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B217,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B217,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":3591458.9525759998},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B217,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B217,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":1714222.387048}]
[null,"2033-08-01",2033,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C218,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B218,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C218-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B218,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C218,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B218,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":32120.495999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C218,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B218,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C218-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B218,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C218,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B218,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":23198.135999999999},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B218,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B218,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":3341758.6920949998},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B218,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B218,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":1563279.980434}]
[null,"2033-09-01",2033,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C219,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B219,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C219-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B219,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C219,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B219,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":29741.199999999997},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C219,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B219,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C219-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B219,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C219,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B219,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":23792.959999999999},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B219,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B219,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":2939583.2617210001},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B219,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B219,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":1674820.077053}]

{"sheet":"AART1SC","index":18,"n_rows":219,"n_cols":11,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Annual Average Tier 1 System Capability"]
["TOC",null,null,"RHWM Aug",null,"T1SFCO",null,null,null,"Seasonal Average"]
[null,null,null,"HLH","LLH","HLH","LLH",null,null,"HLH","LLH"]
[null,"2015-10-01",{"$f":"+IF(MONTH(B4)>9,YEAR(B4)+1,YEAR(B4))","v":2016},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C4,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B4,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C4-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B4,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C4,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B4,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":26069.904000000002},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C4,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B4,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C4-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B4,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C4,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B4,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":18828.263999999999},{"$f":"VLOOKUP($B4,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":3005206.1166364355},{"$f":"VLOOKUP($B4,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":1707066.1522678721},null,{"$f":"+Init!C12","v":"2023-10-01"},{"$f":"+VLOOKUP($I4,$B:$G,3,FALSE)+VLOOKUP($I4,$B:$G,5,FALSE)","v":2317811.8895359999},{"$f":"+VLOOKUP($I4,$B:$G,4,FALSE)+VLOOKUP($I4,$B:$G,6,FALSE)","v":1827505.528288}]
[null,"2015-11-01",{"$f":"+IF(MONTH(B5)>9,YEAR(B5)+1,YEAR(B5))","v":2016},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C5,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B5,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C5-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B5,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C5,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B5,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":23173.248},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C5,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B5,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C5-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B5,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C5,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B5,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":20336.939000000002},{"$f":"VLOOKUP($B5,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":3564633.7048831815},{"$f":"VLOOKUP($B5,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":2149235.010652422},null,{"$f":"+EOMONTH(I4,0)+1","v":"2023-11-01"},{"$f":"+VLOOKUP($I5,$B:$G,3,FALSE)+VLOOKUP($I5,$B:$G,5,FALSE)","v":3017138.1304000001},2421253.3496460002]
[null,"2015-12-01",2016,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C6,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B6,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C6-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B6,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C6,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B6,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":25104.351999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C6,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B6,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C6-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B6,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C6,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B6,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":19793.815999999999},{"$f":"VLOOKUP($B6,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":3432613.0113362977},{"$f":"VLOOKUP($B6,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":2118518.9859713502},null,{"$f":"+EOMONTH(I5,0)+1","v":"2023-12-01"},3141019.6488000001,2701276.8979679998]
[null,"2016-01-01",2016,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C7,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B7,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C7-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B7,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C7,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B7,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":24138.799999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C7,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B7,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C7-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B7,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C7,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B7,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":20759.368000000002},{"$f":"VLOOKUP($B7,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":3031081.1134259398},{"$f":"VLOOKUP($B7,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":1810907.1483933497},null,"2024-01-01",3382068.8936319998,2666631.2430560002]
[null,"2016-02-01",2016,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C8,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B8,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C8-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B8,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C8,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B8,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":24138.799999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C8,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B8,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C8-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B8,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C8,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B8,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":17862.712},{"$f":"VLOOKUP($B8,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":2721704.3629461182},{"$f":"VLOOKUP($B8,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":1628321.3365907334},null,"2024-02-01",3040982.0900000003,2250326.7465999997]
[null,"2016-03-01",2016,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C9,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B9,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C9-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B9,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C9,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B9,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":26069.904000000002},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C9,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B9,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C9-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B9,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C9,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B9,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":18767.917000000001},{"$f":"VLOOKUP($B9,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":3144760.6459119841},{"$f":"VLOOKUP($B9,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":1918052.511652631},null,"2024-03-01",3223986.8997439998,2534239.7024429999]
[null,"2016-04-01",2016,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C10,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B10,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C10-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B10,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C10,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B10,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":25104.351999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C10,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B10,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C10-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B10,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C10,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B10,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":18345.488000000001},{"$f":"VLOOKUP($B10,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":2536630.177984138},{"$f":"VLOOKUP($B10,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":1543212.0599031756},null,"2024-04-01",{"$f":"+VLOOKUP($I10,$B:$G,3,FALSE)+VLOOKUP($I10,$B:$G,5,FALSE)","v":2444685.2437279997},1786500.7550319999]
[null,"2016-05-01",2016,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C11,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B11,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C11-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B11,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C11,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B11,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":24138.799999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C11,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B11,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C11-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B11,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C11,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B11,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":20759.368000000002},{"$f":"VLOOKUP($B11,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":4355742.6529346593},{"$f":"VLOOKUP($B11,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":2395353.5248035886},null,"2024-05-01",3320608.0930880001,2618171.7657039999]
[null,"2016-06-01",2016,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C12,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B12,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C12-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B12,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C12,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B12,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":25104.351999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C12,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B12,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C12-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B12,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C12,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B12,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":18345.488000000001},{"$f":"VLOOKUP($B12,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":3651623.3587996154},{"$f":"VLOOKUP($B12,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":2091037.4247055377},null,"2024-06-01",2974590.1648000004,2379672.1318399999]
[null,"2016-07-01",2016,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C13,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B13,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C13-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B13,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C13,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B13,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":24138.799999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C13,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B13,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C13-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B13,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C13,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B13,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":20759.368000000002},{"$f":"VLOOKUP($B13,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":3232486.4555041729},{"$f":"VLOOKUP($B13,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":1720187.2824468426},null,"2024-07-01",2793907.172576,2202888.347608]
[null,"2016-08-01",2016,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C14,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B14,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C14-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B14,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C14,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B14,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":26069.904000000002},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C14,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B14,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C14-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B14,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C14,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B14,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":18828.263999999999},{"$f":"VLOOKUP($B14,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":3434966.2587655196},{"$f":"VLOOKUP($B14,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":1736721.1112696491},null,"2024-08-01",2767601.0156748388,1998822.9557651612]
[null,"2016-09-01",2016,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C15,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B15,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C15-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B15,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C15,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B15,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":24138.799999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C15,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B15,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C15-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B15,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C15,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B15,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":19311.04},{"$f":"VLOOKUP($B15,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":2678192.5398791125},{"$f":"VLOOKUP($B15,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":1659705.8886494925},null,"2024-09-01",2340719.2450559996,2048129.3394239999]
[null,"2017-06-01",2017,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C24,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B24,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C24-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B24,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C24,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B24,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":25104.351999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C24,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B24,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C24-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B24,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C24,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B24,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":18345.488000000001},{"$f":"VLOOKUP($B24,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":3244718.6612672503},{"$f":"VLOOKUP($B24,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":1804313.8489937191},null,"2025-06-01",2703868.8520000004,2163095.0816000002]
[null,"2018-10-01",2019,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C40,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B40,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C40-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B40,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C40,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B40,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":28264.463999999996},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C40,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B40,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C40-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B40,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C40,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B40,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":20413.223999999998},{"$f":"VLOOKUP($B40,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":3036800.3480759999},{"$f":"VLOOKUP($B40,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":1606486.3280799999}]
[null,"2019-03-01",2019,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C45,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B45,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C45-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B45,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C45,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B45,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":27217.631999999998},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C45,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B45,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C45-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B45,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C45,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B45,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":21394.628999999997},{"$f":"VLOOKUP($B45,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":2979135.3254869999},{"$f":"VLOOKUP($B45,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":1720132.609957}]
[null,"2020-10-01",2021,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C64,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B64,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C64-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B64,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C64,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B64,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":29919.887999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C64,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B64,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C64-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B64,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C64,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B64,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":21608.808000000001},{"$f":"VLOOKUP($B64,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":2985533},{"$f":"VLOOKUP($B64,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":1585724}]
[null,"2021-12-01",2022,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C78,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B78,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C78-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B78,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C78,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B78,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":28811.743999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C78,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B78,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C78-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B78,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C78,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B78,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":22716.952000000001},{"$f":"VLOOKUP($B78,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":3123816.654447},{"$f":"VLOOKUP($B78,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":2473130.4735659999}]
[null,"2023-02-01",2023,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C92,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B92,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C92-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B92,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C92,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B92,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":26595.455999999998},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C92,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B92,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C92-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B92,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C92,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B92,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":19946.592000000001},{"$f":"VLOOKUP($B92,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":2318322.254096},{"$f":"VLOOKUP($B92,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":1670796.082282}]
[null,"2024-06-01",2024,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C108,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B108,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C108-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B108,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C108,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B108,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":28299.200000000001},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C108,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B108,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C108-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B108,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C108,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B108,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":22639.360000000001},{"$f":"VLOOKUP($B108,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":2946290.9648000002},{"$f":"VLOOKUP($B108,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":2357032.7718400001}]
[null,"2024-09-01",2024,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C111,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B111,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C111-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B111,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C111,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B111,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":27167.232000000004},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C111,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B111,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C111-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B111,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C111,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B111,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":23771.328000000001},{"$f":"VLOOKUP($B111,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":2313552.0130559998},{"$f":"VLOOKUP($B111,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":2024358.0114239999}]
[null,"2026-06-01",2026,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C132,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B132,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C132-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B132,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C132,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B132,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":30882.176000000003},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C132,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B132,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C132-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B132,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C132,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B132,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":22567.744000000002},{"$f":"VLOOKUP($B132,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":4483543.2930039996},{"$f":"VLOOKUP($B132,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":2033829.9641529999}]
[null,"2027-06-01",2027,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C144,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B144,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C144-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B144,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C144,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B144,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":30882.176000000003},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C144,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B144,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C144-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B144,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C144,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B144,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":22567.744000000002},{"$f":"VLOOKUP($B144,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":4180288.7979540001},{"$f":"VLOOKUP($B144,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":1812224.73982}]
[null,"2028-10-01",{"$f":"+IF(MONTH(B160)>9,YEAR(B160)+1,YEAR(B160))","v":2029},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C160,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B160,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C160-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B160,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C160,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B160,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":30930.847999999998},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C160,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B160,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C160-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B160,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C160,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B160,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":24387.784},{"$f":"VLOOKUP($B160,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":2933924.2267009998},{"$f":"VLOOKUP($B160,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":1607763.131786}]
[null,"2029-01-01",2029,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C163,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B163,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C163-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B163,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C163,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B163,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":30930.847999999998},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C163,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B163,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C163-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B163,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C163,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B163,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":24387.784},{"$f":"VLOOKUP($B163,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":2980433.044489},{"$f":"VLOOKUP($B163,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":1775825.8926359999}]
[null,"2030-03-01",2030,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C177,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B177,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C177-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B177,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C177,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B177,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":30930.847999999998},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C177,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B177,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C177-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B177,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C177,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B177,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":24313.430999999997},{"$f":"VLOOKUP($B177,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":3011427.2554339999},{"$f":"VLOOKUP($B177,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":1745658.570627}]
[null,"2031-05-01",2031,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C191,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B191,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C191-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B191,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C191,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B191,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":30930.847999999998},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C191,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B191,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C191-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B191,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C191,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B191,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":24387.784},{"$f":"VLOOKUP($B191,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":2899912.0206769998},{"$f":"VLOOKUP($B191,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":1664408.59978}]
[null,"2032-12-01",2033,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C210,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B210,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C210-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B210,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C210,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B210,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":30930.847999999998},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C210,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B210,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C210-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B210,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C210,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B210,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":24387.784},{"$f":"VLOOKUP($B210,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":3522156.5803820002},{"$f":"VLOOKUP($B210,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":2178264.4166509998}]
[null,"2033-07-01",2033,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C217,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B217,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C217-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B217,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C217,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B217,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":29741.199999999997},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C217,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B217,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C217-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B217,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C217,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B217,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":25577.431999999997},{"$f":"VLOOKUP($B217,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":3591458.9525759998},{"$f":"VLOOKUP($B217,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":1714222.387048}]
[null,"2033-08-01",2033,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C218,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B218,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C218-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B218,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C218,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B218,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":32120.495999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C218,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B218,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C218-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B218,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C218,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B218,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":23198.135999999999},{"$f":"VLOOKUP($B218,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":3341758.6920949998},{"$f":"VLOOKUP($B218,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":1563279.980434}]
[null,"2033-09-01",2033,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C219,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B219,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C219-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B219,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C219,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B219,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":29741.199999999997},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C219,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B219,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C219-1,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B219,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C219,Init!$Q$4:$FQ$4,0)-1))*VLOOKUP($B219,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":23792.959999999999},{"$f":"VLOOKUP($B219,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":2939583.2617210001},{"$f":"VLOOKUP($B219,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":1674820.077053}]

{"sheet":"TOCA","index":19,"n_rows":141,"n_cols":75,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"TOCA Computations, RHWMs and Net Requirements"]
["TOC"]
[null,"BESID","Preference Customer","NOTJOE","JOE","Initial CHWM",{"$f":"\"CHWM \"&Init!$C$9","v":"CHWM 2024"},{"$f":"\"TRL \"&Init!$C$9","v":"TRL 2024"},{"$f":"\"TRL \"&Init!$C$9+1","v":"TRL 2025"},{"$f":"\"NLSL \"&Init!$C$9","v":"NLSL 2024"},{"$f":"\"NLSL \"&Init!$C$9+1","v":"NLSL 2025"},{"$f":"\"Existing/Other Resource aMW \"&Init!$C$9","v":"Existing/Other Resource aMW 2024"},{"$f":"\"Existing/Other Resource aMW \"&Init!$C$9+1","v":"Existing/Other Resource aMW 2025"},{"$f":"\"Existing/Other Resource MWh \"&Init!$C$9","v":"Existing/Other Resource MWh 2024"},{"$f":"\"Existing/Other Resource MWh \"&Init!$C$9+1","v":"Existing/Other Resource MWh 2025"},{"$f":"\"TRL - NLSL - Existing Resource \"&Init!$C$9","v":"TRL - NLSL - Existing Resource 2024"},{"$f":"\"TRL - NLSL - Existing Resource \"&Init!$C$9+1","v":"TRL - NLSL - Existing Resource 2025"},{"$f":"\"TRL - NLSL - Existing Resource MWh \"&Init!$C$9","v":"TRL - NLSL - Existing Resource MWh 2024"},{"$f":"\"TRL - NLSL - Existing Resource MWh \"&Init!$C$9+1","v":"TRL - NLSL - Existing Resource MWh 2025"},{"$f":"\"RHWM \"&Init!$C$9","v":"RHWM 2024"},{"$f":"\"RHWM MWh \"&Init!$C$9","v":"RHWM MWh 2024"},{"$f":"\"RHWM MWh \"&Init!$C$9+1","v":"RHWM MWh 2025"},{"$f":"\"Above RHWM \"&Init!$C$9","v":"Above RHWM 2024"},{"$f":"\"Above RHWM \"&Init!$C$9+1","v":"Above RHWM 2025"},{"$f":"\"Above RHWM Not Served with LS \"&Init!$C$9","v":"Above RHWM Not Served with LS 2024"},{"$f":"\"Above RHWM Not Served with LS \"&Init!$C$9+1","v":"Above RHWM Not Served with LS 2025"},{"$f":"\"Above RHWM Load Served at the LS rate \"&Init!$C$9","v":"Above RHWM Load Served at the LS rate 2024"},{"$f":"\"Above RHWM Load Served at the LS rate \"&Init!$C$9+1","v":"Above RHWM Load Served at the LS rate 2025"},{"$f":"\"Total Vintage \"&Init!$C$9","v":"Total Vintage 2024"},{"$f":"\"Total Vintage \"&Init!$C$9+1","v":"Total Vintage 2025"},{"$f":"\"Remaining Above RHWM \"&Init!$C$9","v":"Remaining Above RHWM 2024"},{"$f":"\"Remaining Above RHWM \"&Init!$C$9+1","v":"Remaining Above RHWM 2025"},{"$f":"\"TOCA \"&Init!$C$9","v":"TOCA 2024"},{"$f":"\"TOCA \"&Init!$C$9+1","v":"TOCA 2025"},{"$f":"\"Slice% \"&Init!$C$9","v":"Slice% 2024"},{"$f":"\"Non-slice TOCA \"&Init!$C$9","v":"Non-slice TOCA 2024"},{"$f":"\"Non-slice TOCA \"&Init!$C$9+1","v":"Non-slice TOCA 2025"},"Avg Non-Slice\nTOCA",{"$f":"\"T1 Percentage \"&Init!$C$9","v":"T1 Percentage 2024"},{"$f":"\"T1 Percentage \"&Init!$C$9+1","v":"T1 Percentage 2025"},{"$f":"\"LDD adjTRL/RHWM \"&Init!$C$9","v":"LDD adjTRL/RHWM 2024"},{"$f":"\"LDD adjTRL/RHWM \"&Init!$C$9+1","v":"LDD adjTRL/RHWM 2025"},{"$f":"\"Applicable LDD \"&Init!$C$9","v":"Applicable LDD 2024"},{"$f":"\"Applicable LDD \"&Init!$C$9+1","v":"Applicable LDD 2025"},{"$f":"\"Election \"&Init!$C$9","v":"Election 2024"},{"$f":"\"Election \"&Init!$C$9+1","v":"Election 2025"},{"$f":"\"Amount \"&Init!$C$9","v":"Amount 2024"},{"$f":"\"Amount \"&Init!$C$9+1","v":"Amount 2025"},{"$f":"\"Tier 2 Amounts \"&Init!$C$9","v":"Tier 2 Amounts 2024"},{"$f":"\"Tier 2 Amounts \"&Init!$C$9+1","v":"Tier 2 Amounts 2025"},{"$f":"\"New Resource aMW \"&Init!$C$9","v":"New Resource aMW 2024"},{"$f":"\"New Resource aMW \"&Init!$C$9+1","v":"New Resource aMW 2025"},{"$f":"\"Remarketing \"&Init!$C$9","v":"Remarketing 2024"},{"$f":"\"Remarketing \"&Init!$C$9+1","v":"Remarketing 2025"},{"$f":"\"T2 Remarketing \"&Init!$C$9","v":"T2 Remarketing 2024"},{"$f":"\"T2 Remarketing \"&Init!$C$9+1","v":"T2 Remarketing 2025"},{"$f":"\"NR Remarketing \"&Init!$C$9","v":"NR Remarketing 2024"},{"$f":"\"NR Remarketing \"&Init!$C$9+1","v":"NR Remarketing 2025"},{"$f":"\"Forecast Net Requirement \"&Init!C9","v":"Forecast Net Requirement 2024"},{"$f":"\"Forecast Net Requirement \"&Init!C9+1","v":"Forecast Net Requirement 2025"},"Rounddown","NonSlice","Slice","Load Following","Load Following","Slice","Slice","Block","Block","T2","T2","PNGC member Applicable LDD ","PNGC member Applicable LDD ","PNGC Member TOCA","PNGC Member TOCA"]
[null,10005,"Alder Mutual",{"$f":"+IF(E4=0,1,0)","v":1},{"$f":"+VLOOKUP($B4,Init!$Q:$T,4,FALSE)","v":0},{"$f":"+VLOOKUP($B4,Init!$Q:$FQ,MATCH(F$3,Init!$Q$4:$FQ$4,0),FALSE)","v":0.55600000000000005},{"$f":"+$F4+VLOOKUP($B4,Init!$Q:$FR,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$FR$4,0),FALSE)","v":0.55600000000000005},{"$f":"ROUND(VLOOKUP($B4,I_TRL!$B$2:$TO$138,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":0.65200000000000002},{"$f":"ROUND(VLOOKUP($B4,I_TRL!$B:$TO,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":0.65200000000000002},{"$f":"ROUND(VLOOKUP($B4,I_NLSL!$B:$TO,MATCH(VALUE(RIGHT(J$3,4)),I_NLSL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B4,I_NLSL!$B:$TO,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B4,I_ER_other!$B:$ZZ,MATCH(VALUE(RIGHT(L$3,4)),I_ER_other!$B$2:$ZZ$2,0),FALSE)+VLOOKUP($B4,I_ER!$B:$ZZ,MATCH(VALUE(RIGHT(L$3,4)),I_ER!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B4,I_ER_other!$B:$TO,MATCH(VALUE(RIGHT(M$3,4)),I_ER_other!$B$2:$TO$2,0),FALSE)+VLOOKUP($B4,I_ER!$B:$TO,MATCH(VALUE(RIGHT(M$3,4)),I_ER!$B$2:$TO$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"+L4*VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"+M4*VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S5=0),ROUND(VLOOKUP($B4,Init!$Q:$FQ,MATCH(P$3,Init!$Q$4:$FQ$4,0),FALSE),3),IF($B4=10298,SUMPRODUCT(P3:P$4,$E3:$E$4),ROUND(H4-L4-J4,3))),0)","v":0.65200000000000002},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S5=0),ROUND(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Q$3,Init!$Q$4:$FQ$4,0),FALSE),3),IF($B4=10298,SUMPRODUCT(Q3:Q$4,$E3:$E$4),ROUND(I4-M4-K4,3))),0)","v":0.65200000000000002},{"$f":"+P4*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":5727.1680000000006},{"$f":"+Q4*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":5711.52},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B4,Init!$Q:$FQ,MATCH(T$3,Init!$Q$4:$FQ$4,0),FALSE),IF($B4=10298,SUMPRODUCT($E3:$E$4,T3:T$4),ROUND(RT1SC!$J$10*(G4/SUMPRODUCT($D$4:$D$171,$G$4:$G$171)),3)))","v":0.54500000000000004},{"$f":"+T4*VLOOKUP(VALUE(RIGHT(U$3,4)),Init!$M:$O,3,FALSE)","v":4787.2800000000007},{"$f":"+T4*VLOOKUP(VALUE(RIGHT(V$3,4)),Init!$M:$O,3,FALSE)","v":4774.2000000000007},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B4,Init!$Q:$FQ,MATCH(W$3,Init!$Q$4:$FQ$4,0),FALSE),IF($B4=10298,SUMPRODUCT(W3:W$4,$E3:$E$4),ROUND(MAX(P4-$T4,0),3)))","v":0.107},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B4,Init!$Q:$FQ,MATCH(X$3,Init!$Q$4:$FQ$4,0),FALSE),IF($B4=10298,SUMPRODUCT(X3:X$4,$E3:$E$4),ROUND(MAX(Q4-$T4,0),3)))","v":0.107},{"$f":"IF($E4=1,W4,IF(AND((AC4+AY4)=0,W4<1),0,IF(AND((AC4+AY4)>0,W4<1),MIN(AC4+AY4,W4),IF(W4<1,0,W4))))","v":0},{"$f":"IF($E4=1,X4,IF(AND((AD4+AZ4)=0,X4<1),0,IF(AND((AD4+AZ4)>0,X4<1),MIN(AD4+AZ4,X4),IF(X4<1,0,X4))))","v":0},{"$f":"+IF(AND(W4<1,Y4=0),W4,0)","v":0.107},{"$f":"+IF(AND(X4<1,Z4=0),X4,0)","v":0.107},{"$f":"+VLOOKUP($B4,Init!$Q:$FQ,MATCH(AC$3,Init!$Q$4:$FQ$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,Init!$Q:$FQ,MATCH(AD$3,Init!$Q$4:$FQ$4,0),FALSE)","v":0},{"$f":"MAX(Y4-AC4,0)","v":0},{"$f":"MAX(Z4-AD4,0)","v":0},{"$f":"IF($B4=10298,ROUND(SUMPRODUCT($E3:$E$4,AG3:AG$4),7),ROUND(MIN(P4,$T4)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":7.7600000000000002E-5},{"$f":"IF($B4=10298,ROUND(SUMPRODUCT($E3:$E$4,AH3:AH$4),7),ROUND(MIN(Q4,$T4)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":7.7600000000000002E-5},{"$f":"ROUND(VLOOKUP($B4,Init!$Q:$FR,MATCH(Init!$AE$4,Init!$Q$4:$FR$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$138,$F$4:$F$138)/SUMPRODUCT($D$4:$D$138,$G$4:$G$138)),5)),7)","v":0},{"$f":"+AG4-$AI4","v":7.7600000000000002E-5},{"$f":"+AH4-$AI4","v":7.7600000000000002E-5},{"$f":"+AVERAGE(AJ4:AK4)","v":7.7600000000000002E-5},{"$f":"+IF($B4=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B4,Init!$Q:$FQ,MATCH(AM$3,Init!$Q$4:$FQ$4,0),FALSE),MIN(1,(AG4*RT1SC!$J$10+L4)/(H4-J4))))","v":0.83613619141104301},{"$f":"+IF($B4=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B4,Init!$Q:$FQ,MATCH(AN$3,Init!$Q$4:$FQ$4,0),FALSE),MIN(1,(AH4*RT1SC!$J$10+M4)/(I4-K4))))","v":0.83613619141104301},{"$f":"MAX(P4/$T4,1)","v":1.1963302752293579},{"$f":"MAX(Q4/$T4,1)","v":1.1963302752293579},{"$f":"+VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$FC$4,Init!$Q$4:$FQ$4,0),FALSE)*AO4","v":2.9908256880733949E-2},{"$f":"+VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$FC$4,Init!$Q$4:$FQ$4,0),FALSE)*AP4","v":2.9908256880733949E-2},{"$f":"+VLOOKUP($B4,Init!$Q:$FQ,MATCH(AS$3,Init!$Q$4:$FQ$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B4,Init!$Q:$FQ,MATCH(AT$3,Init!$Q$4:$FQ$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B4,Init!$Q:$FQ,MATCH(AU$3,Init!$Q$4:$FQ$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,Init!$Q:$FQ,MATCH(AV$3,Init!$Q$4:$FQ$4,0),FALSE)","v":0},{"$f":"IF($E4=1,0,ROUND(AC4+IF(AS4=1,MAX(0,Y4-AC4),IF(AS4=4,0,IF(AS4=2,MIN(AU4,MAX(Y4-AC4,0)),IF(AND(AS4=3,$BI4=0),MAX((Y4-AC4-AU4),0),IF(AND(AS4=3,$BI4=1),MAX(MAX(TRUNC(Y4-AC4-AY4),0)-TRUNC((AU4-AY4)),0)+MAX(MAX(Y4-AC4-AY4,0)-MAX(TRUNC(Y4-AC4-AY4),0),0)))))),3))","v":0},{"$f":"IF($E4=1,0,ROUND(AD4+IF(AT4=1,MAX(0,Z4-AD4),IF(AT4=4,0,IF(AT4=2,MIN(AV4,MAX(Z4-AD4,0)),IF(AND(AT4=3,$BI4=0),MAX((Z4-AD4-AV4),0),IF(AND(AT4=3,$BI4=1),MAX(MAX(TRUNC(Z4-AD4-AZ4),0)-TRUNC((AV4-AZ4)),0)+MAX(MAX(Z4-AD4-AZ4,0)-MAX(TRUNC(Z4-AD4-AZ4),0),0)))))),3))","v":0},{"$f":"ROUND((VLOOKUP($B4,I_NR!$B:$TO,MATCH(VALUE(RIGHT(AY$3,4)),I_NR!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AY$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B4,I_NR!$B:$TO,MATCH(VALUE(RIGHT(AZ$3,4)),I_NR!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AZ$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"MIN(W4-AW4-AY4,0)","v":0},{"$f":"MIN(X4-AX4-AZ4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$S,3,FALSE)=0,BA4-BE4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$S,3,FALSE)=0,BB4-BF4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$S,3,FALSE)=0,MIN(BA4+AW4,0),0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$S,3,FALSE)=0,MIN(BB4+AX4,0),0)","v":0},{"$f":"ROUND(AG4*RT1SC!$J$10+AW4+AA4+BC4,3)","v":0.65200000000000002},{"$f":"ROUND(AH4*RT1SC!$J$10+AX4+AB4+BD4,3)","v":0.65200000000000002},{"$f":"+VLOOKUP($B4,Init!$Q:$FR,MATCH(BI$3,Init!$Q$4:$FR$4,0),FALSE)","v":0},1,0,{"$f":"$BJ4*$D4*(BG4-AW4)","v":0.65200000000000002},{"$f":"$BJ4*$D4*(BH4-AX4)","v":0.65200000000000002},{"$f":"$BK4*$D4*(BG4-AW4)","v":0},{"$f":"$BK4*$D4*(BH4-AX4)","v":0},0,0,{"$f":"AW4","v":0},{"$f":"AX4","v":0},{"$f":"IF($E4=1, AQ4, 0)","v":0},{"$f":"IF($E4=1, AR4, 0)","v":0},{"$f":"IF($E4=1, AG4, 0)","v":0},{"$f":"IF($E4=1, AH4, 0)","v":0}]
[null,10015,"Asotin County PUD #1",{"$f":"+IF(E5=0,1,0)","v":1},{"$f":"+VLOOKUP($B5,Init!$Q:$T,4,FALSE)","v":0},{"$f":"+VLOOKUP($B5,Init!$Q:$FQ,MATCH(F$3,Init!$Q$4:$FQ$4,0),FALSE)","v":0.58199999999999996},{"$f":"+$F5+VLOOKUP($B5,Init!$Q:$FR,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$FR$4,0),FALSE)","v":0.58199999999999996},{"$f":"ROUND(VLOOKUP($B5,I_TRL!$B$2:$TO$138,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":0.58199999999999996},{"$f":"ROUND(VLOOKUP($B5,I_TRL!$B:$TO,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":0.58299999999999996},{"$f":"ROUND(VLOOKUP($B5,I_NLSL!$B:$TO,MATCH(VALUE(RIGHT(J$3,4)),I_NLSL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B5,I_NLSL!$B:$TO,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B5,I_ER_other!$B:$TO,MATCH(VALUE(RIGHT(L$3,4)),I_ER_other!$B$2:$TO$2,0),FALSE)+VLOOKUP($B5,I_ER!$B:$TO,MATCH(VALUE(RIGHT(L$3,4)),I_ER!$B$2:$TO$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B5,I_ER_other!$B:$TO,MATCH(VALUE(RIGHT(M$3,4)),I_ER_other!$B$2:$TO$2,0),FALSE)+VLOOKUP($B5,I_ER!$B:$TO,MATCH(VALUE(RIGHT(M$3,4)),I_ER!$B$2:$TO$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"+L5*VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"+M5*VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S6=0),ROUND(VLOOKUP($B5,Init!$Q:$FQ,MATCH(P$3,Init!$Q$4:$FQ$4,0),FALSE),3),IF($B5=10298,SUMPRODUCT(P4:P$4,$E4:$E$4),ROUND(H5-L5-J5,3))),0)","v":0.58199999999999996},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S6=0),ROUND(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Q$3,Init!$Q$4:$FQ$4,0),FALSE),3),IF($B5=10298,SUMPRODUCT(Q4:Q$4,$E4:$E$4),ROUND(I5-M5-K5,3))),0)","v":0.58299999999999996},{"$f":"+P5*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":5112.2879999999996},{"$f":"+Q5*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":5107.08},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B5,Init!$Q:$FQ,MATCH(T$3,Init!$Q$4:$FQ$4,0),FALSE),IF($B5=10298,SUMPRODUCT($E4:$E$4,T4:T$4),ROUND(RT1SC!$J$10*(G5/SUMPRODUCT($D$4:$D$171,$G$4:$G$171)),3)))","v":0.56999999999999995},{"$f":"+T5*VLOOKUP(VALUE(RIGHT(U$3,4)),Init!$M:$O,3,FALSE)","v":5006.8799999999992},{"$f":"+T5*VLOOKUP(VALUE(RIGHT(V$3,4)),Init!$M:$O,3,FALSE)","v":4993.2},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B5,Init!$Q:$FQ,MATCH(W$3,Init!$Q$4:$FQ$4,0),FALSE),IF($B5=10298,SUMPRODUCT(W4:W$4,$E4:$E$4),ROUND(MAX(P5-$T5,0),3)))","v":1.2E-2},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B5,Init!$Q:$FQ,MATCH(X$3,Init!$Q$4:$FQ$4,0),FALSE),IF($B5=10298,SUMPRODUCT(X4:X$4,$E4:$E$4),ROUND(MAX(Q5-$T5,0),3)))","v":1.2999999999999999E-2},0,{"$f":"IF($E5=1,X5,IF(AND((AD5+AZ5)=0,X5<1),0,IF(AND((AD5+AZ5)>0,X5<1),MIN(AD5+AZ5,X5),IF(X5<1,0,X5))))","v":0},{"$f":"+IF(AND(W5<1,Y5=0),W5,0)","v":1.2E-2},{"$f":"+IF(AND(X5<1,Z5=0),X5,0)","v":1.2999999999999999E-2},{"$f":"+VLOOKUP($B5,Init!$Q:$FQ,MATCH(AC$3,Init!$Q$4:$FQ$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,Init!$Q:$FQ,MATCH(AD$3,Init!$Q$4:$FQ$4,0),FALSE)","v":0},{"$f":"MAX(Y5-AC5,0)","v":0},{"$f":"MAX(Z5-AD5,0)","v":0},{"$f":"IF($B5=10298,ROUND(SUMPRODUCT($E4:$E$4,AG4:AG$4),7),ROUND(MIN(P5,$T5)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":8.1100000000000006E-5},{"$f":"IF($B5=10298,ROUND(SUMPRODUCT($E4:$E$4,AH4:AH$4),7),ROUND(MIN(Q5,$T5)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":8.1100000000000006E-5},{"$f":"ROUND(VLOOKUP($B5,Init!$Q:$FR,MATCH(Init!$AE$4,Init!$Q$4:$FR$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$138,$F$4:$F$138)/SUMPRODUCT($D$4:$D$138,$G$4:$G$138)),5)),7)","v":0},{"$f":"+AG5-$AI5","v":8.1100000000000006E-5},8.1100000000000006E-5,{"$f":"+AVERAGE(AJ5:AK5)","v":8.1100000000000006E-5},{"$f":"+IF($B5=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B5,Init!$Q:$FQ,MATCH(AM$3,Init!$Q$4:$FQ$4,0),FALSE),MIN(1,(AG5*RT1SC!$J$10+L5)/(H5-J5))))","v":0.9789505752577321},{"$f":"+IF($B5=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B5,Init!$Q:$FQ,MATCH(AN$3,Init!$Q$4:$FQ$4,0),FALSE),MIN(1,(AH5*RT1SC!$J$10+M5)/(I5-K5))))","v":0.97727141475128665},{"$f":"MAX(P5/$T5,1)","v":1.0210526315789474},1.0228070175438597,{"$f":"+VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$FC$4,Init!$Q$4:$FQ$4,0),FALSE)*AO5","v":0},{"$f":"+VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$FC$4,Init!$Q$4:$FQ$4,0),FALSE)*AP5","v":0},{"$f":"+VLOOKUP($B5,Init!$Q:$FQ,MATCH(AS$3,Init!$Q$4:$FQ$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B5,Init!$Q:$FQ,MATCH(AT$3,Init!$Q$4:$FQ$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B5,Init!$Q:$FQ,MATCH(AU$3,Init!$Q$4:$FQ$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,Init!$Q:$FQ,MATCH(AV$3,Init!$Q$4:$FQ$4,0),FALSE)","v":0},{"$f":"IF($E5=1,0,ROUND(AC5+IF(AS5=1,MAX(0,Y5-AC5),IF(AS5=4,0,IF(AS5=2,MIN(AU5,MAX(Y5-AC5,0)),IF(AND(AS5=3,$BI5=0),MAX((Y5-AC5-AU5),0),IF(AND(AS5=3,$BI5=1),MAX(MAX(TRUNC(Y5-AC5-AY5),0)-TRUNC((AU5-AY5)),0)+MAX(MAX(Y5-AC5-AY5,0)-MAX(TRUNC(Y5-AC5-AY5),0),0)))))),3))","v":0},{"$f":"IF($E5=1,0,ROUND(AD5+IF(AT5=1,MAX(0,Z5-AD5),IF(AT5=4,0,IF(AT5=2,MIN(AV5,MAX(Z5-AD5,0)),IF(AND(AT5=3,$BI5=0),MAX((Z5-AD5-AV5),0),IF(AND(AT5=3,$BI5=1),MAX(MAX(TRUNC(Z5-AD5-AZ5),0)-TRUNC((AV5-AZ5)),0)+MAX(MAX(Z5-AD5-AZ5,0)-MAX(TRUNC(Z5-AD5-AZ5),0),0)))))),3))","v":0},{"$f":"ROUND((VLOOKUP($B5,I_NR!$B:$TO,MATCH(VALUE(RIGHT(AY$3,4)),I_NR!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AY$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B5,I_NR!$B:$TO,MATCH(VALUE(RIGHT(AZ$3,4)),I_NR!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AZ$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"MIN(W5-AW5-AY5,0)","v":0},0,{"$f":"IF(VLOOKUP($B5,Init!$Q:$S,3,FALSE)=0,BA5-BE5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$S,3,FALSE)=0,BB5-BF5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$S,3,FALSE)=0,MIN(BA5+AW5,0),0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$S,3,FALSE)=0,MIN(BB5+AX5,0),0)","v":0},{"$f":"ROUND(AG5*RT1SC!$J$10+AW5+AA5+BC5,3)","v":0.58199999999999996},{"$f":"ROUND(AH5*RT1SC!$J$10+AX5+AB5+BD5,3)","v":0.58299999999999996},{"$f":"+VLOOKUP($B5,Init!$Q:$FR,MATCH(BI$3,Init!$Q$4:$FR$4,0),FALSE)","v":0},1,0,{"$f":"$BJ5*$D5*(BG5-AW5)","v":0.58199999999999996},{"$f":"$BJ5*$D5*(BH5-AX5)","v":0.58299999999999996},{"$f":"$BK5*$D5*(BG5-AW5)","v":0},{"$f":"$BK5*$D5*(BH5-AX5)","v":0},0,0,{"$f":"AW5","v":0},{"$f":"AX5","v":0},{"$f":"IF($E5=1, AQ5, 0)","v":0},{"$f":"IF($E5=1, AR5, 0)","v":0},{"$f":"IF($E5=1, AG5, 0)","v":0},{"$f":"IF($E5=1, AH5, 0)","v":0}]
[null,10024,"Benton County PUD #1",1,{"$f":"+VLOOKUP($B6,Init!$Q:$T,4,FALSE)","v":0},{"$f":"+VLOOKUP($B6,Init!$Q:$FQ,MATCH(F$3,Init!$Q$4:$FQ$4,0),FALSE)","v":204.28200000000001},{"$f":"+$F6+VLOOKUP($B6,Init!$Q:$FR,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$FR$4,0),FALSE)","v":204.28200000000001},{"$f":"ROUND(VLOOKUP($B6,I_TRL!$B$2:$TO$138,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":209.74799999999999},{"$f":"ROUND(VLOOKUP($B6,I_TRL!$B:$TO,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":210.94},{"$f":"ROUND(VLOOKUP($B6,I_NLSL!$B:$TO,MATCH(VALUE(RIGHT(J$3,4)),I_NLSL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B6,I_NLSL!$B:$TO,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B6,I_ER_other!$B:$TO,MATCH(VALUE(RIGHT(L$3,4)),I_ER_other!$B$2:$TO$2,0),FALSE)+VLOOKUP($B6,I_ER!$B:$TO,MATCH(VALUE(RIGHT(L$3,4)),I_ER!$B$2:$TO$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":0.91800000000000004},{"$f":"ROUND((VLOOKUP($B6,I_ER_other!$B:$TO,MATCH(VALUE(RIGHT(M$3,4)),I_ER_other!$B$2:$TO$2,0),FALSE)+VLOOKUP($B6,I_ER!$B:$TO,MATCH(VALUE(RIGHT(M$3,4)),I_ER!$B$2:$TO$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":0.91900000000000004},{"$f":"+L6*VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE)","v":8063.7120000000004},{"$f":"+M6*VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE)","v":8050.4400000000005},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S7=0),ROUND(VLOOKUP($B6,Init!$Q:$FQ,MATCH(P$3,Init!$Q$4:$FQ$4,0),FALSE),3),IF($B6=10298,SUMPRODUCT(P$4:P5,$E$4:$E5),ROUND(H6-L6-J6,3))),0)","v":208.83},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S7=0),ROUND(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Q$3,Init!$Q$4:$FQ$4,0),FALSE),3),IF($B6=10298,SUMPRODUCT(Q$4:Q5,$E$4:$E5),ROUND(I6-M6-K6,3))),0)","v":210.02099999999999},{"$f":"+P6*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":1834362.7200000002},{"$f":"+Q6*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":1839783.96},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B6,Init!$Q:$FQ,MATCH(T$3,Init!$Q$4:$FQ$4,0),FALSE),IF($B6=10298,SUMPRODUCT($E$4:$E5,T$4:T5),ROUND(RT1SC!$J$10*(G6/SUMPRODUCT($D$4:$D$171,$G$4:$G$171)),3)))","v":200.19399999999999},{"$f":"+T6*VLOOKUP(VALUE(RIGHT(U$3,4)),Init!$M:$O,3,FALSE)","v":1758504.0959999999},{"$f":"+T6*VLOOKUP(VALUE(RIGHT(V$3,4)),Init!$M:$O,3,FALSE)","v":1753699.44},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B6,Init!$Q:$FQ,MATCH(W$3,Init!$Q$4:$FQ$4,0),FALSE),IF($B6=10298,SUMPRODUCT(W$4:W5,$E$4:$E5),ROUND(MAX(P6-$T6,0),3)))","v":8.6359999999999992},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B6,Init!$Q:$FQ,MATCH(X$3,Init!$Q$4:$FQ$4,0),FALSE),IF($B6=10298,SUMPRODUCT(X$4:X5,$E$4:$E5),ROUND(MAX(Q6-$T6,0),3)))","v":9.827},8.6359999999999992,9.827,0,0,{"$f":"+VLOOKUP($B6,Init!$Q:$FQ,MATCH(AC$3,Init!$Q$4:$FQ$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,Init!$Q:$FQ,MATCH(AD$3,Init!$Q$4:$FQ$4,0),FALSE)","v":0},{"$f":"MAX(Y6-AC6,0)","v":8.6359999999999992},9.827,{"$f":"IF($B6=10298,ROUND(SUMPRODUCT($E$4:$E5,AG$4:AG5),7),ROUND(MIN(P6,$T6)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":2.8496299999999999E-2},{"$f":"IF($B6=10298,ROUND(SUMPRODUCT($E$4:$E5,AH$4:AH5),7),ROUND(MIN(Q6,$T6)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":2.8496299999999999E-2},{"$f":"ROUND(VLOOKUP($B6,Init!$Q:$FR,MATCH(Init!$AE$4,Init!$Q$4:$FR$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$138,$F$4:$F$138)/SUMPRODUCT($D$4:$D$138,$G$4:$G$138)),5)),7)","v":1.3676300000000001E-2},{"$f":"+AG6-$AI6","v":1.4819999999999998E-2},1.4819999999999998E-2,1.4819999999999998E-2,{"$f":"+IF($B6=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B6,Init!$Q:$FQ,MATCH(AM$3,Init!$Q$4:$FQ$4,0),FALSE),MIN(1,(AG6*RT1SC!$J$10+L6)/(H6-J6))))","v":0.9588274715773214},{"$f":"+IF($B6=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B6,Init!$Q:$FQ,MATCH(AN$3,Init!$Q$4:$FQ$4,0),FALSE),MIN(1,(AH6*RT1SC!$J$10+M6)/(I6-K6))))","v":0.95341397794823179},1.0431381559886912,1.0490873852363207,{"$f":"+VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$FC$4,Init!$Q$4:$FQ$4,0),FALSE)*AO6","v":0},{"$f":"+VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$FC$4,Init!$Q$4:$FQ$4,0),FALSE)*AP6","v":0},{"$f":"+VLOOKUP($B6,Init!$Q:$FQ,MATCH(AS$3,Init!$Q$4:$FQ$4,0),FALSE)","v":4},{"$f":"+VLOOKUP($B6,Init!$Q:$FQ,MATCH(AT$3,Init!$Q$4:$FQ$4,0),FALSE)","v":4},{"$f":"+VLOOKUP($B6,Init!$Q:$FQ,MATCH(AU$3,Init!$Q$4:$FQ$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,Init!$Q:$FQ,MATCH(AV$3,Init!$Q$4:$FQ$4,0),FALSE)","v":0},0,0,{"$f":"ROUND((VLOOKUP($B6,I_NR!$B:$TO,MATCH(VALUE(RIGHT(AY$3,4)),I_NR!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AY$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B6,I_NR!$B:$TO,MATCH(VALUE(RIGHT(AZ$3,4)),I_NR!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AZ$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},0,0,{"$f":"IF(VLOOKUP($B6,Init!$Q:$S,3,FALSE)=0,BA6-BE6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$S,3,FALSE)=0,BB6-BF6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$S,3,FALSE)=0,MIN(BA6+AW6,0),0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$S,3,FALSE)=0,MIN(BB6+AX6,0),0)","v":0},{"$f":"ROUND(AG6*RT1SC!$J$10+AW6+AA6+BC6,3)","v":200.19399999999999},{"$f":"ROUND(AH6*RT1SC!$J$10+AX6+AB6+BD6,3)","v":200.19399999999999},{"$f":"+VLOOKUP($B6,Init!$Q:$FR,MATCH(BI$3,Init!$Q$4:$FR$4,0),FALSE)","v":0},0,1,0,0,200.19399999999999,200.19399999999999,0,0,0,0,0,0,0,0]
[null,10025,"Benton REA",1,{"$f":"+VLOOKUP($B7,Init!$Q:$T,4,FALSE)","v":0},{"$f":"+VLOOKUP($B7,Init!$Q:$FQ,MATCH(F$3,Init!$Q$4:$FQ$4,0),FALSE)","v":60.548999999999999},{"$f":"+$F7+VLOOKUP($B7,Init!$Q:$FR,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$FR$4,0),FALSE)","v":60.548999999999999},{"$f":"ROUND(VLOOKUP($B7,I_TRL!$B$2:$TO$138,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":68.435000000000002},{"$f":"ROUND(VLOOKUP($B7,I_TRL!$B:$TO,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":69.341999999999999},{"$f":"ROUND(VLOOKUP($B7,I_NLSL!$B:$TO,MATCH(VALUE(RIGHT(J$3,4)),I_NLSL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B7,I_NLSL!$B:$TO,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B7,I_ER_other!$B:$TO,MATCH(VALUE(RIGHT(L$3,4)),I_ER_other!$B$2:$TO$2,0),FALSE)+VLOOKUP($B7,I_ER!$B:$TO,MATCH(VALUE(RIGHT(L$3,4)),I_ER!$B$2:$TO$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B7,I_ER_other!$B:$TO,MATCH(VALUE(RIGHT(M$3,4)),I_ER_other!$B$2:$TO$2,0),FALSE)+VLOOKUP($B7,I_ER!$B:$TO,MATCH(VALUE(RIGHT(M$3,4)),I_ER!$B$2:$TO$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"+L7*VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"+M7*VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S8=0),ROUND(VLOOKUP($B7,Init!$Q:$FQ,MATCH(P$3,Init!$Q$4:$FQ$4,0),FALSE),3),IF($B7=10298,SUMPRODUCT(P$4:P6,$E$4:$E6),ROUND(H7-L7-J7,3))),0)","v":68.435000000000002},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S8=0),ROUND(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Q$3,Init!$Q$4:$FQ$4,0),FALSE),3),IF($B7=10298,SUMPRODUCT(Q$4:Q6,$E$4:$E6),ROUND(I7-M7-K7,3))),0)","v":69.341999999999999},{"$f":"+P7*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":601133.04},{"$f":"+Q7*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":607435.92000000004},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B7,Init!$Q:$FQ,MATCH(T$3,Init!$Q$4:$FQ$4,0),FALSE),IF($B7=10298,SUMPRODUCT($E$4:$E6,T$4:T6),ROUND(RT1SC!$J$10*(G7/SUMPRODUCT($D$4:$D$171,$G$4:$G$171)),3)))","v":59.337000000000003},{"$f":"+T7*VLOOKUP(VALUE(RIGHT(U$3,4)),Init!$M:$O,3,FALSE)","v":521216.20800000004},{"$f":"+T7*VLOOKUP(VALUE(RIGHT(V$3,4)),Init!$M:$O,3,FALSE)","v":519792.12000000005},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B7,Init!$Q:$FQ,MATCH(W$3,Init!$Q$4:$FQ$4,0),FALSE),IF($B7=10298,SUMPRODUCT(W$4:W6,$E$4:$E6),ROUND(MAX(P7-$T7,0),3)))","v":9.0980000000000008},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B7,Init!$Q:$FQ,MATCH(X$3,Init!$Q$4:$FQ$4,0),FALSE),IF($B7=10298,SUMPRODUCT(X$4:X6,$E$4:$E6),ROUND(MAX(Q7-$T7,0),3)))","v":10.005000000000001},9.0980000000000008,10.005000000000001,0,0,{"$f":"+VLOOKUP($B7,Init!$Q:$FQ,MATCH(AC$3,Init!$Q$4:$FQ$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,Init!$Q:$FQ,MATCH(AD$3,Init!$Q$4:$FQ$4,0),FALSE)","v":0},9.0980000000000008,10.005000000000001,{"$f":"IF($B7=10298,ROUND(SUMPRODUCT($E$4:$E6,AG$4:AG6),7),ROUND(MIN(P7,$T7)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":8.4461999999999992E-3},{"$f":"IF($B7=10298,ROUND(SUMPRODUCT($E$4:$E6,AH$4:AH6),7),ROUND(MIN(Q7,$T7)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":8.4461999999999992E-3},{"$f":"ROUND(VLOOKUP($B7,Init!$Q:$FR,MATCH(Init!$AE$4,Init!$Q$4:$FR$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$138,$F$4:$F$138)/SUMPRODUCT($D$4:$D$138,$G$4:$G$138)),5)),7)","v":0},8.4461999999999992E-3,8.4461999999999992E-3,8.4461999999999992E-3,{"$f":"+IF($B7=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B7,Init!$Q:$FQ,MATCH(AM$3,Init!$Q$4:$FQ$4,0),FALSE),MIN(1,(AG7*RT1SC!$J$10+L7)/(H7-J7))))","v":0.8670536798655657},{"$f":"+IF($B7=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B7,Init!$Q:$FQ,MATCH(AN$3,Init!$Q$4:$FQ$4,0),FALSE),MIN(1,(AH7*RT1SC!$J$10+M7)/(I7-K7))))","v":0.85571253470623854},1.1533276033503548,1.1686131755902724,{"$f":"+VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$FC$4,Init!$Q$4:$FQ$4,0),FALSE)*AO7","v":6.9199656201021295E-2},{"$f":"+VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$FC$4,Init!$Q$4:$FQ$4,0),FALSE)*AP7","v":7.0116790535416348E-2},{"$f":"+VLOOKUP($B7,Init!$Q:$FQ,MATCH(AS$3,Init!$Q$4:$FQ$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B7,Init!$Q:$FQ,MATCH(AT$3,Init!$Q$4:$FQ$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B7,Init!$Q:$FQ,MATCH(AU$3,Init!$Q$4:$FQ$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,Init!$Q:$FQ,MATCH(AV$3,Init!$Q$4:$FQ$4,0),FALSE)","v":0},9.0980000000000008,10.005000000000001,{"$f":"ROUND((VLOOKUP($B7,I_NR!$B:$TO,MATCH(VALUE(RIGHT(AY$3,4)),I_NR!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AY$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B7,I_NR!$B:$TO,MATCH(VALUE(RIGHT(AZ$3,4)),I_NR!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AZ$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},0,0,{"$f":"IF(VLOOKUP($B7,Init!$Q:$S,3,FALSE)=0,BA7-BE7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$S,3,FALSE)=0,BB7-BF7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$S,3,FALSE)=0,MIN(BA7+AW7,0),0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$S,3,FALSE)=0,MIN(BB7+AX7,0),0)","v":0},{"$f":"ROUND(AG7*RT1SC!$J$10+AW7+AA7+BC7,3)","v":68.435000000000002},{"$f":"ROUND(AH7*RT1SC!$J$10+AX7+AB7+BD7,3)","v":69.341999999999999},{"$f":"+VLOOKUP($B7,Init!$Q:$FR,MATCH(BI$3,Init!$Q$4:$FR$4,0),FALSE)","v":0},1,0,59.337000000000003,59.336999999999996,0,0,0,0,9.0980000000000008,10.005000000000001,0,0,0,0]
[null,10027,"Big Bend Elec Coop",1,{"$f":"+VLOOKUP($B8,Init!$Q:$T,4,FALSE)","v":0},{"$f":"+VLOOKUP($B8,Init!$Q:$FQ,MATCH(F$3,Init!$Q$4:$FQ$4,0),FALSE)","v":62.106999999999999},{"$f":"+$F8+VLOOKUP($B8,Init!$Q:$FR,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$FR$4,0),FALSE)","v":62.106999999999999},{"$f":"ROUND(VLOOKUP($B8,I_TRL!$B$2:$TO$138,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":66.793999999999997},{"$f":"ROUND(VLOOKUP($B8,I_TRL!$B:$TO,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":67.215999999999994},{"$f":"ROUND(VLOOKUP($B8,I_NLSL!$B:$TO,MATCH(VALUE(RIGHT(J$3,4)),I_NLSL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B8,I_NLSL!$B:$TO,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B8,I_ER_other!$B:$TO,MATCH(VALUE(RIGHT(L$3,4)),I_ER_other!$B$2:$TO$2,0),FALSE)+VLOOKUP($B8,I_ER!$B:$TO,MATCH(VALUE(RIGHT(L$3,4)),I_ER!$B$2:$TO$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B8,I_ER_other!$B:$TO,MATCH(VALUE(RIGHT(M$3,4)),I_ER_other!$B$2:$TO$2,0),FALSE)+VLOOKUP($B8,I_ER!$B:$TO,MATCH(VALUE(RIGHT(M$3,4)),I_ER!$B$2:$TO$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"+L8*VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"+M8*VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S9=0),ROUND(VLOOKUP($B8,Init!$Q:$FQ,MATCH(P$3,Init!$Q$4:$FQ$4,0),FALSE),3),IF($B8=10298,SUMPRODUCT(P$4:P7,$E$4:$E7),ROUND(H8-L8-J8,3))),0)","v":66.793999999999997},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S9=0),ROUND(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Q$3,Init!$Q$4:$FQ$4,0),FALSE),3),IF($B8=10298,SUMPRODUCT(Q$4:Q7,$E$4:$E7),ROUND(I8-M8-K8,3))),0)","v":67.215999999999994},{"$f":"+P8*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":586718.49599999993},{"$f":"+Q8*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":588812.15999999992},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B8,Init!$Q:$FQ,MATCH(T$3,Init!$Q$4:$FQ$4,0),FALSE),IF($B8=10298,SUMPRODUCT($E$4:$E7,T$4:T7),ROUND(RT1SC!$J$10*(G8/SUMPRODUCT($D$4:$D$171,$G$4:$G$171)),3)))","v":60.863999999999997},{"$f":"+T8*VLOOKUP(VALUE(RIGHT(U$3,4)),Init!$M:$O,3,FALSE)","v":534629.37599999993},{"$f":"+T8*VLOOKUP(VALUE(RIGHT(V$3,4)),Init!$M:$O,3,FALSE)","v":533168.64000000001},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B8,Init!$Q:$FQ,MATCH(W$3,Init!$Q$4:$FQ$4,0),FALSE),IF($B8=10298,SUMPRODUCT(W$4:W7,$E$4:$E7),ROUND(MAX(P8-$T8,0),3)))","v":5.93},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B8,Init!$Q:$FQ,MATCH(X$3,Init!$Q$4:$FQ$4,0),FALSE),IF($B8=10298,SUMPRODUCT(X$4:X7,$E$4:$E7),ROUND(MAX(Q8-$T8,0),3)))","v":6.3520000000000003},5.93,6.3520000000000003,0,0,{"$f":"+VLOOKUP($B8,Init!$Q:$FQ,MATCH(AC$3,Init!$Q$4:$FQ$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,Init!$Q:$FQ,MATCH(AD$3,Init!$Q$4:$FQ$4,0),FALSE)","v":0},5.93,6.3520000000000003,{"$f":"IF($B8=10298,ROUND(SUMPRODUCT($E$4:$E7,AG$4:AG7),7),ROUND(MIN(P8,$T8)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":8.6636000000000005E-3},{"$f":"IF($B8=10298,ROUND(SUMPRODUCT($E$4:$E7,AH$4:AH7),7),ROUND(MIN(Q8,$T8)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":8.6636000000000005E-3},{"$f":"ROUND(VLOOKUP($B8,Init!$Q:$FR,MATCH(Init!$AE$4,Init!$Q$4:$FR$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$138,$F$4:$F$138)/SUMPRODUCT($D$4:$D$138,$G$4:$G$138)),5)),7)","v":0},8.6636000000000005E-3,8.6636000000000005E-3,8.6636000000000005E-3,{"$f":"+IF($B8=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B8,Init!$Q:$FQ,MATCH(AM$3,Init!$Q$4:$FQ$4,0),FALSE),MIN(1,(AG8*RT1SC!$J$10+L8)/(H8-J8))))","v":0.9112212450938707},{"$f":"+IF($B8=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B8,Init!$Q:$FQ,MATCH(AN$3,Init!$Q$4:$FQ$4,0),FALSE),MIN(1,(AH8*RT1SC!$J$10+M8)/(I8-K8))))","v":0.90550035474886936},1.0974303364879074,1.1043638275499474,{"$f":"+VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$FC$4,Init!$Q$4:$FQ$4,0),FALSE)*AO8","v":7.6820123554153533E-2},{"$f":"+VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$FC$4,Init!$Q$4:$FQ$4,0),FALSE)*AP8","v":7.7305467928496324E-2},{"$f":"+VLOOKUP($B8,Init!$Q:$FQ,MATCH(AS$3,Init!$Q$4:$FQ$4,0),FALSE)","v":3},{"$f":"+VLOOKUP($B8,Init!$Q:$FQ,MATCH(AT$3,Init!$Q$4:$FQ$4,0),FALSE)","v":3},{"$f":"+VLOOKUP($B8,Init!$Q:$FQ,MATCH(AU$3,Init!$Q$4:$FQ$4,0),FALSE)","v":27},{"$f":"+VLOOKUP($B8,Init!$Q:$FQ,MATCH(AV$3,Init!$Q$4:$FQ$4,0),FALSE)","v":27},0.93,0.35199999999999998,{"$f":"ROUND((VLOOKUP($B8,I_NR!$B:$TO,MATCH(VALUE(RIGHT(AY$3,4)),I_NR!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AY$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B8,I_NR!$B:$TO,MATCH(VALUE(RIGHT(AZ$3,4)),I_NR!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AZ$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},0,0,{"$f":"IF(VLOOKUP($B8,Init!$Q:$S,3,FALSE)=0,BA8-BE8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$S,3,FALSE)=0,BB8-BF8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$S,3,FALSE)=0,MIN(BA8+AW8,0),0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$S,3,FALSE)=0,MIN(BB8+AX8,0),0)","v":0},{"$f":"ROUND(AG8*RT1SC!$J$10+AW8+AA8+BC8,3)","v":61.793999999999997},{"$f":"ROUND(AH8*RT1SC!$J$10+AX8+AB8+BD8,3)","v":61.216000000000001},{"$f":"+VLOOKUP($B8,Init!$Q:$FR,MATCH(BI$3,Init!$Q$4:$FR$4,0),FALSE)","v":1},1,0,60.863999999999997,60.864000000000004,0,0,0,0,0.93,0.35199999999999998,0,0,0,0]
[null,10029,"Blachly Lane Elec Coop",0,{"$f":"+VLOOKUP($B9,Init!$Q:$T,4,FALSE)","v":1},{"$f":"+VLOOKUP($B9,Init!$Q:$FQ,MATCH(F$3,Init!$Q$4:$FQ$4,0),FALSE)","v":17.879000000000001},{"$f":"+$F9+VLOOKUP($B9,Init!$Q:$FR,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$FR$4,0),FALSE)","v":17.879000000000001},{"$f":"ROUND(VLOOKUP($B9,I_TRL!$B$2:$TO$138,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":20.355},{"$f":"ROUND(VLOOKUP($B9,I_TRL!$B:$TO,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":20.350000000000001},{"$f":"ROUND(VLOOKUP($B9,I_NLSL!$B:$TO,MATCH(VALUE(RIGHT(J$3,4)),I_NLSL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B9,I_NLSL!$B:$TO,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B9,I_ER_other!$B:$TO,MATCH(VALUE(RIGHT(L$3,4)),I_ER_other!$B$2:$TO$2,0),FALSE)+VLOOKUP($B9,I_ER!$B:$TO,MATCH(VALUE(RIGHT(L$3,4)),I_ER!$B$2:$TO$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B9,I_ER_other!$B:$TO,MATCH(VALUE(RIGHT(M$3,4)),I_ER_other!$B$2:$TO$2,0),FALSE)+VLOOKUP($B9,I_ER!$B:$TO,MATCH(VALUE(RIGHT(M$3,4)),I_ER!$B$2:$TO$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"+L9*VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"+M9*VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S10=0),ROUND(VLOOKUP($B9,Init!$Q:$FQ,MATCH(P$3,Init!$Q$4:$FQ$4,0),FALSE),3),IF($B9=10298,SUMPRODUCT(P$4:P8,$E$4:$E8),ROUND(H9-L9-J9,3))),0)","v":20.355},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S10=0),ROUND(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Q$3,Init!$Q$4:$FQ$4,0),FALSE),3),IF($B9=10298,SUMPRODUCT(Q$4:Q8,$E$4:$E8),ROUND(I9-M9-K9,3))),0)","v":20.350000000000001},{"$f":"+P9*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":178798.32},{"$f":"+Q9*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":178266},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B9,Init!$Q:$FQ,MATCH(T$3,Init!$Q$4:$FQ$4,0),FALSE),IF($B9=10298,SUMPRODUCT($E$4:$E8,T$4:T8),ROUND(RT1SC!$J$10*(G9/SUMPRODUCT($D$4:$D$171,$G$4:$G$171)),3)))","v":17.521000000000001},{"$f":"+T9*VLOOKUP(VALUE(RIGHT(U$3,4)),Init!$M:$O,3,FALSE)","v":153904.46400000001},{"$f":"+T9*VLOOKUP(VALUE(RIGHT(V$3,4)),Init!$M:$O,3,FALSE)","v":153483.96000000002},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B9,Init!$Q:$FQ,MATCH(W$3,Init!$Q$4:$FQ$4,0),FALSE),IF($B9=10298,SUMPRODUCT(W$4:W8,$E$4:$E8),ROUND(MAX(P9-$T9,0),3)))","v":2.8340000000000001},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B9,Init!$Q:$FQ,MATCH(X$3,Init!$Q$4:$FQ$4,0),FALSE),IF($B9=10298,SUMPRODUCT(X$4:X8,$E$4:$E8),ROUND(MAX(Q9-$T9,0),3)))","v":2.8290000000000002},2.8340000000000001,2.8290000000000002,0,0,{"$f":"+VLOOKUP($B9,Init!$Q:$FQ,MATCH(AC$3,Init!$Q$4:$FQ$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,Init!$Q:$FQ,MATCH(AD$3,Init!$Q$4:$FQ$4,0),FALSE)","v":0},2.8340000000000001,2.8290000000000002,{"$f":"IF($B9=10298,ROUND(SUMPRODUCT($E$4:$E8,AG$4:AG8),7),ROUND(MIN(P9,$T9)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":2.4940000000000001E-3},{"$f":"IF($B9=10298,ROUND(SUMPRODUCT($E$4:$E8,AH$4:AH8),7),ROUND(MIN(Q9,$T9)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":2.4940000000000001E-3},{"$f":"ROUND(VLOOKUP($B9,Init!$Q:$FR,MATCH(Init!$AE$4,Init!$Q$4:$FR$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$138,$F$4:$F$138)/SUMPRODUCT($D$4:$D$138,$G$4:$G$138)),5)),7)","v":0},2.4940000000000001E-3,2.4940000000000001E-3,2.4940000000000001E-3,{"$f":"+IF($B9=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B9,Init!$Q:$FQ,MATCH(AM$3,Init!$Q$4:$FQ$4,0),FALSE),MIN(1,(AG9*RT1SC!$J$10+L9)/(H9-J9))))","v":0.86077221282240246},{"$f":"+IF($B9=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B9,Init!$Q:$FQ,MATCH(AN$3,Init!$Q$4:$FQ$4,0),FALSE),MIN(1,(AH9*RT1SC!$J$10+M9)/(I9-K9))))","v":0.86098370476658481},1.1617487586324982,1.1614633867929913,{"$f":"+VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$FC$4,Init!$Q$4:$FQ$4,0),FALSE)*AO9","v":7.5513669311112377E-2},{"$f":"+VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$FC$4,Init!$Q$4:$FQ$4,0),FALSE)*AP9","v":7.5495120141544442E-2},{"$f":"+VLOOKUP($B9,Init!$Q:$FQ,MATCH(AS$3,Init!$Q$4:$FQ$4,0),FALSE)","v":6},{"$f":"+VLOOKUP($B9,Init!$Q:$FQ,MATCH(AT$3,Init!$Q$4:$FQ$4,0),FALSE)","v":6},{"$f":"+VLOOKUP($B9,Init!$Q:$FQ,MATCH(AU$3,Init!$Q$4:$FQ$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,Init!$Q:$FQ,MATCH(AV$3,Init!$Q$4:$FQ$4,0),FALSE)","v":0},0,0,{"$f":"ROUND((VLOOKUP($B9,I_NR!$B:$TO,MATCH(VALUE(RIGHT(AY$3,4)),I_NR!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AY$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B9,I_NR!$B:$TO,MATCH(VALUE(RIGHT(AZ$3,4)),I_NR!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AZ$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},0,0,{"$f":"IF(VLOOKUP($B9,Init!$Q:$S,3,FALSE)=0,BA9-BE9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$S,3,FALSE)=0,BB9-BF9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$S,3,FALSE)=0,MIN(BA9+AW9,0),0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$S,3,FALSE)=0,MIN(BB9+AX9,0),0)","v":0},{"$f":"ROUND(AG9*RT1SC!$J$10+AW9+AA9+BC9,3)","v":17.521000000000001},{"$f":"ROUND(AH9*RT1SC!$J$10+AX9+AB9+BD9,3)","v":17.521000000000001},{"$f":"+VLOOKUP($B9,Init!$Q:$FR,MATCH(BI$3,Init!$Q$4:$FR$4,0),FALSE)","v":0},1,0,0,0,0,0,0,0,0,0,7.5513669311112377E-2,7.5495120141544442E-2,2.4940000000000001E-3,2.4940000000000001E-3]
[null,10044,"Canby, City of",1,{"$f":"+VLOOKUP($B10,Init!$Q:$T,4,FALSE)","v":0},{"$f":"+VLOOKUP($B10,Init!$Q:$FQ,MATCH(F$3,Init!$Q$4:$FQ$4,0),FALSE)","v":20.611999999999998},{"$f":"+$F10+VLOOKUP($B10,Init!$Q:$FR,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$FR$4,0),FALSE)","v":20.611999999999998},{"$f":"ROUND(VLOOKUP($B10,I_TRL!$B$2:$TO$138,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":22.116},{"$f":"ROUND(VLOOKUP($B10,I_TRL!$B:$TO,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":22.248999999999999},{"$f":"ROUND(VLOOKUP($B10,I_NLSL!$B:$TO,MATCH(VALUE(RIGHT(J$3,4)),I_NLSL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B10,I_NLSL!$B:$TO,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B10,I_ER_other!$B:$TO,MATCH(VALUE(RIGHT(L$3,4)),I_ER_other!$B$2:$TO$2,0),FALSE)+VLOOKUP($B10,I_ER!$B:$TO,MATCH(VALUE(RIGHT(L$3,4)),I_ER!$B$2:$TO$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B10,I_ER_other!$B:$TO,MATCH(VALUE(RIGHT(M$3,4)),I_ER_other!$B$2:$TO$2,0),FALSE)+VLOOKUP($B10,I_ER!$B:$TO,MATCH(VALUE(RIGHT(M$3,4)),I_ER!$B$2:$TO$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"+L10*VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"+M10*VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S11=0),ROUND(VLOOKUP($B10,Init!$Q:$FQ,MATCH(P$3,Init!$Q$4:$FQ$4,0),FALSE),3),IF($B10=10298,SUMPRODUCT(P$4:P9,$E$4:$E9),ROUND(H10-L10-J10,3))),0)","v":22.116},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S11=0),ROUND(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Q$3,Init!$Q$4:$FQ$4,0),FALSE),3),IF($B10=10298,SUMPRODUCT(Q$4:Q9,$E$4:$E9),ROUND(I10-M10-K10,3))),0)","v":22.248999999999999},{"$f":"+P10*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":194266.94399999999},{"$f":"+Q10*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":194901.24},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B10,Init!$Q:$FQ,MATCH(T$3,Init!$Q$4:$FQ$4,0),FALSE),IF($B10=10298,SUMPRODUCT($E$4:$E9,T$4:T9),ROUND(RT1SC!$J$10*(G10/SUMPRODUCT($D$4:$D$171,$G$4:$G$171)),3)))","v":20.199000000000002},{"$f":"+T10*VLOOKUP(VALUE(RIGHT(U$3,4)),Init!$M:$O,3,FALSE)","v":177428.016},{"$f":"+T10*VLOOKUP(VALUE(RIGHT(V$3,4)),Init!$M:$O,3,FALSE)","v":176943.24000000002},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B10,Init!$Q:$FQ,MATCH(W$3,Init!$Q$4:$FQ$4,0),FALSE),IF($B10=10298,SUMPRODUCT(W$4:W9,$E$4:$E9),ROUND(MAX(P10-$T10,0),3)))","v":1.917},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B10,Init!$Q:$FQ,MATCH(X$3,Init!$Q$4:$FQ$4,0),FALSE),IF($B10=10298,SUMPRODUCT(X$4:X9,$E$4:$E9),ROUND(MAX(Q10-$T10,0),3)))","v":2.0499999999999998},1.917,2.0499999999999998,0,0,{"$f":"+VLOOKUP($B10,Init!$Q:$FQ,MATCH(AC$3,Init!$Q$4:$FQ$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,Init!$Q:$FQ,MATCH(AD$3,Init!$Q$4:$FQ$4,0),FALSE)","v":0},1.917,2.0499999999999998,{"$f":"IF($B10=10298,ROUND(SUMPRODUCT($E$4:$E9,AG$4:AG9),7),ROUND(MIN(P10,$T10)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":2.8752000000000001E-3},{"$f":"IF($B10=10298,ROUND(SUMPRODUCT($E$4:$E9,AH$4:AH9),7),ROUND(MIN(Q10,$T10)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":2.8752000000000001E-3},{"$f":"ROUND(VLOOKUP($B10,Init!$Q:$FR,MATCH(Init!$AE$4,Init!$Q$4:$FR$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$138,$F$4:$F$138)/SUMPRODUCT($D$4:$D$138,$G$4:$G$138)),5)),7)","v":0},2.8752000000000001E-3,2.8752000000000001E-3,2.8752000000000001E-3,{"$f":"+IF($B10=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B10,Init!$Q:$FQ,MATCH(AM$3,Init!$Q$4:$FQ$4,0),FALSE),MIN(1,(AG10*RT1SC!$J$10+L10)/(H10-J10))))","v":0.91332295865436786},{"$f":"+IF($B10=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B10,Init!$Q:$FQ,MATCH(AN$3,Init!$Q$4:$FQ$4,0),FALSE),MIN(1,(AH10*RT1SC!$J$10+M10)/(I10-K10))))","v":0.9078632996359387},1.0949056884004158,1.1014901727808306,{"$f":"+VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$FC$4,Init!$Q$4:$FQ$4,0),FALSE)*AO10","v":0},{"$f":"+VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$FC$4,Init!$Q$4:$FQ$4,0),FALSE)*AP10","v":0},{"$f":"+VLOOKUP($B10,Init!$Q:$FQ,MATCH(AS$3,Init!$Q$4:$FQ$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B10,Init!$Q:$FQ,MATCH(AT$3,Init!$Q$4:$FQ$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B10,Init!$Q:$FQ,MATCH(AU$3,Init!$Q$4:$FQ$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,Init!$Q:$FQ,MATCH(AV$3,Init!$Q$4:$FQ$4,0),FALSE)","v":0},1.917,2.0499999999999998,{"$f":"ROUND((VLOOKUP($B10,I_NR!$B:$TO,MATCH(VALUE(RIGHT(AY$3,4)),I_NR!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AY$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B10,I_NR!$B:$TO,MATCH(VALUE(RIGHT(AZ$3,4)),I_NR!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AZ$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},0,0,{"$f":"IF(VLOOKUP($B10,Init!$Q:$S,3,FALSE)=0,BA10-BE10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$S,3,FALSE)=0,BB10-BF10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$S,3,FALSE)=0,MIN(BA10+AW10,0),0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$S,3,FALSE)=0,MIN(BB10+AX10,0),0)","v":0},{"$f":"ROUND(AG10*RT1SC!$J$10+AW10+AA10+BC10,3)","v":22.116},{"$f":"ROUND(AH10*RT1SC!$J$10+AX10+AB10+BD10,3)","v":22.248999999999999},{"$f":"+VLOOKUP($B10,Init!$Q:$FR,MATCH(BI$3,Init!$Q$4:$FR$4,0),FALSE)","v":0},1,0,20.198999999999998,20.198999999999998,0,0,0,0,1.917,2.0499999999999998,0,0,0,0]
[null,10046,"Central Electric Coop",0,{"$f":"+VLOOKUP($B11,Init!$Q:$T,4,FALSE)","v":1},{"$f":"+VLOOKUP($B11,Init!$Q:$FQ,MATCH(F$3,Init!$Q$4:$FQ$4,0),FALSE)","v":83.072000000000003},{"$f":"+$F11+VLOOKUP($B11,Init!$Q:$FR,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$FR$4,0),FALSE)","v":83.072000000000003},{"$f":"ROUND(VLOOKUP($B11,I_TRL!$B$2:$TO$138,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":98.879000000000005},{"$f":"ROUND(VLOOKUP($B11,I_TRL!$B:$TO,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":100.60599999999999},{"$f":"ROUND(VLOOKUP($B11,I_NLSL!$B:$TO,MATCH(VALUE(RIGHT(J$3,4)),I_NLSL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B11,I_NLSL!$B:$TO,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B11,I_ER_other!$B:$TO,MATCH(VALUE(RIGHT(L$3,4)),I_ER_other!$B$2:$TO$2,0),FALSE)+VLOOKUP($B11,I_ER!$B:$TO,MATCH(VALUE(RIGHT(L$3,4)),I_ER!$B$2:$TO$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B11,I_ER_other!$B:$TO,MATCH(VALUE(RIGHT(M$3,4)),I_ER_other!$B$2:$TO$2,0),FALSE)+VLOOKUP($B11,I_ER!$B:$TO,MATCH(VALUE(RIGHT(M$3,4)),I_ER!$B$2:$TO$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"+L11*VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"+M11*VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S12=0),ROUND(VLOOKUP($B11,Init!$Q:$FQ,MATCH(P$3,Init!$Q$4:$FQ$4,0),FALSE),3),IF($B11=10298,SUMPRODUCT(P$4:P10,$E$4:$E10),ROUND(H11-L11-J11,3))),0)","v":98.879000000000005},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S12=0),ROUND(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Q$3,Init!$Q$4:$FQ$4,0),FALSE),3),IF($B11=10298,SUMPRODUCT(Q$4:Q10,$E$4:$E10),ROUND(I11-M11-K11,3))),0)","v":100.60599999999999},{"$f":"+P11*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":868553.13600000006},{"$f":"+Q11*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":881308.55999999994},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B11,Init!$Q:$FQ,MATCH(T$3,Init!$Q$4:$FQ$4,0),FALSE),IF($B11=10298,SUMPRODUCT($E$4:$E10,T$4:T10),ROUND(RT1SC!$J$10*(G11/SUMPRODUCT($D$4:$D$171,$G$4:$G$171)),3)))","v":81.409000000000006},{"$f":"+T11*VLOOKUP(VALUE(RIGHT(U$3,4)),Init!$M:$O,3,FALSE)","v":715096.65600000008},{"$f":"+T11*VLOOKUP(VALUE(RIGHT(V$3,4)),Init!$M:$O,3,FALSE)","v":713142.84000000008},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B11,Init!$Q:$FQ,MATCH(W$3,Init!$Q$4:$FQ$4,0),FALSE),IF($B11=10298,SUMPRODUCT(W$4:W10,$E$4:$E10),ROUND(MAX(P11-$T11,0),3)))","v":17.47},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B11,Init!$Q:$FQ,MATCH(X$3,Init!$Q$4:$FQ$4,0),FALSE),IF($B11=10298,SUMPRODUCT(X$4:X10,$E$4:$E10),ROUND(MAX(Q11-$T11,0),3)))","v":19.196999999999999},17.47,19.196999999999999,0,0,{"$f":"+VLOOKUP($B11,Init!$Q:$FQ,MATCH(AC$3,Init!$Q$4:$FQ$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,Init!$Q:$FQ,MATCH(AD$3,Init!$Q$4:$FQ$4,0),FALSE)","v":0},17.47,19.196999999999999,{"$f":"IF($B11=10298,ROUND(SUMPRODUCT($E$4:$E10,AG$4:AG10),7),ROUND(MIN(P11,$T11)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":1.1587999999999999E-2},{"$f":"IF($B11=10298,ROUND(SUMPRODUCT($E$4:$E10,AH$4:AH10),7),ROUND(MIN(Q11,$T11)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":1.1587999999999999E-2},{"$f":"ROUND(VLOOKUP($B11,Init!$Q:$FR,MATCH(Init!$AE$4,Init!$Q$4:$FR$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$138,$F$4:$F$138)/SUMPRODUCT($D$4:$D$138,$G$4:$G$138)),5)),7)","v":0},1.1587999999999999E-2,1.1587999999999999E-2,1.1587999999999999E-2,{"$f":"+IF($B11=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B11,Init!$Q:$FQ,MATCH(AM$3,Init!$Q$4:$FQ$4,0),FALSE),MIN(1,(AG11*RT1SC!$J$10+L11)/(H11-J11))))","v":0.82331744439163002},{"$f":"+IF($B11=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B11,Init!$Q:$FQ,MATCH(AN$3,Init!$Q$4:$FQ$4,0),FALSE),MIN(1,(AH11*RT1SC!$J$10+M11)/(I11-K11))))","v":0.80918439838578216},1.2145954378508519,1.2358093085531081,{"$f":"+VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$FC$4,Init!$Q$4:$FQ$4,0),FALSE)*AO11","v":7.8948703460305372E-2},{"$f":"+VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$FC$4,Init!$Q$4:$FQ$4,0),FALSE)*AP11","v":8.0327605055952031E-2},{"$f":"+VLOOKUP($B11,Init!$Q:$FQ,MATCH(AS$3,Init!$Q$4:$FQ$4,0),FALSE)","v":6},{"$f":"+VLOOKUP($B11,Init!$Q:$FQ,MATCH(AT$3,Init!$Q$4:$FQ$4,0),FALSE)","v":6},{"$f":"+VLOOKUP($B11,Init!$Q:$FQ,MATCH(AU$3,Init!$Q$4:$FQ$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,Init!$Q:$FQ,MATCH(AV$3,Init!$Q$4:$FQ$4,0),FALSE)","v":0},0,0,{"$f":"ROUND((VLOOKUP($B11,I_NR!$B:$TO,MATCH(VALUE(RIGHT(AY$3,4)),I_NR!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AY$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B11,I_NR!$B:$TO,MATCH(VALUE(RIGHT(AZ$3,4)),I_NR!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AZ$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},0,0,{"$f":"IF(VLOOKUP($B11,Init!$Q:$S,3,FALSE)=0,BA11-BE11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$S,3,FALSE)=0,BB11-BF11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$S,3,FALSE)=0,MIN(BA11+AW11,0),0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$S,3,FALSE)=0,MIN(BB11+AX11,0),0)","v":0},{"$f":"ROUND(AG11*RT1SC!$J$10+AW11+AA11+BC11,3)","v":81.409000000000006},{"$f":"ROUND(AH11*RT1SC!$J$10+AX11+AB11+BD11,3)","v":81.409000000000006},{"$f":"+VLOOKUP($B11,Init!$Q:$FR,MATCH(BI$3,Init!$Q$4:$FR$4,0),FALSE)","v":0},1,0,0,0,0,0,0,0,0,0,7.8948703460305372E-2,8.0327605055952031E-2,1.1587999999999999E-2,1.1587999999999999E-2]
[null,10047,"Central Lincoln PUD",1,{"$f":"+VLOOKUP($B12,Init!$Q:$T,4,FALSE)","v":0},{"$f":"+VLOOKUP($B12,Init!$Q:$FQ,MATCH(F$3,Init!$Q$4:$FQ$4,0),FALSE)","v":159.01},{"$f":"+$F12+VLOOKUP($B12,Init!$Q:$FR,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$FR$4,0),FALSE)","v":159.01},{"$f":"ROUND(VLOOKUP($B12,I_TRL!$B$2:$TO$138,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":150.48699999999999},{"$f":"ROUND(VLOOKUP($B12,I_TRL!$B:$TO,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":150.72999999999999},{"$f":"ROUND(VLOOKUP($B12,I_NLSL!$B:$TO,MATCH(VALUE(RIGHT(J$3,4)),I_NLSL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B12,I_NLSL!$B:$TO,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B12,I_ER_other!$B:$TO,MATCH(VALUE(RIGHT(L$3,4)),I_ER_other!$B$2:$TO$2,0),FALSE)+VLOOKUP($B12,I_ER!$B:$TO,MATCH(VALUE(RIGHT(L$3,4)),I_ER!$B$2:$TO$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B12,I_ER_other!$B:$TO,MATCH(VALUE(RIGHT(M$3,4)),I_ER_other!$B$2:$TO$2,0),FALSE)+VLOOKUP($B12,I_ER!$B:$TO,MATCH(VALUE(RIGHT(M$3,4)),I_ER!$B$2:$TO$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"+L12*VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"+M12*VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S13=0),ROUND(VLOOKUP($B12,Init!$Q:$FQ,MATCH(P$3,Init!$Q$4:$FQ$4,0),FALSE),3),IF($B12=10298,SUMPRODUCT(P$4:P11,$E$4:$E11),ROUND(H12-L12-J12,3))),0)","v":150.48699999999999},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S13=0),ROUND(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Q$3,Init!$Q$4:$FQ$4,0),FALSE),3),IF($B12=10298,SUMPRODUCT(Q$4:Q11,$E$4:$E11),ROUND(I12-M12-K12,3))),0)","v":150.72999999999999},{"$f":"+P12*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":1321877.808},{"$f":"+Q12*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":1320394.7999999998},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B12,Init!$Q:$FQ,MATCH(T$3,Init!$Q$4:$FQ$4,0),FALSE),IF($B12=10298,SUMPRODUCT($E$4:$E11,T$4:T11),ROUND(RT1SC!$J$10*(G12/SUMPRODUCT($D$4:$D$171,$G$4:$G$171)),3)))","v":155.828},{"$f":"+T12*VLOOKUP(VALUE(RIGHT(U$3,4)),Init!$M:$O,3,FALSE)","v":1368793.152},{"$f":"+T12*VLOOKUP(VALUE(RIGHT(V$3,4)),Init!$M:$O,3,FALSE)","v":1365053.28},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B12,Init!$Q:$FQ,MATCH(W$3,Init!$Q$4:$FQ$4,0),FALSE),IF($B12=10298,SUMPRODUCT(W$4:W11,$E$4:$E11),ROUND(MAX(P12-$T12,0),3)))","v":0},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B12,Init!$Q:$FQ,MATCH(X$3,Init!$Q$4:$FQ$4,0),FALSE),IF($B12=10298,SUMPRODUCT(X$4:X11,$E$4:$E11),ROUND(MAX(Q12-$T12,0),3)))","v":0},0,0,0,0,{"$f":"+VLOOKUP($B12,Init!$Q:$FQ,MATCH(AC$3,Init!$Q$4:$FQ$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,Init!$Q:$FQ,MATCH(AD$3,Init!$Q$4:$FQ$4,0),FALSE)","v":0},0,0,{"$f":"IF($B12=10298,ROUND(SUMPRODUCT($E$4:$E11,AG$4:AG11),7),ROUND(MIN(P12,$T12)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":2.14208E-2},{"$f":"IF($B12=10298,ROUND(SUMPRODUCT($E$4:$E11,AH$4:AH11),7),ROUND(MIN(Q12,$T12)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":2.1455399999999999E-2},{"$f":"ROUND(VLOOKUP($B12,Init!$Q:$FR,MATCH(Init!$AE$4,Init!$Q$4:$FR$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$138,$F$4:$F$138)/SUMPRODUCT($D$4:$D$138,$G$4:$G$138)),5)),7)","v":0},2.14208E-2,2.1455399999999999E-2,2.1438100000000002E-2,{"$f":"+IF($B12=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B12,Init!$Q:$FQ,MATCH(AM$3,Init!$Q$4:$FQ$4,0),FALSE),MIN(1,(AG12*RT1SC!$J$10+L12)/(H12-J12))))","v":0.99999907483304218},{"$f":"+IF($B12=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B12,Init!$Q:$FQ,MATCH(AN$3,Init!$Q$4:$FQ$4,0),FALSE),MIN(1,(AH12*RT1SC!$J$10+M12)/(I12-K12))))","v":0.99999956907848475},1,1,{"$f":"+VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$FC$4,Init!$Q$4:$FQ$4,0),FALSE)*AO12","v":0},{"$f":"+VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$FC$4,Init!$Q$4:$FQ$4,0),FALSE)*AP12","v":0},{"$f":"+VLOOKUP($B12,Init!$Q:$FQ,MATCH(AS$3,Init!$Q$4:$FQ$4,0),FALSE)","v":3},{"$f":"+VLOOKUP($B12,Init!$Q:$FQ,MATCH(AT$3,Init!$Q$4:$FQ$4,0),FALSE)","v":3},{"$f":"+VLOOKUP($B12,Init!$Q:$FQ,MATCH(AU$3,Init!$Q$4:$FQ$4,0),FALSE)","v":10},{"$f":"+VLOOKUP($B12,Init!$Q:$FQ,MATCH(AV$3,Init!$Q$4:$FQ$4,0),FALSE)","v":10},0,0,{"$f":"ROUND((VLOOKUP($B12,I_NR!$B:$TO,MATCH(VALUE(RIGHT(AY$3,4)),I_NR!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AY$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B12,I_NR!$B:$TO,MATCH(VALUE(RIGHT(AZ$3,4)),I_NR!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AZ$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},0,0,{"$f":"IF(VLOOKUP($B12,Init!$Q:$S,3,FALSE)=0,BA12-BE12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$S,3,FALSE)=0,BB12-BF12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$S,3,FALSE)=0,MIN(BA12+AW12,0),0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$S,3,FALSE)=0,MIN(BB12+AX12,0),0)","v":0},{"$f":"ROUND(AG12*RT1SC!$J$10+AW12+AA12+BC12,3)","v":150.48699999999999},{"$f":"ROUND(AH12*RT1SC!$J$10+AX12+AB12+BD12,3)","v":150.72999999999999},{"$f":"+VLOOKUP($B12,Init!$Q:$FR,MATCH(BI$3,Init!$Q$4:$FR$4,0),FALSE)","v":1},1,0,150.48699999999999,150.72999999999999,0,0,0,0,0,0,0,0,0,0]
[null,10055,"Albion, City of",1,{"$f":"+VLOOKUP($B13,Init!$Q:$T,4,FALSE)","v":0},{"$f":"+VLOOKUP($B13,Init!$Q:$FQ,MATCH(F$3,Init!$Q$4:$FQ$4,0),FALSE)","v":0.40400000000000003},{"$f":"+$F13+VLOOKUP($B13,Init!$Q:$FR,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$FR$4,0),FALSE)","v":0.40400000000000003},{"$f":"ROUND(VLOOKUP($B13,I_TRL!$B$2:$TO$138,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":0.38500000000000001},{"$f":"ROUND(VLOOKUP($B13,I_TRL!$B:$TO,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":0.38400000000000001},{"$f":"ROUND(VLOOKUP($B13,I_NLSL!$B:$TO,MATCH(VALUE(RIGHT(J$3,4)),I_NLSL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B13,I_NLSL!$B:$TO,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B13,I_ER_other!$B:$TO,MATCH(VALUE(RIGHT(L$3,4)),I_ER_other!$B$2:$TO$2,0),FALSE)+VLOOKUP($B13,I_ER!$B:$TO,MATCH(VALUE(RIGHT(L$3,4)),I_ER!$B$2:$TO$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B13,I_ER_other!$B:$TO,MATCH(VALUE(RIGHT(M$3,4)),I_ER_other!$B$2:$TO$2,0),FALSE)+VLOOKUP($B13,I_ER!$B:$TO,MATCH(VALUE(RIGHT(M$3,4)),I_ER!$B$2:$TO$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"+L13*VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"+M13*VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S14=0),ROUND(VLOOKUP($B13,Init!$Q:$FQ,MATCH(P$3,Init!$Q$4:$FQ$4,0),FALSE),3),IF($B13=10298,SUMPRODUCT(P$4:P12,$E$4:$E12),ROUND(H13-L13-J13,3))),0)","v":0.38500000000000001},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S14=0),ROUND(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Q$3,Init!$Q$4:$FQ$4,0),FALSE),3),IF($B13=10298,SUMPRODUCT(Q$4:Q12,$E$4:$E12),ROUND(I13-M13-K13,3))),0)","v":0.38400000000000001},{"$f":"+P13*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":3381.84},{"$f":"+Q13*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":3363.84},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B13,Init!$Q:$FQ,MATCH(T$3,Init!$Q$4:$FQ$4,0),FALSE),IF($B13=10298,SUMPRODUCT($E$4:$E12,T$4:T12),ROUND(RT1SC!$J$10*(G13/SUMPRODUCT($D$4:$D$171,$G$4:$G$171)),3)))","v":0.39600000000000002},{"$f":"+T13*VLOOKUP(VALUE(RIGHT(U$3,4)),Init!$M:$O,3,FALSE)","v":3478.4639999999999},{"$f":"+T13*VLOOKUP(VALUE(RIGHT(V$3,4)),Init!$M:$O,3,FALSE)","v":3468.96},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B13,Init!$Q:$FQ,MATCH(W$3,Init!$Q$4:$FQ$4,0),FALSE),IF($B13=10298,SUMPRODUCT(W$4:W12,$E$4:$E12),ROUND(MAX(P13-$T13,0),3)))","v":0},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B13,Init!$Q:$FQ,MATCH(X$3,Init!$Q$4:$FQ$4,0),FALSE),IF($B13=10298,SUMPRODUCT(X$4:X12,$E$4:$E12),ROUND(MAX(Q13-$T13,0),3)))","v":0},0,0,0,0,{"$f":"+VLOOKUP($B13,Init!$Q:$FQ,MATCH(AC$3,Init!$Q$4:$FQ$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,Init!$Q:$FQ,MATCH(AD$3,Init!$Q$4:$FQ$4,0),FALSE)","v":0},0,0,{"$f":"IF($B13=10298,ROUND(SUMPRODUCT($E$4:$E12,AG$4:AG12),7),ROUND(MIN(P13,$T13)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":5.4799999999999997E-5},{"$f":"IF($B13=10298,ROUND(SUMPRODUCT($E$4:$E12,AH$4:AH12),7),ROUND(MIN(Q13,$T13)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":5.4700000000000001E-5},{"$f":"ROUND(VLOOKUP($B13,Init!$Q:$FR,MATCH(Init!$AE$4,Init!$Q$4:$FR$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$138,$F$4:$F$138)/SUMPRODUCT($D$4:$D$138,$G$4:$G$138)),5)),7)","v":0},5.4799999999999997E-5,5.4700000000000001E-5,5.4750000000000003E-5,{"$f":"+IF($B13=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B13,Init!$Q:$FQ,MATCH(AM$3,Init!$Q$4:$FQ$4,0),FALSE),MIN(1,(AG13*RT1SC!$J$10+L13)/(H13-J13))))","v":0.99996022441558441},{"$f":"+IF($B13=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B13,Init!$Q:$FQ,MATCH(AN$3,Init!$Q$4:$FQ$4,0),FALSE),MIN(1,(AH13*RT1SC!$J$10+M13)/(I13-K13))))","v":1},1,1,{"$f":"+VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$FC$4,Init!$Q$4:$FQ$4,0),FALSE)*AO13","v":0},{"$f":"+VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$FC$4,Init!$Q$4:$FQ$4,0),FALSE)*AP13","v":0},{"$f":"+VLOOKUP($B13,Init!$Q:$FQ,MATCH(AS$3,Init!$Q$4:$FQ$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B13,Init!$Q:$FQ,MATCH(AT$3,Init!$Q$4:$FQ$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B13,Init!$Q:$FQ,MATCH(AU$3,Init!$Q$4:$FQ$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,Init!$Q:$FQ,MATCH(AV$3,Init!$Q$4:$FQ$4,0),FALSE)","v":0},0,0,{"$f":"ROUND((VLOOKUP($B13,I_NR!$B:$TO,MATCH(VALUE(RIGHT(AY$3,4)),I_NR!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AY$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B13,I_NR!$B:$TO,MATCH(VALUE(RIGHT(AZ$3,4)),I_NR!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AZ$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},0,0,{"$f":"IF(VLOOKUP($B13,Init!$Q:$S,3,FALSE)=0,BA13-BE13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$S,3,FALSE)=0,BB13-BF13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$S,3,FALSE)=0,MIN(BA13+AW13,0),0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$S,3,FALSE)=0,MIN(BB13+AX13,0),0)","v":0},{"$f":"ROUND(AG13*RT1SC!$J$10+AW13+AA13+BC13,3)","v":0.38500000000000001},{"$f":"ROUND(AH13*RT1SC!$J$10+AX13+AB13+BD13,3)","v":0.38400000000000001},{"$f":"+VLOOKUP($B13,Init!$Q:$FR,MATCH(BI$3,Init!$Q$4:$FR$4,0),FALSE)","v":0},1,0,0.38500000000000001,0.38400000000000001,0,0,0,0,0,0,0,0,0,0]
[null,10057,"Ashland, City of",1,{"$f":"+VLOOKUP($B14,Init!$Q:$T,4,FALSE)","v":0},{"$f":"+VLOOKUP($B14,Init!$Q:$FQ,MATCH(F$3,Init!$Q$4:$FQ$4,0),FALSE)","v":21.382999999999999},{"$f":"+$F14+VLOOKUP($B14,Init!$Q:$FR,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$FR$4,0),FALSE)","v":21.382999999999999},{"$f":"ROUND(VLOOKUP($B14,I_TRL!$B$2:$TO$138,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":20.138999999999999},{"$f":"ROUND(VLOOKUP($B14,I_TRL!$B:$TO,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":20.134},{"$f":"ROUND(VLOOKUP($B14,I_NLSL!$B:$TO,MATCH(VALUE(RIGHT(J$3,4)),I_NLSL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B14,I_NLSL!$B:$TO,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B14,I_ER_other!$B:$TO,MATCH(VALUE(RIGHT(L$3,4)),I_ER_other!$B$2:$TO$2,0),FALSE)+VLOOKUP($B14,I_ER!$B:$TO,MATCH(VALUE(RIGHT(L$3,4)),I_ER!$B$2:$TO$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":0.158},{"$f":"ROUND((VLOOKUP($B14,I_ER_other!$B:$TO,MATCH(VALUE(RIGHT(M$3,4)),I_ER_other!$B$2:$TO$2,0),FALSE)+VLOOKUP($B14,I_ER!$B:$TO,MATCH(VALUE(RIGHT(M$3,4)),I_ER!$B$2:$TO$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":0.158},{"$f":"+L14*VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE)","v":1387.8720000000001},{"$f":"+M14*VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE)","v":1384.08},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S15=0),ROUND(VLOOKUP($B14,Init!$Q:$FQ,MATCH(P$3,Init!$Q$4:$FQ$4,0),FALSE),3),IF($B14=10298,SUMPRODUCT(P$4:P13,$E$4:$E13),ROUND(H14-L14-J14,3))),0)","v":19.981000000000002},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S15=0),ROUND(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Q$3,Init!$Q$4:$FQ$4,0),FALSE),3),IF($B14=10298,SUMPRODUCT(Q$4:Q13,$E$4:$E13),ROUND(I14-M14-K14,3))),0)","v":19.975999999999999},{"$f":"+P14*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":175513.10400000002},{"$f":"+Q14*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":174989.75999999998},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B14,Init!$Q:$FQ,MATCH(T$3,Init!$Q$4:$FQ$4,0),FALSE),IF($B14=10298,SUMPRODUCT($E$4:$E13,T$4:T13),ROUND(RT1SC!$J$10*(G14/SUMPRODUCT($D$4:$D$171,$G$4:$G$171)),3)))","v":20.954999999999998},{"$f":"+T14*VLOOKUP(VALUE(RIGHT(U$3,4)),Init!$M:$O,3,FALSE)","v":184068.71999999997},{"$f":"+T14*VLOOKUP(VALUE(RIGHT(V$3,4)),Init!$M:$O,3,FALSE)","v":183565.8},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B14,Init!$Q:$FQ,MATCH(W$3,Init!$Q$4:$FQ$4,0),FALSE),IF($B14=10298,SUMPRODUCT(W$4:W13,$E$4:$E13),ROUND(MAX(P14-$T14,0),3)))","v":0},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B14,Init!$Q:$FQ,MATCH(X$3,Init!$Q$4:$FQ$4,0),FALSE),IF($B14=10298,SUMPRODUCT(X$4:X13,$E$4:$E13),ROUND(MAX(Q14-$T14,0),3)))","v":0},0,0,0,0,{"$f":"+VLOOKUP($B14,Init!$Q:$FQ,MATCH(AC$3,Init!$Q$4:$FQ$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,Init!$Q:$FQ,MATCH(AD$3,Init!$Q$4:$FQ$4,0),FALSE)","v":0},0,0,{"$f":"IF($B14=10298,ROUND(SUMPRODUCT($E$4:$E13,AG$4:AG13),7),ROUND(MIN(P14,$T14)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":2.8441999999999999E-3},{"$f":"IF($B14=10298,ROUND(SUMPRODUCT($E$4:$E13,AH$4:AH13),7),ROUND(MIN(Q14,$T14)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":2.8435000000000001E-3},{"$f":"ROUND(VLOOKUP($B14,Init!$Q:$FR,MATCH(Init!$AE$4,Init!$Q$4:$FR$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$138,$F$4:$F$138)/SUMPRODUCT($D$4:$D$138,$G$4:$G$138)),5)),7)","v":0},2.8441999999999999E-3,2.8435000000000001E-3,2.8438500000000002E-3,{"$f":"+IF($B14=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B14,Init!$Q:$FQ,MATCH(AM$3,Init!$Q$4:$FQ$4,0),FALSE),MIN(1,(AG14*RT1SC!$J$10+L14)/(H14-J14))))","v":1},{"$f":"+IF($B14=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B14,Init!$Q:$FQ,MATCH(AN$3,Init!$Q$4:$FQ$4,0),FALSE),MIN(1,(AH14*RT1SC!$J$10+M14)/(I14-K14))))","v":1},1,1,{"$f":"+VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$FC$4,Init!$Q$4:$FQ$4,0),FALSE)*AO14","v":0},{"$f":"+VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$FC$4,Init!$Q$4:$FQ$4,0),FALSE)*AP14","v":0},{"$f":"+VLOOKUP($B14,Init!$Q:$FQ,MATCH(AS$3,Init!$Q$4:$FQ$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B14,Init!$Q:$FQ,MATCH(AT$3,Init!$Q$4:$FQ$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B14,Init!$Q:$FQ,MATCH(AU$3,Init!$Q$4:$FQ$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,Init!$Q:$FQ,MATCH(AV$3,Init!$Q$4:$FQ$4,0),FALSE)","v":0},0,0,{"$f":"ROUND((VLOOKUP($B14,I_NR!$B:$TO,MATCH(VALUE(RIGHT(AY$3,4)),I_NR!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AY$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B14,I_NR!$B:$TO,MATCH(VALUE(RIGHT(AZ$3,4)),I_NR!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AZ$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},0,0,{"$f":"IF(VLOOKUP($B14,Init!$Q:$S,3,FALSE)=0,BA14-BE14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$S,3,FALSE)=0,BB14-BF14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$S,3,FALSE)=0,MIN(BA14+AW14,0),0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$S,3,FALSE)=0,MIN(BB14+AX14,0),0)","v":0},{"$f":"ROUND(AG14*RT1SC!$J$10+AW14+AA14+BC14,3)","v":19.981000000000002},{"$f":"ROUND(AH14*RT1SC!$J$10+AX14+AB14+BD14,3)","v":19.975999999999999},{"$f":"+VLOOKUP($B14,Init!$Q:$FR,MATCH(BI$3,Init!$Q$4:$FR$4,0),FALSE)","v":0},1,0,19.981000000000002,19.975999999999999,0,0,0,0,0,0,0,0,0,0]
[null,10059,"Bandon, City of",1,{"$f":"+VLOOKUP($B15,Init!$Q:$T,4,FALSE)","v":0},{"$f":"+VLOOKUP($B15,Init!$Q:$FQ,MATCH(F$3,Init!$Q$4:$FQ$4,0),FALSE)","v":7.7530000000000001},{"$f":"+$F15+VLOOKUP($B15,Init!$Q:$FR,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$FR$4,0),FALSE)","v":7.7530000000000001},{"$f":"ROUND(VLOOKUP($B15,I_TRL!$B$2:$TO$138,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":7.6040000000000001},{"$f":"ROUND(VLOOKUP($B15,I_TRL!$B:$TO,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":7.5990000000000002},{"$f":"ROUND(VLOOKUP($B15,I_NLSL!$B:$TO,MATCH(VALUE(RIGHT(J$3,4)),I_NLSL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B15,I_NLSL!$B:$TO,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B15,I_ER_other!$B:$TO,MATCH(VALUE(RIGHT(L$3,4)),I_ER_other!$B$2:$TO$2,0),FALSE)+VLOOKUP($B15,I_ER!$B:$TO,MATCH(VALUE(RIGHT(L$3,4)),I_ER!$B$2:$TO$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B15,I_ER_other!$B:$TO,MATCH(VALUE(RIGHT(M$3,4)),I_ER_other!$B$2:$TO$2,0),FALSE)+VLOOKUP($B15,I_ER!$B:$TO,MATCH(VALUE(RIGHT(M$3,4)),I_ER!$B$2:$TO$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"+L15*VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"+M15*VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S16=0),ROUND(VLOOKUP($B15,Init!$Q:$FQ,MATCH(P$3,Init!$Q$4:$FQ$4,0),FALSE),3),IF($B15=10298,SUMPRODUCT(P$4:P14,$E$4:$E14),ROUND(H15-L15-J15,3))),0)","v":7.6040000000000001},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S16=0),ROUND(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Q$3,Init!$Q$4:$FQ$4,0),FALSE),3),IF($B15=10298,SUMPRODUCT(Q$4:Q14,$E$4:$E14),ROUND(I15-M15-K15,3))),0)","v":7.5990000000000002},{"$f":"+P15*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":66793.536000000007},{"$f":"+Q15*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":66567.240000000005},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B15,Init!$Q:$FQ,MATCH(T$3,Init!$Q$4:$FQ$4,0),FALSE),IF($B15=10298,SUMPRODUCT($E$4:$E14,T$4:T14),ROUND(RT1SC!$J$10*(G15/SUMPRODUCT($D$4:$D$171,$G$4:$G$171)),3)))","v":7.5979999999999999},{"$f":"+T15*VLOOKUP(VALUE(RIGHT(U$3,4)),Init!$M:$O,3,FALSE)","v":66740.831999999995},{"$f":"+T15*VLOOKUP(VALUE(RIGHT(V$3,4)),Init!$M:$O,3,FALSE)","v":66558.48},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B15,Init!$Q:$FQ,MATCH(W$3,Init!$Q$4:$FQ$4,0),FALSE),IF($B15=10298,SUMPRODUCT(W$4:W14,$E$4:$E14),ROUND(MAX(P15-$T15,0),3)))","v":6.0000000000000001E-3},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B15,Init!$Q:$FQ,MATCH(X$3,Init!$Q$4:$FQ$4,0),FALSE),IF($B15=10298,SUMPRODUCT(X$4:X14,$E$4:$E14),ROUND(MAX(Q15-$T15,0),3)))","v":1E-3},0,0,6.0000000000000001E-3,1E-3,{"$f":"+VLOOKUP($B15,Init!$Q:$FQ,MATCH(AC$3,Init!$Q$4:$FQ$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,Init!$Q:$FQ,MATCH(AD$3,Init!$Q$4:$FQ$4,0),FALSE)","v":0},0,0,{"$f":"IF($B15=10298,ROUND(SUMPRODUCT($E$4:$E14,AG$4:AG14),7),ROUND(MIN(P15,$T15)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":1.0815E-3},{"$f":"IF($B15=10298,ROUND(SUMPRODUCT($E$4:$E14,AH$4:AH14),7),ROUND(MIN(Q15,$T15)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":1.0815E-3},{"$f":"ROUND(VLOOKUP($B15,Init!$Q:$FR,MATCH(Init!$AE$4,Init!$Q$4:$FR$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$138,$F$4:$F$138)/SUMPRODUCT($D$4:$D$138,$G$4:$G$138)),5)),7)","v":0},1.0815E-3,1.0815E-3,1.0815E-3,{"$f":"+IF($B15=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B15,Init!$Q:$FQ,MATCH(AM$3,Init!$Q$4:$FQ$4,0),FALSE),MIN(1,(AG15*RT1SC!$J$10+L15)/(H15-J15))))","v":0.99918823540241986},{"$f":"+IF($B15=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B15,Init!$Q:$FQ,MATCH(AN$3,Init!$Q$4:$FQ$4,0),FALSE),MIN(1,(AH15*RT1SC!$J$10+M15)/(I15-K15))))","v":0.99984568258981443},1.0007896814951303,1.0001316135825218,{"$f":"+VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$FC$4,Init!$Q$4:$FQ$4,0),FALSE)*AO15","v":0},{"$f":"+VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$FC$4,Init!$Q$4:$FQ$4,0),FALSE)*AP15","v":0},{"$f":"+VLOOKUP($B15,Init!$Q:$FQ,MATCH(AS$3,Init!$Q$4:$FQ$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B15,Init!$Q:$FQ,MATCH(AT$3,Init!$Q$4:$FQ$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B15,Init!$Q:$FQ,MATCH(AU$3,Init!$Q$4:$FQ$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,Init!$Q:$FQ,MATCH(AV$3,Init!$Q$4:$FQ$4,0),FALSE)","v":0},0,0,{"$f":"ROUND((VLOOKUP($B15,I_NR!$B:$TO,MATCH(VALUE(RIGHT(AY$3,4)),I_NR!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AY$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B15,I_NR!$B:$TO,MATCH(VALUE(RIGHT(AZ$3,4)),I_NR!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AZ$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},0,0,{"$f":"IF(VLOOKUP($B15,Init!$Q:$S,3,FALSE)=0,BA15-BE15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$S,3,FALSE)=0,BB15-BF15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$S,3,FALSE)=0,MIN(BA15+AW15,0),0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$S,3,FALSE)=0,MIN(BB15+AX15,0),0)","v":0},{"$f":"ROUND(AG15*RT1SC!$J$10+AW15+AA15+BC15,3)","v":7.6040000000000001},{"$f":"ROUND(AH15*RT1SC!$J$10+AX15+AB15+BD15,3)","v":7.5990000000000002},{"$f":"+VLOOKUP($B15,Init!$Q:$FR,MATCH(BI$3,Init!$Q$4:$FR$4,0),FALSE)","v":0},1,0,7.6040000000000001,7.5990000000000002,0,0,0,0,0,0,0,0,0,0]
[null,10062,"Bonners Ferry, City of",1,{"$f":"+VLOOKUP($B17,Init!$Q:$T,4,FALSE)","v":0},{"$f":"+VLOOKUP($B17,Init!$Q:$FQ,MATCH(F$3,Init!$Q$4:$FQ$4,0),FALSE)","v":5.399},{"$f":"+$F17+VLOOKUP($B17,Init!$Q:$FR,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$FR$4,0),FALSE)","v":5.399},{"$f":"ROUND(VLOOKUP($B17,I_TRL!$B$2:$TO$138,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":9.2430000000000003},{"$f":"ROUND(VLOOKUP($B17,I_TRL!$B:$TO,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":9.33},{"$f":"ROUND(VLOOKUP($B17,I_NLSL!$B:$TO,MATCH(VALUE(RIGHT(J$3,4)),I_NLSL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B17,I_NLSL!$B:$TO,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B17,I_ER_other!$B:$TO,MATCH(VALUE(RIGHT(L$3,4)),I_ER_other!$B$2:$TO$2,0),FALSE)+VLOOKUP($B17,I_ER!$B:$TO,MATCH(VALUE(RIGHT(L$3,4)),I_ER!$B$2:$TO$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":1.8779999999999999},{"$f":"ROUND((VLOOKUP($B17,I_ER_other!$B:$TO,MATCH(VALUE(RIGHT(M$3,4)),I_ER_other!$B$2:$TO$2,0),FALSE)+VLOOKUP($B17,I_ER!$B:$TO,MATCH(VALUE(RIGHT(M$3,4)),I_ER!$B$2:$TO$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":1.881},{"$f":"+L17*VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE)","v":16496.351999999999},{"$f":"+M17*VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE)","v":16477.560000000001},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S18=0),ROUND(VLOOKUP($B17,Init!$Q:$FQ,MATCH(P$3,Init!$Q$4:$FQ$4,0),FALSE),3),IF($B17=10298,SUMPRODUCT(P$4:P16,$E$4:$E16),ROUND(H17-L17-J17,3))),0)","v":7.3650000000000002},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S18=0),ROUND(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Q$3,Init!$Q$4:$FQ$4,0),FALSE),3),IF($B17=10298,SUMPRODUCT(Q$4:Q16,$E$4:$E16),ROUND(I17-M17-K17,3))),0)","v":7.4489999999999998},{"$f":"+P17*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":64694.16},{"$f":"+Q17*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":65253.24},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B17,Init!$Q:$FQ,MATCH(T$3,Init!$Q$4:$FQ$4,0),FALSE),IF($B17=10298,SUMPRODUCT($E$4:$E16,T$4:T16),ROUND(RT1SC!$J$10*(G17/SUMPRODUCT($D$4:$D$171,$G$4:$G$171)),3)))","v":5.2910000000000004},{"$f":"+T17*VLOOKUP(VALUE(RIGHT(U$3,4)),Init!$M:$O,3,FALSE)","v":46476.144},{"$f":"+T17*VLOOKUP(VALUE(RIGHT(V$3,4)),Init!$M:$O,3,FALSE)","v":46349.16},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B17,Init!$Q:$FQ,MATCH(W$3,Init!$Q$4:$FQ$4,0),FALSE),IF($B17=10298,SUMPRODUCT(W$4:W16,$E$4:$E16),ROUND(MAX(P17-$T17,0),3)))","v":2.0739999999999998},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B17,Init!$Q:$FQ,MATCH(X$3,Init!$Q$4:$FQ$4,0),FALSE),IF($B17=10298,SUMPRODUCT(X$4:X16,$E$4:$E16),ROUND(MAX(Q17-$T17,0),3)))","v":2.1579999999999999},2.0739999999999998,2.1579999999999999,0,0,{"$f":"+VLOOKUP($B17,Init!$Q:$FQ,MATCH(AC$3,Init!$Q$4:$FQ$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,Init!$Q:$FQ,MATCH(AD$3,Init!$Q$4:$FQ$4,0),FALSE)","v":0},2.0739999999999998,2.1579999999999999,{"$f":"IF($B17=10298,ROUND(SUMPRODUCT($E$4:$E16,AG$4:AG16),7),ROUND(MIN(P17,$T17)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":7.5310000000000004E-4},{"$f":"IF($B17=10298,ROUND(SUMPRODUCT($E$4:$E16,AH$4:AH16),7),ROUND(MIN(Q17,$T17)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":7.5310000000000004E-4},{"$f":"ROUND(VLOOKUP($B17,Init!$Q:$FR,MATCH(Init!$AE$4,Init!$Q$4:$FR$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$138,$F$4:$F$138)/SUMPRODUCT($D$4:$D$138,$G$4:$G$138)),5)),7)","v":0},7.5310000000000004E-4,7.5310000000000004E-4,7.5310000000000004E-4,{"$f":"+IF($B17=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B17,Init!$Q:$FQ,MATCH(AM$3,Init!$Q$4:$FQ$4,0),FALSE),MIN(1,(AG17*RT1SC!$J$10+L17)/(H17-J17))))","v":0.77558469444985401},{"$f":"+IF($B17=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B17,Init!$Q:$FQ,MATCH(AN$3,Init!$Q$4:$FQ$4,0),FALSE),MIN(1,(AH17*RT1SC!$J$10+M17)/(I17-K17))))","v":0.76867409762057881},1.391986391986392,1.4078624078624078,{"$f":"+VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$FC$4,Init!$Q$4:$FQ$4,0),FALSE)*AO17","v":0},{"$f":"+VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$FC$4,Init!$Q$4:$FQ$4,0),FALSE)*AP17","v":0},{"$f":"+VLOOKUP($B17,Init!$Q:$FQ,MATCH(AS$3,Init!$Q$4:$FQ$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B17,Init!$Q:$FQ,MATCH(AT$3,Init!$Q$4:$FQ$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B17,Init!$Q:$FQ,MATCH(AU$3,Init!$Q$4:$FQ$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,Init!$Q:$FQ,MATCH(AV$3,Init!$Q$4:$FQ$4,0),FALSE)","v":0},2.0739999999999998,2.1579999999999999,{"$f":"ROUND((VLOOKUP($B17,I_NR!$B:$TO,MATCH(VALUE(RIGHT(AY$3,4)),I_NR!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AY$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B17,I_NR!$B:$TO,MATCH(VALUE(RIGHT(AZ$3,4)),I_NR!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AZ$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},0,0,{"$f":"IF(VLOOKUP($B17,Init!$Q:$S,3,FALSE)=0,BA17-BE17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$S,3,FALSE)=0,BB17-BF17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$S,3,FALSE)=0,MIN(BA17+AW17,0),0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$S,3,FALSE)=0,MIN(BB17+AX17,0),0)","v":0},{"$f":"ROUND(AG17*RT1SC!$J$10+AW17+AA17+BC17,3)","v":7.3650000000000002},{"$f":"ROUND(AH17*RT1SC!$J$10+AX17+AB17+BD17,3)","v":7.4489999999999998},{"$f":"+VLOOKUP($B17,Init!$Q:$FR,MATCH(BI$3,Init!$Q$4:$FR$4,0),FALSE)","v":1},1,0,5.2910000000000004,5.2910000000000004,0,0,0,0,2.0739999999999998,2.1579999999999999,0,0,0,0]
[null,10074,"Forest Grove, City of",1,{"$f":"+VLOOKUP($B26,Init!$Q:$T,4,FALSE)","v":0},{"$f":"+VLOOKUP($B26,Init!$Q:$FQ,MATCH(F$3,Init!$Q$4:$FQ$4,0),FALSE)","v":27.08},{"$f":"+$F26+VLOOKUP($B26,Init!$Q:$FR,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$FR$4,0),FALSE)","v":27.08},{"$f":"ROUND(VLOOKUP($B26,I_TRL!$B$2:$TO$138,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":30.516999999999999},{"$f":"ROUND(VLOOKUP($B26,I_TRL!$B:$TO,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":30.722999999999999},{"$f":"ROUND(VLOOKUP($B26,I_NLSL!$B:$TO,MATCH(VALUE(RIGHT(J$3,4)),I_NLSL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B26,I_NLSL!$B:$TO,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B26,I_ER_other!$B:$TO,MATCH(VALUE(RIGHT(L$3,4)),I_ER_other!$B$2:$TO$2,0),FALSE)+VLOOKUP($B26,I_ER!$B:$TO,MATCH(VALUE(RIGHT(L$3,4)),I_ER!$B$2:$TO$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":2.9430000000000001},{"$f":"ROUND((VLOOKUP($B26,I_ER_other!$B:$TO,MATCH(VALUE(RIGHT(M$3,4)),I_ER_other!$B$2:$TO$2,0),FALSE)+VLOOKUP($B26,I_ER!$B:$TO,MATCH(VALUE(RIGHT(M$3,4)),I_ER!$B$2:$TO$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":2.94},{"$f":"+L26*VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE)","v":25851.312000000002},{"$f":"+M26*VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE)","v":25754.399999999998},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S27=0),ROUND(VLOOKUP($B26,Init!$Q:$FQ,MATCH(P$3,Init!$Q$4:$FQ$4,0),FALSE),3),IF($B26=10298,SUMPRODUCT(P$4:P25,$E$4:$E25),ROUND(H26-L26-J26,3))),0)","v":27.574000000000002},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S27=0),ROUND(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Q$3,Init!$Q$4:$FQ$4,0),FALSE),3),IF($B26=10298,SUMPRODUCT(Q$4:Q25,$E$4:$E25),ROUND(I26-M26-K26,3))),0)","v":27.783000000000001},{"$f":"+P26*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":242210.016},{"$f":"+Q26*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":243379.08000000002},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B26,Init!$Q:$FQ,MATCH(T$3,Init!$Q$4:$FQ$4,0),FALSE),IF($B26=10298,SUMPRODUCT($E$4:$E25,T$4:T25),ROUND(RT1SC!$J$10*(G26/SUMPRODUCT($D$4:$D$171,$G$4:$G$171)),3)))","v":26.538},{"$f":"+T26*VLOOKUP(VALUE(RIGHT(U$3,4)),Init!$M:$O,3,FALSE)","v":233109.79200000002},{"$f":"+T26*VLOOKUP(VALUE(RIGHT(V$3,4)),Init!$M:$O,3,FALSE)","v":232472.88},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B26,Init!$Q:$FQ,MATCH(W$3,Init!$Q$4:$FQ$4,0),FALSE),IF($B26=10298,SUMPRODUCT(W$4:W25,$E$4:$E25),ROUND(MAX(P26-$T26,0),3)))","v":1.036},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B26,Init!$Q:$FQ,MATCH(X$3,Init!$Q$4:$FQ$4,0),FALSE),IF($B26=10298,SUMPRODUCT(X$4:X25,$E$4:$E25),ROUND(MAX(Q26-$T26,0),3)))","v":1.2450000000000001},1.036,1.2450000000000001,0,0,{"$f":"+VLOOKUP($B26,Init!$Q:$FQ,MATCH(AC$3,Init!$Q$4:$FQ$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,Init!$Q:$FQ,MATCH(AD$3,Init!$Q$4:$FQ$4,0),FALSE)","v":0},1.036,1.2450000000000001,{"$f":"IF($B26=10298,ROUND(SUMPRODUCT($E$4:$E25,AG$4:AG25),7),ROUND(MIN(P26,$T26)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":3.7775E-3},{"$f":"IF($B26=10298,ROUND(SUMPRODUCT($E$4:$E25,AH$4:AH25),7),ROUND(MIN(Q26,$T26)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":3.7775E-3},{"$f":"ROUND(VLOOKUP($B26,Init!$Q:$FR,MATCH(Init!$AE$4,Init!$Q$4:$FR$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$138,$F$4:$F$138)/SUMPRODUCT($D$4:$D$138,$G$4:$G$138)),5)),7)","v":0},3.7775E-3,3.7775E-3,3.7775E-3,{"$f":"+IF($B26=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B26,Init!$Q:$FQ,MATCH(AM$3,Init!$Q$4:$FQ$4,0),FALSE),MIN(1,(AG26*RT1SC!$J$10+L26)/(H26-J26))))","v":0.96605006619261413},{"$f":"+IF($B26=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B26,Init!$Q:$FQ,MATCH(AN$3,Init!$Q$4:$FQ$4,0),FALSE),MIN(1,(AH26*RT1SC!$J$10+M26)/(I26-K26))))","v":0.95947498193535796},1.0390383600874218,1.0469138593714673,{"$f":"+VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$FC$4,Init!$Q$4:$FQ$4,0),FALSE)*AO26","v":0},{"$f":"+VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$FC$4,Init!$Q$4:$FQ$4,0),FALSE)*AP26","v":0},{"$f":"+VLOOKUP($B26,Init!$Q:$FQ,MATCH(AS$3,Init!$Q$4:$FQ$4,0),FALSE)","v":3},{"$f":"+VLOOKUP($B26,Init!$Q:$FQ,MATCH(AT$3,Init!$Q$4:$FQ$4,0),FALSE)","v":3},{"$f":"+VLOOKUP($B26,Init!$Q:$FQ,MATCH(AU$3,Init!$Q$4:$FQ$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B26,Init!$Q:$FQ,MATCH(AV$3,Init!$Q$4:$FQ$4,0),FALSE)","v":1},3.5999999999999997E-2,0.245,{"$f":"ROUND((VLOOKUP($B26,I_NR!$B:$TO,MATCH(VALUE(RIGHT(AY$3,4)),I_NR!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AY$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B26,I_NR!$B:$TO,MATCH(VALUE(RIGHT(AZ$3,4)),I_NR!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AZ$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},0,0,{"$f":"IF(VLOOKUP($B26,Init!$Q:$S,3,FALSE)=0,BA26-BE26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$S,3,FALSE)=0,BB26-BF26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$S,3,FALSE)=0,MIN(BA26+AW26,0),0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$S,3,FALSE)=0,MIN(BB26+AX26,0),0)","v":0},{"$f":"ROUND(AG26*RT1SC!$J$10+AW26+AA26+BC26,3)","v":26.574000000000002},{"$f":"ROUND(AH26*RT1SC!$J$10+AX26+AB26+BD26,3)","v":26.783000000000001},{"$f":"+VLOOKUP($B26,Init!$Q:$FR,MATCH(BI$3,Init!$Q$4:$FR$4,0),FALSE)","v":1},1,0,26.538,26.538,0,0,0,0,3.5999999999999997E-2,0.245,0,0,0,0]
[null,10087,"Port Angeles, City of",1,{"$f":"+VLOOKUP($B35,Init!$Q:$T,4,FALSE)","v":0},{"$f":"+VLOOKUP($B35,Init!$Q:$FQ,MATCH(F$3,Init!$Q$4:$FQ$4,0),FALSE)","v":86.754999999999995},{"$f":"+$F35+VLOOKUP($B35,Init!$Q:$FR,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$FR$4,0),FALSE)","v":86.754999999999995},{"$f":"ROUND(VLOOKUP($B35,I_TRL!$B$2:$TO$138,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":43.441000000000003},{"$f":"ROUND(VLOOKUP($B35,I_TRL!$B:$TO,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":43.411000000000001},{"$f":"ROUND(VLOOKUP($B35,I_NLSL!$B:$TO,MATCH(VALUE(RIGHT(J$3,4)),I_NLSL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B35,I_NLSL!$B:$TO,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B35,I_ER_other!$B:$TO,MATCH(VALUE(RIGHT(L$3,4)),I_ER_other!$B$2:$TO$2,0),FALSE)+VLOOKUP($B35,I_ER!$B:$TO,MATCH(VALUE(RIGHT(L$3,4)),I_ER!$B$2:$TO$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B35,I_ER_other!$B:$TO,MATCH(VALUE(RIGHT(M$3,4)),I_ER_other!$B$2:$TO$2,0),FALSE)+VLOOKUP($B35,I_ER!$B:$TO,MATCH(VALUE(RIGHT(M$3,4)),I_ER!$B$2:$TO$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"+L35*VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"+M35*VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S36=0),ROUND(VLOOKUP($B35,Init!$Q:$FQ,MATCH(P$3,Init!$Q$4:$FQ$4,0),FALSE),3),IF($B35=10298,SUMPRODUCT(P$4:P34,$E$4:$E34),ROUND(H35-L35-J35,3))),0)","v":43.441000000000003},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S36=0),ROUND(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Q$3,Init!$Q$4:$FQ$4,0),FALSE),3),IF($B35=10298,SUMPRODUCT(Q$4:Q34,$E$4:$E34),ROUND(I35-M35-K35,3))),0)","v":43.411000000000001},{"$f":"+P35*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":381585.74400000001},{"$f":"+Q35*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":380280.36},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B35,Init!$Q:$FQ,MATCH(T$3,Init!$Q$4:$FQ$4,0),FALSE),IF($B35=10298,SUMPRODUCT($E$4:$E34,T$4:T34),ROUND(RT1SC!$J$10*(G35/SUMPRODUCT($D$4:$D$171,$G$4:$G$171)),3)))","v":85.019000000000005},{"$f":"+T35*VLOOKUP(VALUE(RIGHT(U$3,4)),Init!$M:$O,3,FALSE)","v":746806.89600000007},{"$f":"+T35*VLOOKUP(VALUE(RIGHT(V$3,4)),Init!$M:$O,3,FALSE)","v":744766.44000000006},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B35,Init!$Q:$FQ,MATCH(W$3,Init!$Q$4:$FQ$4,0),FALSE),IF($B35=10298,SUMPRODUCT(W$4:W34,$E$4:$E34),ROUND(MAX(P35-$T35,0),3)))","v":0},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B35,Init!$Q:$FQ,MATCH(X$3,Init!$Q$4:$FQ$4,0),FALSE),IF($B35=10298,SUMPRODUCT(X$4:X34,$E$4:$E34),ROUND(MAX(Q35-$T35,0),3)))","v":0},0,0,0,0,{"$f":"+VLOOKUP($B35,Init!$Q:$FQ,MATCH(AC$3,Init!$Q$4:$FQ$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,Init!$Q:$FQ,MATCH(AD$3,Init!$Q$4:$FQ$4,0),FALSE)","v":0},0,0,{"$f":"IF($B35=10298,ROUND(SUMPRODUCT($E$4:$E34,AG$4:AG34),7),ROUND(MIN(P35,$T35)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":6.1834999999999998E-3},{"$f":"IF($B35=10298,ROUND(SUMPRODUCT($E$4:$E34,AH$4:AH34),7),ROUND(MIN(Q35,$T35)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":6.1793000000000004E-3},{"$f":"ROUND(VLOOKUP($B35,Init!$Q:$FR,MATCH(Init!$AE$4,Init!$Q$4:$FR$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$138,$F$4:$F$138)/SUMPRODUCT($D$4:$D$138,$G$4:$G$138)),5)),7)","v":0},6.1834999999999998E-3,6.1793000000000004E-3,6.1814000000000001E-3,{"$f":"+IF($B35=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B35,Init!$Q:$FQ,MATCH(AM$3,Init!$Q$4:$FQ$4,0),FALSE),MIN(1,(AG35*RT1SC!$J$10+L35)/(H35-J35))))","v":0.99999412255703135},{"$f":"+IF($B35=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B35,Init!$Q:$FQ,MATCH(AN$3,Init!$Q$4:$FQ$4,0),FALSE),MIN(1,(AH35*RT1SC!$J$10+M35)/(I35-K35))))","v":1},1,1,{"$f":"+VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$FC$4,Init!$Q$4:$FQ$4,0),FALSE)*AO35","v":0},{"$f":"+VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$FC$4,Init!$Q$4:$FQ$4,0),FALSE)*AP35","v":0},{"$f":"+VLOOKUP($B35,Init!$Q:$FQ,MATCH(AS$3,Init!$Q$4:$FQ$4,0),FALSE)","v":2},{"$f":"+VLOOKUP($B35,Init!$Q:$FQ,MATCH(AT$3,Init!$Q$4:$FQ$4,0),FALSE)","v":2},{"$f":"+VLOOKUP($B35,Init!$Q:$FQ,MATCH(AU$3,Init!$Q$4:$FQ$4,0),FALSE)","v":10},{"$f":"+VLOOKUP($B35,Init!$Q:$FQ,MATCH(AV$3,Init!$Q$4:$FQ$4,0),FALSE)","v":10},0,0,{"$f":"ROUND((VLOOKUP($B35,I_NR!$B:$TO,MATCH(VALUE(RIGHT(AY$3,4)),I_NR!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AY$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B35,I_NR!$B:$TO,MATCH(VALUE(RIGHT(AZ$3,4)),I_NR!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AZ$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},0,0,{"$f":"IF(VLOOKUP($B35,Init!$Q:$S,3,FALSE)=0,BA35-BE35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$S,3,FALSE)=0,BB35-BF35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$S,3,FALSE)=0,MIN(BA35+AW35,0),0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$S,3,FALSE)=0,MIN(BB35+AX35,0),0)","v":0},{"$f":"ROUND(AG35*RT1SC!$J$10+AW35+AA35+BC35,3)","v":43.441000000000003},{"$f":"ROUND(AH35*RT1SC!$J$10+AX35+AB35+BD35,3)","v":43.411000000000001},{"$f":"+VLOOKUP($B35,Init!$Q:$FR,MATCH(BI$3,Init!$Q$4:$FR$4,0),FALSE)","v":0},1,0,43.441000000000003,43.411000000000001,0,0,0,0,0,0,0,0,0,0]
[null,10106,"Clearwater Power",0,{"$f":"+VLOOKUP($B44,Init!$Q:$T,4,FALSE)","v":1},{"$f":"+VLOOKUP($B44,Init!$Q:$FQ,MATCH(F$3,Init!$Q$4:$FQ$4,0),FALSE)","v":24.234999999999999},{"$f":"+$F44+VLOOKUP($B44,Init!$Q:$FR,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$FR$4,0),FALSE)","v":24.234999999999999},{"$f":"ROUND(VLOOKUP($B44,I_TRL!$B$2:$TO$138,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":23.907},{"$f":"ROUND(VLOOKUP($B44,I_TRL!$B:$TO,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":24.010999999999999},{"$f":"ROUND(VLOOKUP($B44,I_NLSL!$B:$TO,MATCH(VALUE(RIGHT(J$3,4)),I_NLSL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B44,I_NLSL!$B:$TO,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B44,I_ER_other!$B:$TO,MATCH(VALUE(RIGHT(L$3,4)),I_ER_other!$B$2:$TO$2,0),FALSE)+VLOOKUP($B44,I_ER!$B:$TO,MATCH(VALUE(RIGHT(L$3,4)),I_ER!$B$2:$TO$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B44,I_ER_other!$B:$TO,MATCH(VALUE(RIGHT(M$3,4)),I_ER_other!$B$2:$TO$2,0),FALSE)+VLOOKUP($B44,I_ER!$B:$TO,MATCH(VALUE(RIGHT(M$3,4)),I_ER!$B$2:$TO$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"+L44*VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"+M44*VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S45=0),ROUND(VLOOKUP($B44,Init!$Q:$FQ,MATCH(P$3,Init!$Q$4:$FQ$4,0),FALSE),3),IF($B44=10298,SUMPRODUCT(P$4:P43,$E$4:$E43),ROUND(H44-L44-J44,3))),0)","v":23.907},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S45=0),ROUND(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Q$3,Init!$Q$4:$FQ$4,0),FALSE),3),IF($B44=10298,SUMPRODUCT(Q$4:Q43,$E$4:$E43),ROUND(I44-M44-K44,3))),0)","v":24.010999999999999},{"$f":"+P44*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":209999.08799999999},{"$f":"+Q44*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":210336.36},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B44,Init!$Q:$FQ,MATCH(T$3,Init!$Q$4:$FQ$4,0),FALSE),IF($B44=10298,SUMPRODUCT($E$4:$E43,T$4:T43),ROUND(RT1SC!$J$10*(G44/SUMPRODUCT($D$4:$D$171,$G$4:$G$171)),3)))","v":23.75},{"$f":"+T44*VLOOKUP(VALUE(RIGHT(U$3,4)),Init!$M:$O,3,FALSE)","v":208620},{"$f":"+T44*VLOOKUP(VALUE(RIGHT(V$3,4)),Init!$M:$O,3,FALSE)","v":208050},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B44,Init!$Q:$FQ,MATCH(W$3,Init!$Q$4:$FQ$4,0),FALSE),IF($B44=10298,SUMPRODUCT(W$4:W43,$E$4:$E43),ROUND(MAX(P44-$T44,0),3)))","v":0.157},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B44,Init!$Q:$FQ,MATCH(X$3,Init!$Q$4:$FQ$4,0),FALSE),IF($B44=10298,SUMPRODUCT(X$4:X43,$E$4:$E43),ROUND(MAX(Q44-$T44,0),3)))","v":0.26100000000000001},0.157,0.26100000000000001,0,0,{"$f":"+VLOOKUP($B44,Init!$Q:$FQ,MATCH(AC$3,Init!$Q$4:$FQ$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,Init!$Q:$FQ,MATCH(AD$3,Init!$Q$4:$FQ$4,0),FALSE)","v":0},0.157,0.26100000000000001,{"$f":"IF($B44=10298,ROUND(SUMPRODUCT($E$4:$E43,AG$4:AG43),7),ROUND(MIN(P44,$T44)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":3.3806999999999999E-3},{"$f":"IF($B44=10298,ROUND(SUMPRODUCT($E$4:$E43,AH$4:AH43),7),ROUND(MIN(Q44,$T44)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":3.3806999999999999E-3},{"$f":"ROUND(VLOOKUP($B44,Init!$Q:$FR,MATCH(Init!$AE$4,Init!$Q$4:$FR$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$138,$F$4:$F$138)/SUMPRODUCT($D$4:$D$138,$G$4:$G$138)),5)),7)","v":0},3.3806999999999999E-3,3.3806999999999999E-3,3.3806999999999999E-3,{"$f":"+IF($B44=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B44,Init!$Q:$FQ,MATCH(AM$3,Init!$Q$4:$FQ$4,0),FALSE),MIN(1,(AG44*RT1SC!$J$10+L44)/(H44-J44))))","v":0.99344641852177185},{"$f":"+IF($B44=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B44,Init!$Q:$FQ,MATCH(AN$3,Init!$Q$4:$FQ$4,0),FALSE),MIN(1,(AH44*RT1SC!$J$10+M44)/(I44-K44))))","v":0.98914345623256006},1.0066105263157894,1.0109894736842104,{"$f":"+VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$FC$4,Init!$Q$4:$FQ$4,0),FALSE)*AO44","v":7.0462736842105259E-2},{"$f":"+VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$FC$4,Init!$Q$4:$FQ$4,0),FALSE)*AP44","v":7.0769263157894738E-2},{"$f":"+VLOOKUP($B44,Init!$Q:$FQ,MATCH(AS$3,Init!$Q$4:$FQ$4,0),FALSE)","v":6},{"$f":"+VLOOKUP($B44,Init!$Q:$FQ,MATCH(AT$3,Init!$Q$4:$FQ$4,0),FALSE)","v":6},{"$f":"+VLOOKUP($B44,Init!$Q:$FQ,MATCH(AU$3,Init!$Q$4:$FQ$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,Init!$Q:$FQ,MATCH(AV$3,Init!$Q$4:$FQ$4,0),FALSE)","v":0},0,0,{"$f":"ROUND((VLOOKUP($B44,I_NR!$B:$TO,MATCH(VALUE(RIGHT(AY$3,4)),I_NR!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AY$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B44,I_NR!$B:$TO,MATCH(VALUE(RIGHT(AZ$3,4)),I_NR!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AZ$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},0,0,{"$f":"IF(VLOOKUP($B44,Init!$Q:$S,3,FALSE)=0,BA44-BE44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$S,3,FALSE)=0,BB44-BF44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$S,3,FALSE)=0,MIN(BA44+AW44,0),0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$S,3,FALSE)=0,MIN(BB44+AX44,0),0)","v":0},{"$f":"ROUND(AG44*RT1SC!$J$10+AW44+AA44+BC44,3)","v":23.75},{"$f":"ROUND(AH44*RT1SC!$J$10+AX44+AB44+BD44,3)","v":23.75},{"$f":"+VLOOKUP($B44,Init!$Q:$FR,MATCH(BI$3,Init!$Q$4:$FR$4,0),FALSE)","v":0},1,0,0,0,0,0,0,0,0,0,7.0462736842105259E-2,7.0769263157894738E-2,3.3806999999999999E-3,3.3806999999999999E-3]
[null,10156,"Elmhurst Mutual P & L",1,{"$f":"+VLOOKUP($B56,Init!$Q:$T,4,FALSE)","v":0},{"$f":"+VLOOKUP($B56,Init!$Q:$FQ,MATCH(F$3,Init!$Q$4:$FQ$4,0),FALSE)","v":32.719000000000001},{"$f":"+$F56+VLOOKUP($B56,Init!$Q:$FR,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$FR$4,0),FALSE)","v":32.719000000000001},{"$f":"ROUND(VLOOKUP($B56,I_TRL!$B$2:$TO$138,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":32.691000000000003},{"$f":"ROUND(VLOOKUP($B56,I_TRL!$B:$TO,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":32.795999999999999},{"$f":"ROUND(VLOOKUP($B56,I_NLSL!$B:$TO,MATCH(VALUE(RIGHT(J$3,4)),I_NLSL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B56,I_NLSL!$B:$TO,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B56,I_ER_other!$B:$TO,MATCH(VALUE(RIGHT(L$3,4)),I_ER_other!$B$2:$TO$2,0),FALSE)+VLOOKUP($B56,I_ER!$B:$TO,MATCH(VALUE(RIGHT(L$3,4)),I_ER!$B$2:$TO$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B56,I_ER_other!$B:$TO,MATCH(VALUE(RIGHT(M$3,4)),I_ER_other!$B$2:$TO$2,0),FALSE)+VLOOKUP($B56,I_ER!$B:$TO,MATCH(VALUE(RIGHT(M$3,4)),I_ER!$B$2:$TO$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"+L56*VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"+M56*VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S57=0),ROUND(VLOOKUP($B56,Init!$Q:$FQ,MATCH(P$3,Init!$Q$4:$FQ$4,0),FALSE),3),IF($B56=10298,SUMPRODUCT(P$4:P55,$E$4:$E55),ROUND(H56-L56-J56,3))),0)","v":32.691000000000003},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S57=0),ROUND(VLOOKUP($B56,Init!$Q:$FQ,MATCH(Q$3,Init!$Q$4:$FQ$4,0),FALSE),3),IF($B56=10298,SUMPRODUCT(Q$4:Q55,$E$4:$E55),ROUND(I56-M56-K56,3))),0)","v":32.795999999999999},{"$f":"+P56*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":287157.74400000001},{"$f":"+Q56*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":287292.96000000002},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B56,Init!$Q:$FQ,MATCH(T$3,Init!$Q$4:$FQ$4,0),FALSE),IF($B56=10298,SUMPRODUCT($E$4:$E55,T$4:T55),ROUND(RT1SC!$J$10*(G56/SUMPRODUCT($D$4:$D$171,$G$4:$G$171)),3)))","v":32.064},{"$f":"+T56*VLOOKUP(VALUE(RIGHT(U$3,4)),Init!$M:$O,3,FALSE)","v":281650.17599999998},{"$f":"+T56*VLOOKUP(VALUE(RIGHT(V$3,4)),Init!$M:$O,3,FALSE)","v":280880.64000000001},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B56,Init!$Q:$FQ,MATCH(W$3,Init!$Q$4:$FQ$4,0),FALSE),IF($B56=10298,SUMPRODUCT(W$4:W55,$E$4:$E55),ROUND(MAX(P56-$T56,0),3)))","v":0.627},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B56,Init!$Q:$FQ,MATCH(X$3,Init!$Q$4:$FQ$4,0),FALSE),IF($B56=10298,SUMPRODUCT(X$4:X55,$E$4:$E55),ROUND(MAX(Q56-$T56,0),3)))","v":0.73199999999999998},0,0,0.627,0.73199999999999998,{"$f":"+VLOOKUP($B56,Init!$Q:$FQ,MATCH(AC$3,Init!$Q$4:$FQ$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B56,Init!$Q:$FQ,MATCH(AD$3,Init!$Q$4:$FQ$4,0),FALSE)","v":0},0,0,{"$f":"IF($B56=10298,ROUND(SUMPRODUCT($E$4:$E55,AG$4:AG55),7),ROUND(MIN(P56,$T56)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":4.5640999999999998E-3},{"$f":"IF($B56=10298,ROUND(SUMPRODUCT($E$4:$E55,AH$4:AH55),7),ROUND(MIN(Q56,$T56)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":4.5640999999999998E-3},{"$f":"ROUND(VLOOKUP($B56,Init!$Q:$FR,MATCH(Init!$AE$4,Init!$Q$4:$FR$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$138,$F$4:$F$138)/SUMPRODUCT($D$4:$D$138,$G$4:$G$138)),5)),7)","v":0},4.5640999999999998E-3,4.5640999999999998E-3,4.5640999999999998E-3,{"$f":"+IF($B56=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B56,Init!$Q:$FQ,MATCH(AM$3,Init!$Q$4:$FQ$4,0),FALSE),MIN(1,(AG56*RT1SC!$J$10+L56)/(H56-J56))))","v":0.98082119478755614},{"$f":"+IF($B56=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B56,Init!$Q:$FQ,MATCH(AN$3,Init!$Q$4:$FQ$4,0),FALSE),MIN(1,(AH56*RT1SC!$J$10+M56)/(I56-K56))))","v":0.97768098788876689},1.0195546407185629,1.0228293413173652,{"$f":"+VLOOKUP($B56,Init!$Q:$FQ,MATCH(Init!$FC$4,Init!$Q$4:$FQ$4,0),FALSE)*AO56","v":0},{"$f":"+VLOOKUP($B56,Init!$Q:$FQ,MATCH(Init!$FC$4,Init!$Q$4:$FQ$4,0),FALSE)*AP56","v":0},{"$f":"+VLOOKUP($B56,Init!$Q:$FQ,MATCH(AS$3,Init!$Q$4:$FQ$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B56,Init!$Q:$FQ,MATCH(AT$3,Init!$Q$4:$FQ$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B56,Init!$Q:$FQ,MATCH(AU$3,Init!$Q$4:$FQ$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B56,Init!$Q:$FQ,MATCH(AV$3,Init!$Q$4:$FQ$4,0),FALSE)","v":0},0,0,{"$f":"ROUND((VLOOKUP($B56,I_NR!$B:$TO,MATCH(VALUE(RIGHT(AY$3,4)),I_NR!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AY$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B56,I_NR!$B:$TO,MATCH(VALUE(RIGHT(AZ$3,4)),I_NR!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AZ$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},0,0,{"$f":"IF(VLOOKUP($B56,Init!$Q:$S,3,FALSE)=0,BA56-BE56,0)","v":0},{"$f":"IF(VLOOKUP($B56,Init!$Q:$S,3,FALSE)=0,BB56-BF56,0)","v":0},{"$f":"IF(VLOOKUP($B56,Init!$Q:$S,3,FALSE)=0,MIN(BA56+AW56,0),0)","v":0},{"$f":"IF(VLOOKUP($B56,Init!$Q:$S,3,FALSE)=0,MIN(BB56+AX56,0),0)","v":0},{"$f":"ROUND(AG56*RT1SC!$J$10+AW56+AA56+BC56,3)","v":32.691000000000003},{"$f":"ROUND(AH56*RT1SC!$J$10+AX56+AB56+BD56,3)","v":32.795999999999999},{"$f":"+VLOOKUP($B56,Init!$Q:$FR,MATCH(BI$3,Init!$Q$4:$FR$4,0),FALSE)","v":1},1,0,32.691000000000003,32.795999999999999,0,0,0,0,0,0,0,0,0,0]
[null,10177,"Ferry County PUD #1",1,{"$f":"+VLOOKUP($B63,Init!$Q:$T,4,FALSE)","v":0},{"$f":"+VLOOKUP($B63,Init!$Q:$FQ,MATCH(F$3,Init!$Q$4:$FQ$4,0),FALSE)","v":11.839},{"$f":"+$F63+VLOOKUP($B63,Init!$Q:$FR,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$FR$4,0),FALSE)","v":11.839},{"$f":"ROUND(VLOOKUP($B63,I_TRL!$B$2:$TO$138,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":8.2989999999999995},{"$f":"ROUND(VLOOKUP($B63,I_TRL!$B:$TO,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":8.2970000000000006},{"$f":"ROUND(VLOOKUP($B63,I_NLSL!$B:$TO,MATCH(VALUE(RIGHT(J$3,4)),I_NLSL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B63,I_NLSL!$B:$TO,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B63,I_ER_other!$B:$TO,MATCH(VALUE(RIGHT(L$3,4)),I_ER_other!$B$2:$TO$2,0),FALSE)+VLOOKUP($B63,I_ER!$B:$TO,MATCH(VALUE(RIGHT(L$3,4)),I_ER!$B$2:$TO$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B63,I_ER_other!$B:$TO,MATCH(VALUE(RIGHT(M$3,4)),I_ER_other!$B$2:$TO$2,0),FALSE)+VLOOKUP($B63,I_ER!$B:$TO,MATCH(VALUE(RIGHT(M$3,4)),I_ER!$B$2:$TO$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"+L63*VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"+M63*VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S64=0),ROUND(VLOOKUP($B63,Init!$Q:$FQ,MATCH(P$3,Init!$Q$4:$FQ$4,0),FALSE),3),IF($B63=10298,SUMPRODUCT(P$4:P62,$E$4:$E62),ROUND(H63-L63-J63,3))),0)","v":8.2989999999999995},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S64=0),ROUND(VLOOKUP($B63,Init!$Q:$FQ,MATCH(Q$3,Init!$Q$4:$FQ$4,0),FALSE),3),IF($B63=10298,SUMPRODUCT(Q$4:Q62,$E$4:$E62),ROUND(I63-M63-K63,3))),0)","v":8.2970000000000006},{"$f":"+P63*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":72898.415999999997},{"$f":"+Q63*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":72681.72},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B63,Init!$Q:$FQ,MATCH(T$3,Init!$Q$4:$FQ$4,0),FALSE),IF($B63=10298,SUMPRODUCT($E$4:$E62,T$4:T62),ROUND(RT1SC!$J$10*(G63/SUMPRODUCT($D$4:$D$171,$G$4:$G$171)),3)))","v":11.602},{"$f":"+T63*VLOOKUP(VALUE(RIGHT(U$3,4)),Init!$M:$O,3,FALSE)","v":101911.96800000001},{"$f":"+T63*VLOOKUP(VALUE(RIGHT(V$3,4)),Init!$M:$O,3,FALSE)","v":101633.52},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B63,Init!$Q:$FQ,MATCH(W$3,Init!$Q$4:$FQ$4,0),FALSE),IF($B63=10298,SUMPRODUCT(W$4:W62,$E$4:$E62),ROUND(MAX(P63-$T63,0),3)))","v":0},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B63,Init!$Q:$FQ,MATCH(X$3,Init!$Q$4:$FQ$4,0),FALSE),IF($B63=10298,SUMPRODUCT(X$4:X62,$E$4:$E62),ROUND(MAX(Q63-$T63,0),3)))","v":0},0,0,0,0,{"$f":"+VLOOKUP($B63,Init!$Q:$FQ,MATCH(AC$3,Init!$Q$4:$FQ$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B63,Init!$Q:$FQ,MATCH(AD$3,Init!$Q$4:$FQ$4,0),FALSE)","v":0},0,0,{"$f":"IF($B63=10298,ROUND(SUMPRODUCT($E$4:$E62,AG$4:AG62),7),ROUND(MIN(P63,$T63)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":1.1812999999999999E-3},{"$f":"IF($B63=10298,ROUND(SUMPRODUCT($E$4:$E62,AH$4:AH62),7),ROUND(MIN(Q63,$T63)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":1.181E-3},{"$f":"ROUND(VLOOKUP($B63,Init!$Q:$FR,MATCH(Init!$AE$4,Init!$Q$4:$FR$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$138,$F$4:$F$138)/SUMPRODUCT($D$4:$D$138,$G$4:$G$138)),5)),7)","v":0},1.1812999999999999E-3,1.181E-3,1.18115E-3,{"$f":"+IF($B63=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B63,Init!$Q:$FQ,MATCH(AM$3,Init!$Q$4:$FQ$4,0),FALSE),MIN(1,(AG63*RT1SC!$J$10+L63)/(H63-J63))))","v":0.99999386533317258},{"$f":"+IF($B63=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B63,Init!$Q:$FQ,MATCH(AN$3,Init!$Q$4:$FQ$4,0),FALSE),MIN(1,(AH63*RT1SC!$J$10+M63)/(I63-K63))))","v":0.99998089767385789},1,1,{"$f":"+VLOOKUP($B63,Init!$Q:$FQ,MATCH(Init!$FC$4,Init!$Q$4:$FQ$4,0),FALSE)*AO63","v":7.0000000000000007E-2},{"$f":"+VLOOKUP($B63,Init!$Q:$FQ,MATCH(Init!$FC$4,Init!$Q$4:$FQ$4,0),FALSE)*AP63","v":7.0000000000000007E-2},{"$f":"+VLOOKUP($B63,Init!$Q:$FQ,MATCH(AS$3,Init!$Q$4:$FQ$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B63,Init!$Q:$FQ,MATCH(AT$3,Init!$Q$4:$FQ$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B63,Init!$Q:$FQ,MATCH(AU$3,Init!$Q$4:$FQ$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B63,Init!$Q:$FQ,MATCH(AV$3,Init!$Q$4:$FQ$4,0),FALSE)","v":0},0,0,{"$f":"ROUND((VLOOKUP($B63,I_NR!$B:$TO,MATCH(VALUE(RIGHT(AY$3,4)),I_NR!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AY$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B63,I_NR!$B:$TO,MATCH(VALUE(RIGHT(AZ$3,4)),I_NR!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AZ$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},0,0,{"$f":"IF(VLOOKUP($B63,Init!$Q:$S,3,FALSE)=0,BA63-BE63,0)","v":0},{"$f":"IF(VLOOKUP($B63,Init!$Q:$S,3,FALSE)=0,BB63-BF63,0)","v":0},{"$f":"IF(VLOOKUP($B63,Init!$Q:$S,3,FALSE)=0,MIN(BA63+AW63,0),0)","v":0},{"$f":"IF(VLOOKUP($B63,Init!$Q:$S,3,FALSE)=0,MIN(BB63+AX63,0),0)","v":0},{"$f":"ROUND(AG63*RT1SC!$J$10+AW63+AA63+BC63,3)","v":8.2989999999999995},{"$f":"ROUND(AH63*RT1SC!$J$10+AX63+AB63+BD63,3)","v":8.2970000000000006},{"$f":"+VLOOKUP($B63,Init!$Q:$FR,MATCH(BI$3,Init!$Q$4:$FR$4,0),FALSE)","v":1},1,0,8.2989999999999995,8.2970000000000006,0,0,0,0,0,0,0,0,0,0]
[null,10204,"Idaho Falls Power",1,{"$f":"+VLOOKUP($B72,Init!$Q:$T,4,FALSE)","v":0},{"$f":"+VLOOKUP($B72,Init!$Q:$FQ,MATCH(F$3,Init!$Q$4:$FQ$4,0),FALSE)","v":80.742999999999995},{"$f":"+$F72+VLOOKUP($B72,Init!$Q:$FR,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$FR$4,0),FALSE)","v":80.742999999999995},{"$f":"ROUND(VLOOKUP($B72,I_TRL!$B$2:$TO$138,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":80.475999999999999},{"$f":"ROUND(VLOOKUP($B72,I_TRL!$B:$TO,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":80.472999999999999},{"$f":"ROUND(VLOOKUP($B72,I_NLSL!$B:$TO,MATCH(VALUE(RIGHT(J$3,4)),I_NLSL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B72,I_NLSL!$B:$TO,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B72,I_ER_other!$B:$TO,MATCH(VALUE(RIGHT(L$3,4)),I_ER_other!$B$2:$TO$2,0),FALSE)+VLOOKUP($B72,I_ER!$B:$TO,MATCH(VALUE(RIGHT(L$3,4)),I_ER!$B$2:$TO$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":17.350000000000001},{"$f":"ROUND((VLOOKUP($B72,I_ER_other!$B:$TO,MATCH(VALUE(RIGHT(M$3,4)),I_ER_other!$B$2:$TO$2,0),FALSE)+VLOOKUP($B72,I_ER!$B:$TO,MATCH(VALUE(RIGHT(M$3,4)),I_ER!$B$2:$TO$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":17.321999999999999},{"$f":"+L72*VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE)","v":152402.40000000002},{"$f":"+M72*VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE)","v":151740.72},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S73=0),ROUND(VLOOKUP($B72,Init!$Q:$FQ,MATCH(P$3,Init!$Q$4:$FQ$4,0),FALSE),3),IF($B72=10298,SUMPRODUCT(P$4:P71,$E$4:$E71),ROUND(H72-L72-J72,3))),0)","v":63.125999999999998},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S73=0),ROUND(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Q$3,Init!$Q$4:$FQ$4,0),FALSE),3),IF($B72=10298,SUMPRODUCT(Q$4:Q71,$E$4:$E71),ROUND(I72-M72-K72,3))),0)","v":63.151000000000003},{"$f":"+P72*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":554498.78399999999},{"$f":"+Q72*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":553202.76},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B72,Init!$Q:$FQ,MATCH(T$3,Init!$Q$4:$FQ$4,0),FALSE),IF($B72=10298,SUMPRODUCT($E$4:$E71,T$4:T71),ROUND(RT1SC!$J$10*(G72/SUMPRODUCT($D$4:$D$171,$G$4:$G$171)),3)))","v":79.126999999999995},{"$f":"+T72*VLOOKUP(VALUE(RIGHT(U$3,4)),Init!$M:$O,3,FALSE)","v":695051.56799999997},{"$f":"+T72*VLOOKUP(VALUE(RIGHT(V$3,4)),Init!$M:$O,3,FALSE)","v":693152.5199999999},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B72,Init!$Q:$FQ,MATCH(W$3,Init!$Q$4:$FQ$4,0),FALSE),IF($B72=10298,SUMPRODUCT(W$4:W71,$E$4:$E71),ROUND(MAX(P72-$T72,0),3)))","v":0},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B72,Init!$Q:$FQ,MATCH(X$3,Init!$Q$4:$FQ$4,0),FALSE),IF($B72=10298,SUMPRODUCT(X$4:X71,$E$4:$E71),ROUND(MAX(Q72-$T72,0),3)))","v":0},0,0,0,0,{"$f":"+VLOOKUP($B72,Init!$Q:$FQ,MATCH(AC$3,Init!$Q$4:$FQ$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,Init!$Q:$FQ,MATCH(AD$3,Init!$Q$4:$FQ$4,0),FALSE)","v":0},0,0,{"$f":"IF($B72=10298,ROUND(SUMPRODUCT($E$4:$E71,AG$4:AG71),7),ROUND(MIN(P72,$T72)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":8.9855999999999998E-3},{"$f":"IF($B72=10298,ROUND(SUMPRODUCT($E$4:$E71,AH$4:AH71),7),ROUND(MIN(Q72,$T72)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":8.9890999999999999E-3},{"$f":"ROUND(VLOOKUP($B72,Init!$Q:$FR,MATCH(Init!$AE$4,Init!$Q$4:$FR$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$138,$F$4:$F$138)/SUMPRODUCT($D$4:$D$138,$G$4:$G$138)),5)),7)","v":5.4881000000000001E-3},3.4974999999999997E-3,3.5009999999999998E-3,3.4992499999999998E-3,{"$f":"+IF($B72=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B72,Init!$Q:$FQ,MATCH(AM$3,Init!$Q$4:$FQ$4,0),FALSE),MIN(1,(AG72*RT1SC!$J$10+L72)/(H72-J72))))","v":1},{"$f":"+IF($B72=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B72,Init!$Q:$FQ,MATCH(AN$3,Init!$Q$4:$FQ$4,0),FALSE),MIN(1,(AH72*RT1SC!$J$10+M72)/(I72-K72))))","v":0.99999796924185747},1,1,{"$f":"+VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$FC$4,Init!$Q$4:$FQ$4,0),FALSE)*AO72","v":0},{"$f":"+VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$FC$4,Init!$Q$4:$FQ$4,0),FALSE)*AP72","v":0},{"$f":"+VLOOKUP($B72,Init!$Q:$FQ,MATCH(AS$3,Init!$Q$4:$FQ$4,0),FALSE)","v":4},{"$f":"+VLOOKUP($B72,Init!$Q:$FQ,MATCH(AT$3,Init!$Q$4:$FQ$4,0),FALSE)","v":4},{"$f":"+VLOOKUP($B72,Init!$Q:$FQ,MATCH(AU$3,Init!$Q$4:$FQ$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,Init!$Q:$FQ,MATCH(AV$3,Init!$Q$4:$FQ$4,0),FALSE)","v":0},0,0,{"$f":"ROUND((VLOOKUP($B72,I_NR!$B:$TO,MATCH(VALUE(RIGHT(AY$3,4)),I_NR!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AY$3,4)),Init!$M:$O,3,FALSE)),3)","v":0.51800000000000002},{"$f":"ROUND((VLOOKUP($B72,I_NR!$B:$TO,MATCH(VALUE(RIGHT(AZ$3,4)),I_NR!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AZ$3,4)),Init!$M:$O,3,FALSE)),3)","v":0.51800000000000002},-0.51800000000000002,-0.51800000000000002,{"$f":"IF(VLOOKUP($B72,Init!$Q:$S,3,FALSE)=0,BA72-BE72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$S,3,FALSE)=0,BB72-BF72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$S,3,FALSE)=0,MIN(BA72+AW72,0),0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$S,3,FALSE)=0,MIN(BB72+AX72,0),0)","v":0},{"$f":"ROUND(AG72*RT1SC!$J$10+AW72+AA72+BC72,3)","v":63.125999999999998},{"$f":"ROUND(AH72*RT1SC!$J$10+AX72+AB72+BD72,3)","v":63.151000000000003},{"$f":"+VLOOKUP($B72,Init!$Q:$FR,MATCH(BI$3,Init!$Q$4:$FR$4,0),FALSE)","v":0},0,1,0,0,63.125999999999998,63.151000000000003,0,0,0,0,0,0,0,0]
[null,10209,"Inland P & L",1,{"$f":"+VLOOKUP($B73,Init!$Q:$T,4,FALSE)","v":0},{"$f":"+VLOOKUP($B73,Init!$Q:$FQ,MATCH(F$3,Init!$Q$4:$FQ$4,0),FALSE)","v":106.455},{"$f":"+$F73+VLOOKUP($B73,Init!$Q:$FR,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$FR$4,0),FALSE)","v":106.455},{"$f":"ROUND(VLOOKUP($B73,I_TRL!$B$2:$TO$138,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":125.61499999999999},{"$f":"ROUND(VLOOKUP($B73,I_TRL!$B:$TO,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":127.379},{"$f":"ROUND(VLOOKUP($B73,I_NLSL!$B:$TO,MATCH(VALUE(RIGHT(J$3,4)),I_NLSL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B73,I_NLSL!$B:$TO,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B73,I_ER_other!$B:$TO,MATCH(VALUE(RIGHT(L$3,4)),I_ER_other!$B$2:$TO$2,0),FALSE)+VLOOKUP($B73,I_ER!$B:$TO,MATCH(VALUE(RIGHT(L$3,4)),I_ER!$B$2:$TO$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B73,I_ER_other!$B:$TO,MATCH(VALUE(RIGHT(M$3,4)),I_ER_other!$B$2:$TO$2,0),FALSE)+VLOOKUP($B73,I_ER!$B:$TO,MATCH(VALUE(RIGHT(M$3,4)),I_ER!$B$2:$TO$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"+L73*VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"+M73*VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S74=0),ROUND(VLOOKUP($B73,Init!$Q:$FQ,MATCH(P$3,Init!$Q$4:$FQ$4,0),FALSE),3),IF($B73=10298,SUMPRODUCT(P$4:P72,$E$4:$E72),ROUND(H73-L73-J73,3))),0)","v":125.61499999999999},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S74=0),ROUND(VLOOKUP($B73,Init!$Q:$FQ,MATCH(Q$3,Init!$Q$4:$FQ$4,0),FALSE),3),IF($B73=10298,SUMPRODUCT(Q$4:Q72,$E$4:$E72),ROUND(I73-M73-K73,3))),0)","v":127.379},{"$f":"+P73*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":1103402.1599999999},{"$f":"+Q73*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":1115840.04},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B73,Init!$Q:$FQ,MATCH(T$3,Init!$Q$4:$FQ$4,0),FALSE),IF($B73=10298,SUMPRODUCT($E$4:$E72,T$4:T72),ROUND(RT1SC!$J$10*(G73/SUMPRODUCT($D$4:$D$171,$G$4:$G$171)),3)))","v":104.325},{"$f":"+T73*VLOOKUP(VALUE(RIGHT(U$3,4)),Init!$M:$O,3,FALSE)","v":916390.8},{"$f":"+T73*VLOOKUP(VALUE(RIGHT(V$3,4)),Init!$M:$O,3,FALSE)","v":913887},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B73,Init!$Q:$FQ,MATCH(W$3,Init!$Q$4:$FQ$4,0),FALSE),IF($B73=10298,SUMPRODUCT(W$4:W72,$E$4:$E72),ROUND(MAX(P73-$T73,0),3)))","v":21.29},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B73,Init!$Q:$FQ,MATCH(X$3,Init!$Q$4:$FQ$4,0),FALSE),IF($B73=10298,SUMPRODUCT(X$4:X72,$E$4:$E72),ROUND(MAX(Q73-$T73,0),3)))","v":23.053999999999998},21.29,23.053999999999998,0,0,{"$f":"+VLOOKUP($B73,Init!$Q:$FQ,MATCH(AC$3,Init!$Q$4:$FQ$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B73,Init!$Q:$FQ,MATCH(AD$3,Init!$Q$4:$FQ$4,0),FALSE)","v":0},21.29,23.053999999999998,{"$f":"IF($B73=10298,ROUND(SUMPRODUCT($E$4:$E72,AG$4:AG72),7),ROUND(MIN(P73,$T73)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":1.485E-2},{"$f":"IF($B73=10298,ROUND(SUMPRODUCT($E$4:$E72,AH$4:AH72),7),ROUND(MIN(Q73,$T73)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":1.485E-2},{"$f":"ROUND(VLOOKUP($B73,Init!$Q:$FR,MATCH(Init!$AE$4,Init!$Q$4:$FR$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$138,$F$4:$F$138)/SUMPRODUCT($D$4:$D$138,$G$4:$G$138)),5)),7)","v":0},1.485E-2,1.485E-2,1.485E-2,{"$f":"+IF($B73=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B73,Init!$Q:$FQ,MATCH(AM$3,Init!$Q$4:$FQ$4,0),FALSE),MIN(1,(AG73*RT1SC!$J$10+L73)/(H73-J73))))","v":0.83051570115034035},{"$f":"+IF($B73=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B73,Init!$Q:$FQ,MATCH(AN$3,Init!$Q$4:$FQ$4,0),FALSE),MIN(1,(AH73*RT1SC!$J$10+M73)/(I73-K73))))","v":0.819014357154633},1.2040738078121256,1.2209825065899833,{"$f":"+VLOOKUP($B73,Init!$Q:$FQ,MATCH(Init!$FC$4,Init!$Q$4:$FQ$4,0),FALSE)*AO73","v":8.4285166546848797E-2},{"$f":"+VLOOKUP($B73,Init!$Q:$FQ,MATCH(Init!$FC$4,Init!$Q$4:$FQ$4,0),FALSE)*AP73","v":8.5468775461298843E-2},{"$f":"+VLOOKUP($B73,Init!$Q:$FQ,MATCH(AS$3,Init!$Q$4:$FQ$4,0),FALSE)","v":3},{"$f":"+VLOOKUP($B73,Init!$Q:$FQ,MATCH(AT$3,Init!$Q$4:$FQ$4,0),FALSE)","v":3},{"$f":"+VLOOKUP($B73,Init!$Q:$FQ,MATCH(AU$3,Init!$Q$4:$FQ$4,0),FALSE)","v":18},{"$f":"+VLOOKUP($B73,Init!$Q:$FQ,MATCH(AV$3,Init!$Q$4:$FQ$4,0),FALSE)","v":18},3.29,5.0540000000000003,{"$f":"ROUND((VLOOKUP($B73,I_NR!$B:$TO,MATCH(VALUE(RIGHT(AY$3,4)),I_NR!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AY$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B73,I_NR!$B:$TO,MATCH(VALUE(RIGHT(AZ$3,4)),I_NR!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AZ$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},0,0,{"$f":"IF(VLOOKUP($B73,Init!$Q:$S,3,FALSE)=0,BA73-BE73,0)","v":0},{"$f":"IF(VLOOKUP($B73,Init!$Q:$S,3,FALSE)=0,BB73-BF73,0)","v":0},{"$f":"IF(VLOOKUP($B73,Init!$Q:$S,3,FALSE)=0,MIN(BA73+AW73,0),0)","v":0},{"$f":"IF(VLOOKUP($B73,Init!$Q:$S,3,FALSE)=0,MIN(BB73+AX73,0),0)","v":0},{"$f":"ROUND(AG73*RT1SC!$J$10+AW73+AA73+BC73,3)","v":107.61499999999999},{"$f":"ROUND(AH73*RT1SC!$J$10+AX73+AB73+BD73,3)","v":109.379},{"$f":"+VLOOKUP($B73,Init!$Q:$FR,MATCH(BI$3,Init!$Q$4:$FR$4,0),FALSE)","v":1},1,0,104.32499999999999,104.325,0,0,0,0,3.29,5.0540000000000003,0,0,0,0]
[null,10244,"Lower Valley Energy",1,{"$f":"+VLOOKUP($B82,Init!$Q:$T,4,FALSE)","v":0},{"$f":"+VLOOKUP($B82,Init!$Q:$FQ,MATCH(F$3,Init!$Q$4:$FQ$4,0),FALSE)","v":87.320999999999998},{"$f":"+$F82+VLOOKUP($B82,Init!$Q:$FR,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$FR$4,0),FALSE)","v":87.320999999999998},{"$f":"ROUND(VLOOKUP($B82,I_TRL!$B$2:$TO$138,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":102.527},{"$f":"ROUND(VLOOKUP($B82,I_TRL!$B:$TO,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":103.91800000000001},{"$f":"ROUND(VLOOKUP($B82,I_NLSL!$B:$TO,MATCH(VALUE(RIGHT(J$3,4)),I_NLSL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B82,I_NLSL!$B:$TO,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B82,I_ER_other!$B:$TO,MATCH(VALUE(RIGHT(L$3,4)),I_ER_other!$B$2:$TO$2,0),FALSE)+VLOOKUP($B82,I_ER!$B:$TO,MATCH(VALUE(RIGHT(L$3,4)),I_ER!$B$2:$TO$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":1.776},{"$f":"ROUND((VLOOKUP($B82,I_ER_other!$B:$TO,MATCH(VALUE(RIGHT(M$3,4)),I_ER_other!$B$2:$TO$2,0),FALSE)+VLOOKUP($B82,I_ER!$B:$TO,MATCH(VALUE(RIGHT(M$3,4)),I_ER!$B$2:$TO$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":1.778},{"$f":"+L82*VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE)","v":15600.384},{"$f":"+M82*VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE)","v":15575.28},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S83=0),ROUND(VLOOKUP($B82,Init!$Q:$FQ,MATCH(P$3,Init!$Q$4:$FQ$4,0),FALSE),3),IF($B82=10298,SUMPRODUCT(P$4:P81,$E$4:$E81),ROUND(H82-L82-J82,3))),0)","v":100.751},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S83=0),ROUND(VLOOKUP($B82,Init!$Q:$FQ,MATCH(Q$3,Init!$Q$4:$FQ$4,0),FALSE),3),IF($B82=10298,SUMPRODUCT(Q$4:Q81,$E$4:$E81),ROUND(I82-M82-K82,3))),0)","v":102.14},{"$f":"+P82*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":884996.78399999999},{"$f":"+Q82*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":894746.4},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B82,Init!$Q:$FQ,MATCH(T$3,Init!$Q$4:$FQ$4,0),FALSE),IF($B82=10298,SUMPRODUCT($E$4:$E81,T$4:T81),ROUND(RT1SC!$J$10*(G82/SUMPRODUCT($D$4:$D$171,$G$4:$G$171)),3)))","v":85.572999999999993},{"$f":"+T82*VLOOKUP(VALUE(RIGHT(U$3,4)),Init!$M:$O,3,FALSE)","v":751673.23199999996},{"$f":"+T82*VLOOKUP(VALUE(RIGHT(V$3,4)),Init!$M:$O,3,FALSE)","v":749619.48},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B82,Init!$Q:$FQ,MATCH(W$3,Init!$Q$4:$FQ$4,0),FALSE),IF($B82=10298,SUMPRODUCT(W$4:W81,$E$4:$E81),ROUND(MAX(P82-$T82,0),3)))","v":15.178000000000001},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B82,Init!$Q:$FQ,MATCH(X$3,Init!$Q$4:$FQ$4,0),FALSE),IF($B82=10298,SUMPRODUCT(X$4:X81,$E$4:$E81),ROUND(MAX(Q82-$T82,0),3)))","v":16.567},15.178000000000001,16.567,0,0,{"$f":"+VLOOKUP($B82,Init!$Q:$FQ,MATCH(AC$3,Init!$Q$4:$FQ$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B82,Init!$Q:$FQ,MATCH(AD$3,Init!$Q$4:$FQ$4,0),FALSE)","v":0},15.178000000000001,16.567,{"$f":"IF($B82=10298,ROUND(SUMPRODUCT($E$4:$E81,AG$4:AG81),7),ROUND(MIN(P82,$T82)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":1.2180699999999999E-2},{"$f":"IF($B82=10298,ROUND(SUMPRODUCT($E$4:$E81,AH$4:AH81),7),ROUND(MIN(Q82,$T82)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":1.2180699999999999E-2},{"$f":"ROUND(VLOOKUP($B82,Init!$Q:$FR,MATCH(Init!$AE$4,Init!$Q$4:$FR$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$138,$F$4:$F$138)/SUMPRODUCT($D$4:$D$138,$G$4:$G$138)),5)),7)","v":0},1.2180699999999999E-2,1.2180699999999999E-2,1.2180699999999999E-2,{"$f":"+IF($B82=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B82,Init!$Q:$FQ,MATCH(AM$3,Init!$Q$4:$FQ$4,0),FALSE),MIN(1,(AG82*RT1SC!$J$10+L82)/(H82-J82))))","v":0.85195784454436385},{"$f":"+IF($B82=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B82,Init!$Q:$FQ,MATCH(AN$3,Init!$Q$4:$FQ$4,0),FALSE),MIN(1,(AH82*RT1SC!$J$10+M82)/(I82-K82))))","v":0.84057316275909855},1.1773690299510362,1.193600785294427,{"$f":"+VLOOKUP($B82,Init!$Q:$FQ,MATCH(Init!$FC$4,Init!$Q$4:$FQ$4,0),FALSE)*AO82","v":7.0642141797062172E-2},{"$f":"+VLOOKUP($B82,Init!$Q:$FQ,MATCH(Init!$FC$4,Init!$Q$4:$FQ$4,0),FALSE)*AP82","v":7.1616047117665629E-2},{"$f":"+VLOOKUP($B82,Init!$Q:$FQ,MATCH(AS$3,Init!$Q$4:$FQ$4,0),FALSE)","v":3},{"$f":"+VLOOKUP($B82,Init!$Q:$FQ,MATCH(AT$3,Init!$Q$4:$FQ$4,0),FALSE)","v":3},{"$f":"+VLOOKUP($B82,Init!$Q:$FQ,MATCH(AU$3,Init!$Q$4:$FQ$4,0),FALSE)","v":16.577000000000002},{"$f":"+VLOOKUP($B82,Init!$Q:$FQ,MATCH(AV$3,Init!$Q$4:$FQ$4,0),FALSE)","v":16.577000000000002},0,0,{"$f":"ROUND((VLOOKUP($B82,I_NR!$B:$TO,MATCH(VALUE(RIGHT(AY$3,4)),I_NR!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AY$3,4)),Init!$M:$O,3,FALSE)),3)","v":2.577},{"$f":"ROUND((VLOOKUP($B82,I_NR!$B:$TO,MATCH(VALUE(RIGHT(AZ$3,4)),I_NR!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AZ$3,4)),Init!$M:$O,3,FALSE)),3)","v":2.573},0,0,{"$f":"IF(VLOOKUP($B82,Init!$Q:$S,3,FALSE)=0,BA82-BE82,0)","v":0},{"$f":"IF(VLOOKUP($B82,Init!$Q:$S,3,FALSE)=0,BB82-BF82,0)","v":0},{"$f":"IF(VLOOKUP($B82,Init!$Q:$S,3,FALSE)=0,MIN(BA82+AW82,0),0)","v":0},{"$f":"IF(VLOOKUP($B82,Init!$Q:$S,3,FALSE)=0,MIN(BB82+AX82,0),0)","v":0},{"$f":"ROUND(AG82*RT1SC!$J$10+AW82+AA82+BC82,3)","v":85.572999999999993},{"$f":"ROUND(AH82*RT1SC!$J$10+AX82+AB82+BD82,3)","v":85.572999999999993},{"$f":"+VLOOKUP($B82,Init!$Q:$FR,MATCH(BI$3,Init!$Q$4:$FR$4,0),FALSE)","v":0},1,0,85.572999999999993,85.572999999999993,0,0,0,0,0,0,0,0,0,0]
[null,10285,"Okanogan County Elec Coop",0,{"$f":"+VLOOKUP($B93,Init!$Q:$T,4,FALSE)","v":1},{"$f":"+VLOOKUP($B93,Init!$Q:$FQ,MATCH(F$3,Init!$Q$4:$FQ$4,0),FALSE)","v":6.6260000000000003},{"$f":"+$F93+VLOOKUP($B93,Init!$Q:$FR,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$FR$4,0),FALSE)","v":6.6260000000000003},{"$f":"ROUND(VLOOKUP($B93,I_TRL!$B$2:$TO$138,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":7.5579999999999998},{"$f":"ROUND(VLOOKUP($B93,I_TRL!$B:$TO,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":7.5949999999999998},{"$f":"ROUND(VLOOKUP($B93,I_NLSL!$B:$TO,MATCH(VALUE(RIGHT(J$3,4)),I_NLSL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B93,I_NLSL!$B:$TO,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B93,I_ER_other!$B:$TO,MATCH(VALUE(RIGHT(L$3,4)),I_ER_other!$B$2:$TO$2,0),FALSE)+VLOOKUP($B93,I_ER!$B:$TO,MATCH(VALUE(RIGHT(L$3,4)),I_ER!$B$2:$TO$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B93,I_ER_other!$B:$TO,MATCH(VALUE(RIGHT(M$3,4)),I_ER_other!$B$2:$TO$2,0),FALSE)+VLOOKUP($B93,I_ER!$B:$TO,MATCH(VALUE(RIGHT(M$3,4)),I_ER!$B$2:$TO$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"+L93*VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"+M93*VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S94=0),ROUND(VLOOKUP($B93,Init!$Q:$FQ,MATCH(P$3,Init!$Q$4:$FQ$4,0),FALSE),3),IF($B93=10298,SUMPRODUCT(P$4:P92,$E$4:$E92),ROUND(H93-L93-J93,3))),0)","v":7.5579999999999998},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S94=0),ROUND(VLOOKUP($B93,Init!$Q:$FQ,MATCH(Q$3,Init!$Q$4:$FQ$4,0),FALSE),3),IF($B93=10298,SUMPRODUCT(Q$4:Q92,$E$4:$E92),ROUND(I93-M93-K93,3))),0)","v":7.5949999999999998},{"$f":"+P93*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":66389.471999999994},{"$f":"+Q93*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":66532.2},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B93,Init!$Q:$FQ,MATCH(T$3,Init!$Q$4:$FQ$4,0),FALSE),IF($B93=10298,SUMPRODUCT($E$4:$E92,T$4:T92),ROUND(RT1SC!$J$10*(G93/SUMPRODUCT($D$4:$D$171,$G$4:$G$171)),3)))","v":6.4930000000000003},{"$f":"+T93*VLOOKUP(VALUE(RIGHT(U$3,4)),Init!$M:$O,3,FALSE)","v":57034.512000000002},{"$f":"+T93*VLOOKUP(VALUE(RIGHT(V$3,4)),Init!$M:$O,3,FALSE)","v":56878.68},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B93,Init!$Q:$FQ,MATCH(W$3,Init!$Q$4:$FQ$4,0),FALSE),IF($B93=10298,SUMPRODUCT(W$4:W92,$E$4:$E92),ROUND(MAX(P93-$T93,0),3)))","v":1.0649999999999999},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B93,Init!$Q:$FQ,MATCH(X$3,Init!$Q$4:$FQ$4,0),FALSE),IF($B93=10298,SUMPRODUCT(X$4:X92,$E$4:$E92),ROUND(MAX(Q93-$T93,0),3)))","v":1.1020000000000001},1.0649999999999999,1.1020000000000001,0,0,{"$f":"+VLOOKUP($B93,Init!$Q:$FQ,MATCH(AC$3,Init!$Q$4:$FQ$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B93,Init!$Q:$FQ,MATCH(AD$3,Init!$Q$4:$FQ$4,0),FALSE)","v":0},1.0649999999999999,1.1020000000000001,{"$f":"IF($B93=10298,ROUND(SUMPRODUCT($E$4:$E92,AG$4:AG92),7),ROUND(MIN(P93,$T93)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":9.2420000000000002E-4},{"$f":"IF($B93=10298,ROUND(SUMPRODUCT($E$4:$E92,AH$4:AH92),7),ROUND(MIN(Q93,$T93)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":9.2420000000000002E-4},{"$f":"ROUND(VLOOKUP($B93,Init!$Q:$FR,MATCH(Init!$AE$4,Init!$Q$4:$FR$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$138,$F$4:$F$138)/SUMPRODUCT($D$4:$D$138,$G$4:$G$138)),5)),7)","v":0},9.2420000000000002E-4,9.2420000000000002E-4,9.2420000000000002E-4,{"$f":"+IF($B93=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B93,Init!$Q:$FQ,MATCH(AM$3,Init!$Q$4:$FQ$4,0),FALSE),MIN(1,(AG93*RT1SC!$J$10+L93)/(H93-J93))))","v":0.85905698406985975},{"$f":"+IF($B93=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B93,Init!$Q:$FQ,MATCH(AN$3,Init!$Q$4:$FQ$4,0),FALSE),MIN(1,(AH93*RT1SC!$J$10+M93)/(I93-K93))))","v":0.85487197967083617},1.1640227937779146,1.1697212382565838,{"$f":"+VLOOKUP($B93,Init!$Q:$FQ,MATCH(Init!$FC$4,Init!$Q$4:$FQ$4,0),FALSE)*AO93","v":7.5661481595564448E-2},{"$f":"+VLOOKUP($B93,Init!$Q:$FQ,MATCH(Init!$FC$4,Init!$Q$4:$FQ$4,0),FALSE)*AP93","v":7.6031880486677944E-2},{"$f":"+VLOOKUP($B93,Init!$Q:$FQ,MATCH(AS$3,Init!$Q$4:$FQ$4,0),FALSE)","v":6},{"$f":"+VLOOKUP($B93,Init!$Q:$FQ,MATCH(AT$3,Init!$Q$4:$FQ$4,0),FALSE)","v":6},{"$f":"+VLOOKUP($B93,Init!$Q:$FQ,MATCH(AU$3,Init!$Q$4:$FQ$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B93,Init!$Q:$FQ,MATCH(AV$3,Init!$Q$4:$FQ$4,0),FALSE)","v":0},0,0,{"$f":"ROUND((VLOOKUP($B93,I_NR!$B:$TO,MATCH(VALUE(RIGHT(AY$3,4)),I_NR!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AY$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B93,I_NR!$B:$TO,MATCH(VALUE(RIGHT(AZ$3,4)),I_NR!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AZ$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},0,0,{"$f":"IF(VLOOKUP($B93,Init!$Q:$S,3,FALSE)=0,BA93-BE93,0)","v":0},{"$f":"IF(VLOOKUP($B93,Init!$Q:$S,3,FALSE)=0,BB93-BF93,0)","v":0},{"$f":"IF(VLOOKUP($B93,Init!$Q:$S,3,FALSE)=0,MIN(BA93+AW93,0),0)","v":0},{"$f":"IF(VLOOKUP($B93,Init!$Q:$S,3,FALSE)=0,MIN(BB93+AX93,0),0)","v":0},{"$f":"ROUND(AG93*RT1SC!$J$10+AW93+AA93+BC93,3)","v":6.4930000000000003},{"$f":"ROUND(AH93*RT1SC!$J$10+AX93+AB93+BD93,3)","v":6.4930000000000003},{"$f":"+VLOOKUP($B93,Init!$Q:$FR,MATCH(BI$3,Init!$Q$4:$FR$4,0),FALSE)","v":0},1,0,0,0,0,0,0,0,0,0,7.5661481595564448E-2,7.6031880486677944E-2,9.2420000000000002E-4,9.2420000000000002E-4]
[null,10326,"U.S. Naval Base,  Bremerton",1,{"$f":"+VLOOKUP($B101,Init!$Q:$T,4,FALSE)","v":0},{"$f":"+VLOOKUP($B101,Init!$Q:$FQ,MATCH(F$3,Init!$Q$4:$FQ$4,0),FALSE)","v":30.914000000000001},{"$f":"+$F101+VLOOKUP($B101,Init!$Q:$FR,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$FR$4,0),FALSE)","v":30.914000000000001},{"$f":"ROUND(VLOOKUP($B101,I_TRL!$B$2:$TO$138,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":29.218},{"$f":"ROUND(VLOOKUP($B101,I_TRL!$B:$TO,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":30.73},{"$f":"ROUND(VLOOKUP($B101,I_NLSL!$B:$TO,MATCH(VALUE(RIGHT(J$3,4)),I_NLSL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B101,I_NLSL!$B:$TO,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B101,I_ER_other!$B:$TO,MATCH(VALUE(RIGHT(L$3,4)),I_ER_other!$B$2:$TO$2,0),FALSE)+VLOOKUP($B101,I_ER!$B:$TO,MATCH(VALUE(RIGHT(L$3,4)),I_ER!$B$2:$TO$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B101,I_ER_other!$B:$TO,MATCH(VALUE(RIGHT(M$3,4)),I_ER_other!$B$2:$TO$2,0),FALSE)+VLOOKUP($B101,I_ER!$B:$TO,MATCH(VALUE(RIGHT(M$3,4)),I_ER!$B$2:$TO$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"+L101*VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"+M101*VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S102=0),ROUND(VLOOKUP($B101,Init!$Q:$FQ,MATCH(P$3,Init!$Q$4:$FQ$4,0),FALSE),3),IF($B101=10298,SUMPRODUCT(P$4:P100,$E$4:$E100),ROUND(H101-L101-J101,3))),0)","v":29.218},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S102=0),ROUND(VLOOKUP($B101,Init!$Q:$FQ,MATCH(Q$3,Init!$Q$4:$FQ$4,0),FALSE),3),IF($B101=10298,SUMPRODUCT(Q$4:Q100,$E$4:$E100),ROUND(I101-M101-K101,3))),0)","v":30.73},{"$f":"+P101*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":256650.91200000001},{"$f":"+Q101*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":269194.8},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B101,Init!$Q:$FQ,MATCH(T$3,Init!$Q$4:$FQ$4,0),FALSE),IF($B101=10298,SUMPRODUCT($E$4:$E100,T$4:T100),ROUND(RT1SC!$J$10*(G101/SUMPRODUCT($D$4:$D$171,$G$4:$G$171)),3)))","v":30.295000000000002},{"$f":"+T101*VLOOKUP(VALUE(RIGHT(U$3,4)),Init!$M:$O,3,FALSE)","v":266111.28000000003},{"$f":"+T101*VLOOKUP(VALUE(RIGHT(V$3,4)),Init!$M:$O,3,FALSE)","v":265384.2},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B101,Init!$Q:$FQ,MATCH(W$3,Init!$Q$4:$FQ$4,0),FALSE),IF($B101=10298,SUMPRODUCT(W$4:W100,$E$4:$E100),ROUND(MAX(P101-$T101,0),3)))","v":0},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B101,Init!$Q:$FQ,MATCH(X$3,Init!$Q$4:$FQ$4,0),FALSE),IF($B101=10298,SUMPRODUCT(X$4:X100,$E$4:$E100),ROUND(MAX(Q101-$T101,0),3)))","v":0.435},0,0,0,0.435,{"$f":"+VLOOKUP($B101,Init!$Q:$FQ,MATCH(AC$3,Init!$Q$4:$FQ$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B101,Init!$Q:$FQ,MATCH(AD$3,Init!$Q$4:$FQ$4,0),FALSE)","v":0},0,0,{"$f":"IF($B101=10298,ROUND(SUMPRODUCT($E$4:$E100,AG$4:AG100),7),ROUND(MIN(P101,$T101)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":4.1590000000000004E-3},{"$f":"IF($B101=10298,ROUND(SUMPRODUCT($E$4:$E100,AH$4:AH100),7),ROUND(MIN(Q101,$T101)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":4.3122999999999998E-3},{"$f":"ROUND(VLOOKUP($B101,Init!$Q:$FR,MATCH(Init!$AE$4,Init!$Q$4:$FR$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$138,$F$4:$F$138)/SUMPRODUCT($D$4:$D$138,$G$4:$G$138)),5)),7)","v":0},4.1590000000000004E-3,4.3122999999999998E-3,4.2356500000000005E-3,{"$f":"+IF($B101=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B101,Init!$Q:$FQ,MATCH(AM$3,Init!$Q$4:$FQ$4,0),FALSE),MIN(1,(AG101*RT1SC!$J$10+L101)/(H101-J101))))","v":1},{"$f":"+IF($B101=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B101,Init!$Q:$FQ,MATCH(AN$3,Init!$Q$4:$FQ$4,0),FALSE),MIN(1,(AH101*RT1SC!$J$10+M101)/(I101-K101))))","v":0.98584650818093056},1,1.014358805083347,{"$f":"+VLOOKUP($B101,Init!$Q:$FQ,MATCH(Init!$FC$4,Init!$Q$4:$FQ$4,0),FALSE)*AO101","v":0},{"$f":"+VLOOKUP($B101,Init!$Q:$FQ,MATCH(Init!$FC$4,Init!$Q$4:$FQ$4,0),FALSE)*AP101","v":0},{"$f":"+VLOOKUP($B101,Init!$Q:$FQ,MATCH(AS$3,Init!$Q$4:$FQ$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B101,Init!$Q:$FQ,MATCH(AT$3,Init!$Q$4:$FQ$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B101,Init!$Q:$FQ,MATCH(AU$3,Init!$Q$4:$FQ$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B101,Init!$Q:$FQ,MATCH(AV$3,Init!$Q$4:$FQ$4,0),FALSE)","v":0},0,0,{"$f":"ROUND((VLOOKUP($B101,I_NR!$B:$TO,MATCH(VALUE(RIGHT(AY$3,4)),I_NR!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AY$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B101,I_NR!$B:$TO,MATCH(VALUE(RIGHT(AZ$3,4)),I_NR!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AZ$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},0,0,{"$f":"IF(VLOOKUP($B101,Init!$Q:$S,3,FALSE)=0,BA101-BE101,0)","v":0},{"$f":"IF(VLOOKUP($B101,Init!$Q:$S,3,FALSE)=0,BB101-BF101,0)","v":0},{"$f":"IF(VLOOKUP($B101,Init!$Q:$S,3,FALSE)=0,MIN(BA101+AW101,0),0)","v":0},{"$f":"IF(VLOOKUP($B101,Init!$Q:$S,3,FALSE)=0,MIN(BB101+AX101,0),0)","v":0},{"$f":"ROUND(AG101*RT1SC!$J$10+AW101+AA101+BC101,3)","v":29.218},{"$f":"ROUND(AH101*RT1SC!$J$10+AX101+AB101+BD101,3)","v":30.73},{"$f":"+VLOOKUP($B101,Init!$Q:$FR,MATCH(BI$3,Init!$Q$4:$FR$4,0),FALSE)","v":0},1,0,29.218,30.73,0,0,0,0,0,0,0,0,0,0]
[null,10360,"Southside Elec Lines",1,{"$f":"+VLOOKUP($B110,Init!$Q:$T,4,FALSE)","v":0},{"$f":"+VLOOKUP($B110,Init!$Q:$FQ,MATCH(F$3,Init!$Q$4:$FQ$4,0),FALSE)","v":6.8659999999999997},{"$f":"+$F110+VLOOKUP($B110,Init!$Q:$FR,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$FR$4,0),FALSE)","v":6.8659999999999997},{"$f":"ROUND(VLOOKUP($B110,I_TRL!$B$2:$TO$138,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":7.2110000000000003},{"$f":"ROUND(VLOOKUP($B110,I_TRL!$B:$TO,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":7.24},{"$f":"ROUND(VLOOKUP($B110,I_NLSL!$B:$TO,MATCH(VALUE(RIGHT(J$3,4)),I_NLSL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B110,I_NLSL!$B:$TO,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B110,I_ER_other!$B:$TO,MATCH(VALUE(RIGHT(L$3,4)),I_ER_other!$B$2:$TO$2,0),FALSE)+VLOOKUP($B110,I_ER!$B:$TO,MATCH(VALUE(RIGHT(L$3,4)),I_ER!$B$2:$TO$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B110,I_ER_other!$B:$TO,MATCH(VALUE(RIGHT(M$3,4)),I_ER_other!$B$2:$TO$2,0),FALSE)+VLOOKUP($B110,I_ER!$B:$TO,MATCH(VALUE(RIGHT(M$3,4)),I_ER!$B$2:$TO$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"+L110*VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"+M110*VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S111=0),ROUND(VLOOKUP($B110,Init!$Q:$FQ,MATCH(P$3,Init!$Q$4:$FQ$4,0),FALSE),3),IF($B110=10298,SUMPRODUCT(P$4:P109,$E$4:$E109),ROUND(H110-L110-J110,3))),0)","v":7.2110000000000003},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S111=0),ROUND(VLOOKUP($B110,Init!$Q:$FQ,MATCH(Q$3,Init!$Q$4:$FQ$4,0),FALSE),3),IF($B110=10298,SUMPRODUCT(Q$4:Q109,$E$4:$E109),ROUND(I110-M110-K110,3))),0)","v":7.24},{"$f":"+P110*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":63341.423999999999},{"$f":"+Q110*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":63422.400000000001},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B110,Init!$Q:$FQ,MATCH(T$3,Init!$Q$4:$FQ$4,0),FALSE),IF($B110=10298,SUMPRODUCT($E$4:$E109,T$4:T109),ROUND(RT1SC!$J$10*(G110/SUMPRODUCT($D$4:$D$171,$G$4:$G$171)),3)))","v":6.7290000000000001},{"$f":"+T110*VLOOKUP(VALUE(RIGHT(U$3,4)),Init!$M:$O,3,FALSE)","v":59107.536},{"$f":"+T110*VLOOKUP(VALUE(RIGHT(V$3,4)),Init!$M:$O,3,FALSE)","v":58946.04},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B110,Init!$Q:$FQ,MATCH(W$3,Init!$Q$4:$FQ$4,0),FALSE),IF($B110=10298,SUMPRODUCT(W$4:W109,$E$4:$E109),ROUND(MAX(P110-$T110,0),3)))","v":0.48199999999999998},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B110,Init!$Q:$FQ,MATCH(X$3,Init!$Q$4:$FQ$4,0),FALSE),IF($B110=10298,SUMPRODUCT(X$4:X109,$E$4:$E109),ROUND(MAX(Q110-$T110,0),3)))","v":0.51100000000000001},0,0,0.48199999999999998,0.51100000000000001,{"$f":"+VLOOKUP($B110,Init!$Q:$FQ,MATCH(AC$3,Init!$Q$4:$FQ$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B110,Init!$Q:$FQ,MATCH(AD$3,Init!$Q$4:$FQ$4,0),FALSE)","v":0},0,0,{"$f":"IF($B110=10298,ROUND(SUMPRODUCT($E$4:$E109,AG$4:AG109),7),ROUND(MIN(P110,$T110)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":9.5779999999999997E-4},{"$f":"IF($B110=10298,ROUND(SUMPRODUCT($E$4:$E109,AH$4:AH109),7),ROUND(MIN(Q110,$T110)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":9.5779999999999997E-4},{"$f":"ROUND(VLOOKUP($B110,Init!$Q:$FR,MATCH(Init!$AE$4,Init!$Q$4:$FR$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$138,$F$4:$F$138)/SUMPRODUCT($D$4:$D$138,$G$4:$G$138)),5)),7)","v":0},9.5779999999999997E-4,9.5779999999999997E-4,9.5779999999999997E-4,{"$f":"+IF($B110=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B110,Init!$Q:$FQ,MATCH(AM$3,Init!$Q$4:$FQ$4,0),FALSE),MIN(1,(AG110*RT1SC!$J$10+L110)/(H110-J110))))","v":0.93313017478851756},{"$f":"+IF($B110=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B110,Init!$Q:$FQ,MATCH(AN$3,Init!$Q$4:$FQ$4,0),FALSE),MIN(1,(AH110*RT1SC!$J$10+M110)/(I110-K110))))","v":0.92939249867403317},1.0716302570961511,1.0759399613612721,{"$f":"+VLOOKUP($B110,Init!$Q:$FQ,MATCH(Init!$FC$4,Init!$Q$4:$FQ$4,0),FALSE)*AO110","v":4.82233615693268E-2},{"$f":"+VLOOKUP($B110,Init!$Q:$FQ,MATCH(Init!$FC$4,Init!$Q$4:$FQ$4,0),FALSE)*AP110","v":4.8417298261257243E-2},{"$f":"+VLOOKUP($B110,Init!$Q:$FQ,MATCH(AS$3,Init!$Q$4:$FQ$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B110,Init!$Q:$FQ,MATCH(AT$3,Init!$Q$4:$FQ$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B110,Init!$Q:$FQ,MATCH(AU$3,Init!$Q$4:$FQ$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B110,Init!$Q:$FQ,MATCH(AV$3,Init!$Q$4:$FQ$4,0),FALSE)","v":0},0,0,{"$f":"ROUND((VLOOKUP($B110,I_NR!$B:$TO,MATCH(VALUE(RIGHT(AY$3,4)),I_NR!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AY$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B110,I_NR!$B:$TO,MATCH(VALUE(RIGHT(AZ$3,4)),I_NR!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AZ$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},0,0,{"$f":"IF(VLOOKUP($B110,Init!$Q:$S,3,FALSE)=0,BA110-BE110,0)","v":0},{"$f":"IF(VLOOKUP($B110,Init!$Q:$S,3,FALSE)=0,BB110-BF110,0)","v":0},{"$f":"IF(VLOOKUP($B110,Init!$Q:$S,3,FALSE)=0,MIN(BA110+AW110,0),0)","v":0},{"$f":"IF(VLOOKUP($B110,Init!$Q:$S,3,FALSE)=0,MIN(BB110+AX110,0),0)","v":0},{"$f":"ROUND(AG110*RT1SC!$J$10+AW110+AA110+BC110,3)","v":7.2110000000000003},{"$f":"ROUND(AH110*RT1SC!$J$10+AX110+AB110+BD110,3)","v":7.24},{"$f":"+VLOOKUP($B110,Init!$Q:$FR,MATCH(BI$3,Init!$Q$4:$FR$4,0),FALSE)","v":0},1,0,7.2110000000000003,7.24,0,0,0,0,0,0,0,0,0,0]
[null,10391,"United Electric Coop",1,{"$f":"+VLOOKUP($B119,Init!$Q:$T,4,FALSE)","v":0},{"$f":"+VLOOKUP($B119,Init!$Q:$FQ,MATCH(F$3,Init!$Q$4:$FQ$4,0),FALSE)","v":30.423999999999999},{"$f":"+$F119+VLOOKUP($B119,Init!$Q:$FR,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$FR$4,0),FALSE)","v":30.423999999999999},{"$f":"ROUND(VLOOKUP($B119,I_TRL!$B$2:$TO$138,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":33.457999999999998},{"$f":"ROUND(VLOOKUP($B119,I_TRL!$B:$TO,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":34.011000000000003},{"$f":"ROUND(VLOOKUP($B119,I_NLSL!$B:$TO,MATCH(VALUE(RIGHT(J$3,4)),I_NLSL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B119,I_NLSL!$B:$TO,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B119,I_ER_other!$B:$TO,MATCH(VALUE(RIGHT(L$3,4)),I_ER_other!$B$2:$TO$2,0),FALSE)+VLOOKUP($B119,I_ER!$B:$TO,MATCH(VALUE(RIGHT(L$3,4)),I_ER!$B$2:$TO$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B119,I_ER_other!$B:$TO,MATCH(VALUE(RIGHT(M$3,4)),I_ER_other!$B$2:$TO$2,0),FALSE)+VLOOKUP($B119,I_ER!$B:$TO,MATCH(VALUE(RIGHT(M$3,4)),I_ER!$B$2:$TO$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"+L119*VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"+M119*VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S120=0),ROUND(VLOOKUP($B119,Init!$Q:$FQ,MATCH(P$3,Init!$Q$4:$FQ$4,0),FALSE),3),IF($B119=10298,SUMPRODUCT(P$4:P118,$E$4:$E118),ROUND(H119-L119-J119,3))),0)","v":33.457999999999998},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S120=0),ROUND(VLOOKUP($B119,Init!$Q:$FQ,MATCH(Q$3,Init!$Q$4:$FQ$4,0),FALSE),3),IF($B119=10298,SUMPRODUCT(Q$4:Q118,$E$4:$E118),ROUND(I119-M119-K119,3))),0)","v":34.011000000000003},{"$f":"+P119*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":293895.07199999999},{"$f":"+Q119*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":297936.36000000004},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B119,Init!$Q:$FQ,MATCH(T$3,Init!$Q$4:$FQ$4,0),FALSE),IF($B119=10298,SUMPRODUCT($E$4:$E118,T$4:T118),ROUND(RT1SC!$J$10*(G119/SUMPRODUCT($D$4:$D$171,$G$4:$G$171)),3)))","v":29.815000000000001},{"$f":"+T119*VLOOKUP(VALUE(RIGHT(U$3,4)),Init!$M:$O,3,FALSE)","v":261894.96000000002},{"$f":"+T119*VLOOKUP(VALUE(RIGHT(V$3,4)),Init!$M:$O,3,FALSE)","v":261179.40000000002},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B119,Init!$Q:$FQ,MATCH(W$3,Init!$Q$4:$FQ$4,0),FALSE),IF($B119=10298,SUMPRODUCT(W$4:W118,$E$4:$E118),ROUND(MAX(P119-$T119,0),3)))","v":3.6429999999999998},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B119,Init!$Q:$FQ,MATCH(X$3,Init!$Q$4:$FQ$4,0),FALSE),IF($B119=10298,SUMPRODUCT(X$4:X118,$E$4:$E118),ROUND(MAX(Q119-$T119,0),3)))","v":4.1959999999999997},3.6429999999999998,4.1959999999999997,0,0,{"$f":"+VLOOKUP($B119,Init!$Q:$FQ,MATCH(AC$3,Init!$Q$4:$FQ$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B119,Init!$Q:$FQ,MATCH(AD$3,Init!$Q$4:$FQ$4,0),FALSE)","v":0},3.6429999999999998,4.1959999999999997,{"$f":"IF($B119=10298,ROUND(SUMPRODUCT($E$4:$E118,AG$4:AG118),7),ROUND(MIN(P119,$T119)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":4.2440000000000004E-3},{"$f":"IF($B119=10298,ROUND(SUMPRODUCT($E$4:$E118,AH$4:AH118),7),ROUND(MIN(Q119,$T119)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":4.2440000000000004E-3},{"$f":"ROUND(VLOOKUP($B119,Init!$Q:$FR,MATCH(Init!$AE$4,Init!$Q$4:$FR$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$138,$F$4:$F$138)/SUMPRODUCT($D$4:$D$138,$G$4:$G$138)),5)),7)","v":0},4.2440000000000004E-3,4.2440000000000004E-3,4.2440000000000004E-3,{"$f":"+IF($B119=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B119,Init!$Q:$FQ,MATCH(AM$3,Init!$Q$4:$FQ$4,0),FALSE),MIN(1,(AG119*RT1SC!$J$10+L119)/(H119-J119))))","v":0.89112431681511162},{"$f":"+IF($B119=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B119,Init!$Q:$FQ,MATCH(AN$3,Init!$Q$4:$FQ$4,0),FALSE),MIN(1,(AH119*RT1SC!$J$10+M119)/(I119-K119))))","v":0.87663512957572554},1.1221868187154116,1.1407345295991951,{"$f":"+VLOOKUP($B119,Init!$Q:$FQ,MATCH(Init!$FC$4,Init!$Q$4:$FQ$4,0),FALSE)*AO119","v":3.3665604561462351E-2},{"$f":"+VLOOKUP($B119,Init!$Q:$FQ,MATCH(Init!$FC$4,Init!$Q$4:$FQ$4,0),FALSE)*AP119","v":3.4222035887975857E-2},{"$f":"+VLOOKUP($B119,Init!$Q:$FQ,MATCH(AS$3,Init!$Q$4:$FQ$4,0),FALSE)","v":3},{"$f":"+VLOOKUP($B119,Init!$Q:$FQ,MATCH(AT$3,Init!$Q$4:$FQ$4,0),FALSE)","v":3},{"$f":"+VLOOKUP($B119,Init!$Q:$FQ,MATCH(AU$3,Init!$Q$4:$FQ$4,0),FALSE)","v":3},{"$f":"+VLOOKUP($B119,Init!$Q:$FQ,MATCH(AV$3,Init!$Q$4:$FQ$4,0),FALSE)","v":3},0.64300000000000002,1.196,{"$f":"ROUND((VLOOKUP($B119,I_NR!$B:$TO,MATCH(VALUE(RIGHT(AY$3,4)),I_NR!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AY$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B119,I_NR!$B:$TO,MATCH(VALUE(RIGHT(AZ$3,4)),I_NR!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AZ$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},0,0,{"$f":"IF(VLOOKUP($B119,Init!$Q:$S,3,FALSE)=0,BA119-BE119,0)","v":0},{"$f":"IF(VLOOKUP($B119,Init!$Q:$S,3,FALSE)=0,BB119-BF119,0)","v":0},{"$f":"IF(VLOOKUP($B119,Init!$Q:$S,3,FALSE)=0,MIN(BA119+AW119,0),0)","v":0},{"$f":"IF(VLOOKUP($B119,Init!$Q:$S,3,FALSE)=0,MIN(BB119+AX119,0),0)","v":0},{"$f":"ROUND(AG119*RT1SC!$J$10+AW119+AA119+BC119,3)","v":30.457999999999998},{"$f":"ROUND(AH119*RT1SC!$J$10+AX119+AB119+BD119,3)","v":31.010999999999999},{"$f":"+VLOOKUP($B119,Init!$Q:$FR,MATCH(BI$3,Init!$Q$4:$FR$4,0),FALSE)","v":1},1,0,29.814999999999998,29.814999999999998,0,0,0,0,0.64300000000000002,1.196,0,0,0,0]
[null,10446,"Wells Rural Elec Coop",1,{"$f":"+VLOOKUP($B128,Init!$Q:$T,4,FALSE)","v":0},{"$f":"+VLOOKUP($B128,Init!$Q:$FQ,MATCH(F$3,Init!$Q$4:$FQ$4,0),FALSE)","v":97.2},{"$f":"+$F128+VLOOKUP($B128,Init!$Q:$FR,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$FR$4,0),FALSE)","v":97.2},{"$f":"ROUND(VLOOKUP($B128,I_TRL!$B$2:$TO$138,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":104.35},{"$f":"ROUND(VLOOKUP($B128,I_TRL!$B:$TO,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":106.145},{"$f":"ROUND(VLOOKUP($B128,I_NLSL!$B:$TO,MATCH(VALUE(RIGHT(J$3,4)),I_NLSL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B128,I_NLSL!$B:$TO,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B128,I_ER_other!$B:$TO,MATCH(VALUE(RIGHT(L$3,4)),I_ER_other!$B$2:$TO$2,0),FALSE)+VLOOKUP($B128,I_ER!$B:$TO,MATCH(VALUE(RIGHT(L$3,4)),I_ER!$B$2:$TO$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B128,I_ER_other!$B:$TO,MATCH(VALUE(RIGHT(M$3,4)),I_ER_other!$B$2:$TO$2,0),FALSE)+VLOOKUP($B128,I_ER!$B:$TO,MATCH(VALUE(RIGHT(M$3,4)),I_ER!$B$2:$TO$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"+L128*VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"+M128*VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S129=0),ROUND(VLOOKUP($B128,Init!$Q:$FQ,MATCH(P$3,Init!$Q$4:$FQ$4,0),FALSE),3),IF($B128=10298,SUMPRODUCT(P$4:P127,$E$4:$E127),ROUND(H128-L128-J128,3))),0)","v":104.35},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S129=0),ROUND(VLOOKUP($B128,Init!$Q:$FQ,MATCH(Q$3,Init!$Q$4:$FQ$4,0),FALSE),3),IF($B128=10298,SUMPRODUCT(Q$4:Q127,$E$4:$E127),ROUND(I128-M128-K128,3))),0)","v":106.145},{"$f":"+P128*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":916610.39999999991},{"$f":"+Q128*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":929830.2},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B128,Init!$Q:$FQ,MATCH(T$3,Init!$Q$4:$FQ$4,0),FALSE),IF($B128=10298,SUMPRODUCT($E$4:$E127,T$4:T127),ROUND(RT1SC!$J$10*(G128/SUMPRODUCT($D$4:$D$171,$G$4:$G$171)),3)))","v":95.254999999999995},{"$f":"+T128*VLOOKUP(VALUE(RIGHT(U$3,4)),Init!$M:$O,3,FALSE)","v":836719.91999999993},{"$f":"+T128*VLOOKUP(VALUE(RIGHT(V$3,4)),Init!$M:$O,3,FALSE)","v":834433.79999999993},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B128,Init!$Q:$FQ,MATCH(W$3,Init!$Q$4:$FQ$4,0),FALSE),IF($B128=10298,SUMPRODUCT(W$4:W127,$E$4:$E127),ROUND(MAX(P128-$T128,0),3)))","v":9.0950000000000006},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B128,Init!$Q:$FQ,MATCH(X$3,Init!$Q$4:$FQ$4,0),FALSE),IF($B128=10298,SUMPRODUCT(X$4:X127,$E$4:$E127),ROUND(MAX(Q128-$T128,0),3)))","v":10.89},9.0950000000000006,10.89,0,0,{"$f":"+VLOOKUP($B128,Init!$Q:$FQ,MATCH(AC$3,Init!$Q$4:$FQ$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B128,Init!$Q:$FQ,MATCH(AD$3,Init!$Q$4:$FQ$4,0),FALSE)","v":0},9.0950000000000006,10.89,{"$f":"IF($B128=10298,ROUND(SUMPRODUCT($E$4:$E127,AG$4:AG127),7),ROUND(MIN(P128,$T128)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":1.35589E-2},{"$f":"IF($B128=10298,ROUND(SUMPRODUCT($E$4:$E127,AH$4:AH127),7),ROUND(MIN(Q128,$T128)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":1.35589E-2},{"$f":"ROUND(VLOOKUP($B128,Init!$Q:$FR,MATCH(Init!$AE$4,Init!$Q$4:$FR$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$138,$F$4:$F$138)/SUMPRODUCT($D$4:$D$138,$G$4:$G$138)),5)),7)","v":0},1.35589E-2,1.35589E-2,1.35589E-2,{"$f":"+IF($B128=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B128,Init!$Q:$FQ,MATCH(AM$3,Init!$Q$4:$FQ$4,0),FALSE),MIN(1,(AG128*RT1SC!$J$10+L128)/(H128-J128))))","v":0.9128405010560614},{"$f":"+IF($B128=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B128,Init!$Q:$FQ,MATCH(AN$3,Init!$Q$4:$FQ$4,0),FALSE),MIN(1,(AH128*RT1SC!$J$10+M128)/(I128-K128))))","v":0.89740361095859444},1.0954805522019841,1.1143247073644429,{"$f":"+VLOOKUP($B128,Init!$Q:$FQ,MATCH(Init!$FC$4,Init!$Q$4:$FQ$4,0),FALSE)*AO128","v":7.6683638654138894E-2},{"$f":"+VLOOKUP($B128,Init!$Q:$FQ,MATCH(Init!$FC$4,Init!$Q$4:$FQ$4,0),FALSE)*AP128","v":7.8002729515511016E-2},{"$f":"+VLOOKUP($B128,Init!$Q:$FQ,MATCH(AS$3,Init!$Q$4:$FQ$4,0),FALSE)","v":3},{"$f":"+VLOOKUP($B128,Init!$Q:$FQ,MATCH(AT$3,Init!$Q$4:$FQ$4,0),FALSE)","v":3},{"$f":"+VLOOKUP($B128,Init!$Q:$FQ,MATCH(AU$3,Init!$Q$4:$FQ$4,0),FALSE)","v":5},{"$f":"+VLOOKUP($B128,Init!$Q:$FQ,MATCH(AV$3,Init!$Q$4:$FQ$4,0),FALSE)","v":5},4.0949999999999998,5.89,{"$f":"ROUND((VLOOKUP($B128,I_NR!$B:$TO,MATCH(VALUE(RIGHT(AY$3,4)),I_NR!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AY$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B128,I_NR!$B:$TO,MATCH(VALUE(RIGHT(AZ$3,4)),I_NR!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AZ$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},0,0,{"$f":"IF(VLOOKUP($B128,Init!$Q:$S,3,FALSE)=0,BA128-BE128,0)","v":0},{"$f":"IF(VLOOKUP($B128,Init!$Q:$S,3,FALSE)=0,BB128-BF128,0)","v":0},{"$f":"IF(VLOOKUP($B128,Init!$Q:$S,3,FALSE)=0,MIN(BA128+AW128,0),0)","v":0},{"$f":"IF(VLOOKUP($B128,Init!$Q:$S,3,FALSE)=0,MIN(BB128+AX128,0),0)","v":0},{"$f":"ROUND(AG128*RT1SC!$J$10+AW128+AA128+BC128,3)","v":99.35},{"$f":"ROUND(AH128*RT1SC!$J$10+AX128+AB128+BD128,3)","v":101.145},{"$f":"+VLOOKUP($B128,Init!$Q:$FR,MATCH(BI$3,Init!$Q$4:$FR$4,0),FALSE)","v":1},1,0,95.254999999999995,95.254999999999995,0,0,0,0,4.0949999999999998,5.89,0,0,0,0]
[null,10451,"Whatcom County PUD #1",1,{"$f":"+VLOOKUP($B130,Init!$Q:$T,4,FALSE)","v":0},{"$f":"+VLOOKUP($B130,Init!$Q:$FQ,MATCH(F$3,Init!$Q$4:$FQ$4,0),FALSE)","v":27.233000000000001},{"$f":"+$F130+VLOOKUP($B130,Init!$Q:$FR,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$FR$4,0),FALSE)","v":27.233000000000001},{"$f":"ROUND(VLOOKUP($B130,I_TRL!$B$2:$TO$138,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":32.887},{"$f":"ROUND(VLOOKUP($B130,I_TRL!$B:$TO,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":33.585000000000001},{"$f":"ROUND(VLOOKUP($B130,I_NLSL!$B:$TO,MATCH(VALUE(RIGHT(J$3,4)),I_NLSL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B130,I_NLSL!$B:$TO,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B130,I_ER_other!$B:$TO,MATCH(VALUE(RIGHT(L$3,4)),I_ER_other!$B$2:$TO$2,0),FALSE)+VLOOKUP($B130,I_ER!$B:$TO,MATCH(VALUE(RIGHT(L$3,4)),I_ER!$B$2:$TO$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B130,I_ER_other!$B:$TO,MATCH(VALUE(RIGHT(M$3,4)),I_ER_other!$B$2:$TO$2,0),FALSE)+VLOOKUP($B130,I_ER!$B:$TO,MATCH(VALUE(RIGHT(M$3,4)),I_ER!$B$2:$TO$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"+L130*VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"+M130*VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S131=0),ROUND(VLOOKUP($B130,Init!$Q:$FQ,MATCH(P$3,Init!$Q$4:$FQ$4,0),FALSE),3),IF($B130=10298,SUMPRODUCT(P$4:P129,$E$4:$E129),ROUND(H130-L130-J130,3))),0)","v":32.887},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S131=0),ROUND(VLOOKUP($B130,Init!$Q:$FQ,MATCH(Q$3,Init!$Q$4:$FQ$4,0),FALSE),3),IF($B130=10298,SUMPRODUCT(Q$4:Q129,$E$4:$E129),ROUND(I130-M130-K130,3))),0)","v":33.585000000000001},{"$f":"+P130*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":288879.408},{"$f":"+Q130*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":294204.60000000003},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B130,Init!$Q:$FQ,MATCH(T$3,Init!$Q$4:$FQ$4,0),FALSE),IF($B130=10298,SUMPRODUCT($E$4:$E129,T$4:T129),ROUND(RT1SC!$J$10*(G130/SUMPRODUCT($D$4:$D$171,$G$4:$G$171)),3)))","v":26.687999999999999},{"$f":"+T130*VLOOKUP(VALUE(RIGHT(U$3,4)),Init!$M:$O,3,FALSE)","v":234427.39199999999},{"$f":"+T130*VLOOKUP(VALUE(RIGHT(V$3,4)),Init!$M:$O,3,FALSE)","v":233786.87999999998},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B130,Init!$Q:$FQ,MATCH(W$3,Init!$Q$4:$FQ$4,0),FALSE),IF($B130=10298,SUMPRODUCT(W$4:W129,$E$4:$E129),ROUND(MAX(P130-$T130,0),3)))","v":6.1989999999999998},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B130,Init!$Q:$FQ,MATCH(X$3,Init!$Q$4:$FQ$4,0),FALSE),IF($B130=10298,SUMPRODUCT(X$4:X129,$E$4:$E129),ROUND(MAX(Q130-$T130,0),3)))","v":6.8970000000000002},6.1989999999999998,6.8970000000000002,0,0,{"$f":"+VLOOKUP($B130,Init!$Q:$FQ,MATCH(AC$3,Init!$Q$4:$FQ$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B130,Init!$Q:$FQ,MATCH(AD$3,Init!$Q$4:$FQ$4,0),FALSE)","v":0},6.1989999999999998,6.8970000000000002,{"$f":"IF($B130=10298,ROUND(SUMPRODUCT($E$4:$E129,AG$4:AG129),7),ROUND(MIN(P130,$T130)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":3.7989E-3},{"$f":"IF($B130=10298,ROUND(SUMPRODUCT($E$4:$E129,AH$4:AH129),7),ROUND(MIN(Q130,$T130)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":3.7989E-3},{"$f":"ROUND(VLOOKUP($B130,Init!$Q:$FR,MATCH(Init!$AE$4,Init!$Q$4:$FR$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$138,$F$4:$F$138)/SUMPRODUCT($D$4:$D$138,$G$4:$G$138)),5)),7)","v":0},3.7989E-3,3.7989E-3,3.7989E-3,{"$f":"+IF($B130=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B130,Init!$Q:$FQ,MATCH(AM$3,Init!$Q$4:$FQ$4,0),FALSE),MIN(1,(AG130*RT1SC!$J$10+L130)/(H130-J130))))","v":0.81151490270319571},{"$f":"+IF($B130=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B130,Init!$Q:$FQ,MATCH(AN$3,Init!$Q$4:$FQ$4,0),FALSE),MIN(1,(AH130*RT1SC!$J$10+M130)/(I130-K130))))","v":0.79464911732023225},1.2322766786570745,1.2584307553956835,{"$f":"+VLOOKUP($B130,Init!$Q:$FQ,MATCH(Init!$FC$4,Init!$Q$4:$FQ$4,0),FALSE)*AO130","v":0},{"$f":"+VLOOKUP($B130,Init!$Q:$FQ,MATCH(Init!$FC$4,Init!$Q$4:$FQ$4,0),FALSE)*AP130","v":0},{"$f":"+VLOOKUP($B130,Init!$Q:$FQ,MATCH(AS$3,Init!$Q$4:$FQ$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B130,Init!$Q:$FQ,MATCH(AT$3,Init!$Q$4:$FQ$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B130,Init!$Q:$FQ,MATCH(AU$3,Init!$Q$4:$FQ$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B130,Init!$Q:$FQ,MATCH(AV$3,Init!$Q$4:$FQ$4,0),FALSE)","v":0},6.1989999999999998,6.8970000000000002,{"$f":"ROUND((VLOOKUP($B130,I_NR!$B:$TO,MATCH(VALUE(RIGHT(AY$3,4)),I_NR!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AY$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B130,I_NR!$B:$TO,MATCH(VALUE(RIGHT(AZ$3,4)),I_NR!$B$2:$TO$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AZ$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},0,0,{"$f":"IF(VLOOKUP($B130,Init!$Q:$S,3,FALSE)=0,BA130-BE130,0)","v":0},{"$f":"IF(VLOOKUP($B130,Init!$Q:$S,3,FALSE)=0,BB130-BF130,0)","v":0},{"$f":"IF(VLOOKUP($B130,Init!$Q:$S,3,FALSE)=0,MIN(BA130+AW130,0),0)","v":0},{"$f":"IF(VLOOKUP($B130,Init!$Q:$S,3,FALSE)=0,MIN(BB130+AX130,0),0)","v":0},{"$f":"ROUND(AG130*RT1SC!$J$10+AW130+AA130+BC130,3)","v":32.887},{"$f":"ROUND(AH130*RT1SC!$J$10+AX130+AB130+BD130,3)","v":33.585000000000001},{"$f":"+VLOOKUP($B130,Init!$Q:$FR,MATCH(BI$3,Init!$Q$4:$FR$4,0),FALSE)","v":0},1,0,26.688000000000002,26.688000000000002,0,0,0,0,6.1989999999999998,6.8970000000000002,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BL4:BL138)","v":3199.366},3208.0020000000013,2913.96,2914.7790000000005,445.10899999999998,441.80200000000002,144.15300000000002,172.56800000000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(BG4:BG138,$D$4:$D$138)","v":6702.5880000000006},{"$f":"SUMPRODUCT(BH4:BH138,$D$4:$D$138)","v":6737.1510000000007}]

{"sheet":"AboveHWM","index":20,"n_rows":138,"n_cols":51,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Above RHWM Load Calculation (MWh)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2023-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2023-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2023-11-01"},"2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",{"$f":"+IF(D$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10015,"Asotin County PUD #1",{"$f":"+IF(D$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"+IF(D$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":3592.5759999999996},{"$f":"+IF(E$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":2832.6079999999997},{"$f":"+IF(F$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":3454.3999999999996},{"$f":"+IF(G$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":2772.1559999999999},{"$f":"+IF(H$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":3454.3999999999996},{"$f":"+IF(I$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":2970.7839999999997},{"$f":"+IF(J$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":3592.5759999999996},{"$f":"+IF(K$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":2832.6079999999997},{"$f":"+IF(L$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":3454.3999999999996},{"$f":"+IF(M$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":2556.2559999999999},{"$f":"+IF(N$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":3592.5759999999996},{"$f":"+IF(O$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":2823.9719999999998},{"$f":"+IF(P$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":3592.5759999999996},{"$f":"+IF(Q$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":2625.3439999999996},{"$f":"+IF(R$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":3592.5759999999996},{"$f":"+IF(S$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":2832.6079999999997},{"$f":"+IF(T$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":3454.3999999999996},{"$f":"+IF(U$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":2763.5199999999995},{"$f":"+IF(V$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":3592.5759999999996},{"$f":"+IF(W$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":2832.6079999999997},{"$f":"+IF(X$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":3730.7519999999995},{"$f":"+IF(Y$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":2694.4319999999998},{"$f":"+IF(Z$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":3316.2239999999997},{"$f":"+IF(AA$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":2901.6959999999999},{"$f":"+IF(AB$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":4245.2640000000001},{"$f":"+IF(AC$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":3066.0239999999999},{"$f":"+IF(AD$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":3930.8},{"$f":"+IF(AE$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":3154.4670000000001},{"$f":"+IF(AF$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":3930.8},{"$f":"+IF(AG$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":3380.4879999999998},{"$f":"+IF(AH$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":4088.0320000000002},{"$f":"+IF(AI$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":3223.2559999999999},{"$f":"+IF(AJ$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":3773.5680000000002},{"$f":"+IF(AK$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":2830.1759999999999},{"$f":"+IF(AL$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":4088.0320000000002},{"$f":"+IF(AM$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":3213.4290000000001},{"$f":"+IF(AN$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":4088.0320000000002},{"$f":"+IF(AO$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":2987.4079999999999},{"$f":"+IF(AP$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":4088.0320000000002},{"$f":"+IF(AQ$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":3223.2559999999999},{"$f":"+IF(AR$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":3930.8},{"$f":"+IF(AS$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":3144.64},{"$f":"+IF(AT$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":4088.0320000000002},{"$f":"+IF(AU$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":3223.2559999999999},{"$f":"+IF(AV$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":4088.0320000000002},{"$f":"+IF(AW$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":3223.2559999999999},{"$f":"+IF(AX$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":3930.8},{"$f":"+IF(AY$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":3144.64}]
[null,10025,"Benton REA",{"$f":"+IF(D$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":3784.7680000000005},{"$f":"+IF(E$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":2984.1440000000002},{"$f":"+IF(F$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":3639.2000000000003},{"$f":"+IF(G$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":2920.4580000000001},{"$f":"+IF(H$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":3639.2000000000003},{"$f":"+IF(I$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":3129.7120000000004},{"$f":"+IF(J$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":3784.7680000000005},{"$f":"+IF(K$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":2984.1440000000002},{"$f":"+IF(L$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":3639.2000000000003},{"$f":"+IF(M$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":2693.0080000000003},{"$f":"+IF(N$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":3784.7680000000005},{"$f":"+IF(O$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":2975.0460000000003},{"$f":"+IF(P$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":3784.7680000000005},{"$f":"+IF(Q$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":2765.7920000000004},{"$f":"+IF(R$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":3784.7680000000005},{"$f":"+IF(S$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":2984.1440000000002},{"$f":"+IF(T$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":3639.2000000000003},{"$f":"+IF(U$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":2911.36},{"$f":"+IF(V$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":3784.7680000000005},{"$f":"+IF(W$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":2984.1440000000002},{"$f":"+IF(X$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":3930.3360000000002},{"$f":"+IF(Y$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":2838.576},{"$f":"+IF(Z$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":3493.6320000000005},{"$f":"+IF(AA$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":3056.9280000000003},{"$f":"+IF(AB$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":4322.1600000000008},{"$f":"+IF(AC$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":3121.5600000000004},{"$f":"+IF(AD$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":4002.0000000000005},{"$f":"+IF(AE$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":3211.6050000000005},{"$f":"+IF(AF$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":4002.0000000000005},{"$f":"+IF(AG$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":3441.7200000000003},{"$f":"+IF(AH$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":4162.08},{"$f":"+IF(AI$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":3281.6400000000003},{"$f":"+IF(AJ$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":3841.92},{"$f":"+IF(AK$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":2881.44},{"$f":"+IF(AL$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":4162.08},{"$f":"+IF(AM$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":3271.6350000000002},{"$f":"+IF(AN$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":4162.08},{"$f":"+IF(AO$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":3041.5200000000004},{"$f":"+IF(AP$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":4162.08},{"$f":"+IF(AQ$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":3281.6400000000003},{"$f":"+IF(AR$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":4002.0000000000005},{"$f":"+IF(AS$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":3201.6000000000004},{"$f":"+IF(AT$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":4162.08},{"$f":"+IF(AU$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":3281.6400000000003},{"$f":"+IF(AV$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":4162.08},{"$f":"+IF(AW$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":3281.6400000000003},{"$f":"+IF(AX$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":4002.0000000000005},{"$f":"+IF(AY$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":3201.6000000000004}]
[null,10027,"Big Bend Elec Coop",{"$f":"+IF(D$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":2466.88},{"$f":"+IF(E$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":1945.04},{"$f":"+IF(F$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":2372},{"$f":"+IF(G$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":1903.53},{"$f":"+IF(H$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":2372},{"$f":"+IF(I$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":2039.9199999999998},{"$f":"+IF(J$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":2466.88},{"$f":"+IF(K$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":1945.04},{"$f":"+IF(L$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":2372},{"$f":"+IF(M$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":1755.28},{"$f":"+IF(N$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":2466.88},{"$f":"+IF(O$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":1939.11},{"$f":"+IF(P$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":2466.88},{"$f":"+IF(Q$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":1802.7199999999998},{"$f":"+IF(R$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":2466.88},{"$f":"+IF(S$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":1945.04},{"$f":"+IF(T$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":2372},{"$f":"+IF(U$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":1897.6},{"$f":"+IF(V$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":2466.88},{"$f":"+IF(W$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":1945.04},{"$f":"+IF(X$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":2561.7599999999998},{"$f":"+IF(Y$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":1850.1599999999999},{"$f":"+IF(Z$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":2277.12},{"$f":"+IF(AA$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":1992.48},{"$f":"+IF(AB$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":2744.0640000000003},{"$f":"+IF(AC$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":1981.8240000000001},{"$f":"+IF(AD$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":2540.8000000000002},{"$f":"+IF(AE$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":2038.9920000000002},{"$f":"+IF(AF$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":2540.8000000000002},{"$f":"+IF(AG$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":2185.0880000000002},{"$f":"+IF(AH$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":2642.4320000000002},{"$f":"+IF(AI$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":2083.4560000000001},{"$f":"+IF(AJ$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":2439.1680000000001},{"$f":"+IF(AK$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":1829.3760000000002},{"$f":"+IF(AL$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":2642.4320000000002},{"$f":"+IF(AM$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":2077.1040000000003},{"$f":"+IF(AN$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":2642.4320000000002},{"$f":"+IF(AO$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":1931.008},{"$f":"+IF(AP$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":2642.4320000000002},{"$f":"+IF(AQ$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":2083.4560000000001},{"$f":"+IF(AR$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":2540.8000000000002},{"$f":"+IF(AS$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":2032.64},{"$f":"+IF(AT$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":2642.4320000000002},{"$f":"+IF(AU$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":2083.4560000000001},{"$f":"+IF(AV$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":2642.4320000000002},{"$f":"+IF(AW$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":2083.4560000000001},{"$f":"+IF(AX$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":2540.8000000000002},{"$f":"+IF(AY$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":2032.64}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"+IF(D$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":1178.944},{"$f":"+IF(E$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":929.55200000000002},{"$f":"+IF(F$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":1133.6000000000001},{"$f":"+IF(G$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":909.71400000000006},{"$f":"+IF(H$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":1133.6000000000001},{"$f":"+IF(I$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":974.89600000000007},{"$f":"+IF(J$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":1178.944},{"$f":"+IF(K$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":929.55200000000002},{"$f":"+IF(L$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":1133.6000000000001},{"$f":"+IF(M$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":838.86400000000003},{"$f":"+IF(N$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":1178.944},{"$f":"+IF(O$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":926.71800000000007},{"$f":"+IF(P$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":1178.944},{"$f":"+IF(Q$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":861.53600000000006},{"$f":"+IF(R$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":1178.944},{"$f":"+IF(S$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":929.55200000000002},{"$f":"+IF(T$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":1133.6000000000001},{"$f":"+IF(U$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":906.88},{"$f":"+IF(V$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":1178.944},{"$f":"+IF(W$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":929.55200000000002},{"$f":"+IF(X$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":1224.288},{"$f":"+IF(Y$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":884.20799999999997},{"$f":"+IF(Z$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":1088.2560000000001},{"$f":"+IF(AA$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":952.22400000000005},{"$f":"+IF(AB$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":1222.1280000000002},{"$f":"+IF(AC$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":882.64800000000002},{"$f":"+IF(AD$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":1131.6000000000001},{"$f":"+IF(AE$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":908.10900000000004},{"$f":"+IF(AF$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":1131.6000000000001},{"$f":"+IF(AG$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":973.17600000000004},{"$f":"+IF(AH$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":1176.864},{"$f":"+IF(AI$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":927.91200000000003},{"$f":"+IF(AJ$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":1086.336},{"$f":"+IF(AK$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":814.75200000000007},{"$f":"+IF(AL$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":1176.864},{"$f":"+IF(AM$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":925.08300000000008},{"$f":"+IF(AN$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":1176.864},{"$f":"+IF(AO$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":860.01600000000008},{"$f":"+IF(AP$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":1176.864},{"$f":"+IF(AQ$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":927.91200000000003},{"$f":"+IF(AR$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":1131.6000000000001},{"$f":"+IF(AS$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":905.28000000000009},{"$f":"+IF(AT$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":1176.864},{"$f":"+IF(AU$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":927.91200000000003},{"$f":"+IF(AV$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":1176.864},{"$f":"+IF(AW$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":927.91200000000003},{"$f":"+IF(AX$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":1131.6000000000001},{"$f":"+IF(AY$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":905.28000000000009}]
[null,10044,"Canby, City of",{"$f":"+IF(D$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":797.47199999999998},{"$f":"+IF(E$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":628.77600000000007},{"$f":"+IF(F$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":766.80000000000007},{"$f":"+IF(G$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":615.35699999999997},{"$f":"+IF(H$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":766.80000000000007},{"$f":"+IF(I$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":659.44799999999998},{"$f":"+IF(J$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":797.47199999999998},{"$f":"+IF(K$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":628.77600000000007},{"$f":"+IF(L$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":766.80000000000007},{"$f":"+IF(M$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":567.43200000000002},{"$f":"+IF(N$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":797.47199999999998},{"$f":"+IF(O$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":626.85900000000004},{"$f":"+IF(P$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":797.47199999999998},{"$f":"+IF(Q$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":582.76800000000003},{"$f":"+IF(R$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":797.47199999999998},{"$f":"+IF(S$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":628.77600000000007},{"$f":"+IF(T$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":766.80000000000007},{"$f":"+IF(U$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":613.44000000000005},{"$f":"+IF(V$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":797.47199999999998},{"$f":"+IF(W$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":628.77600000000007},{"$f":"+IF(X$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":828.14400000000001},{"$f":"+IF(Y$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":598.10400000000004},{"$f":"+IF(Z$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":736.12800000000004},{"$f":"+IF(AA$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":644.11199999999997},{"$f":"+IF(AB$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":885.59999999999991},{"$f":"+IF(AC$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":639.59999999999991},{"$f":"+IF(AD$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":819.99999999999989},{"$f":"+IF(AE$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":658.05},{"$f":"+IF(AF$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":819.99999999999989},{"$f":"+IF(AG$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":705.19999999999993},{"$f":"+IF(AH$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":852.8},{"$f":"+IF(AI$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":672.4},{"$f":"+IF(AJ$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":787.19999999999993},{"$f":"+IF(AK$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":590.4},{"$f":"+IF(AL$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":852.8},{"$f":"+IF(AM$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":670.34999999999991},{"$f":"+IF(AN$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":852.8},{"$f":"+IF(AO$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":623.19999999999993},{"$f":"+IF(AP$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":852.8},{"$f":"+IF(AQ$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":672.4},{"$f":"+IF(AR$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":819.99999999999989},{"$f":"+IF(AS$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":656},{"$f":"+IF(AT$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":852.8},{"$f":"+IF(AU$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":672.4},{"$f":"+IF(AV$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":852.8},{"$f":"+IF(AW$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":672.4},{"$f":"+IF(AX$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":819.99999999999989},{"$f":"+IF(AY$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":656}]
[null,10046,"Central Electric Coop",{"$f":"+IF(D$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":7267.5199999999995},{"$f":"+IF(E$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":5730.16},{"$f":"+IF(F$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":6988},{"$f":"+IF(G$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":5607.87},{"$f":"+IF(H$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":6988},{"$f":"+IF(I$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":6009.6799999999994},{"$f":"+IF(J$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":7267.5199999999995},{"$f":"+IF(K$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":5730.16},{"$f":"+IF(L$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":6988},{"$f":"+IF(M$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":5171.12},{"$f":"+IF(N$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":7267.5199999999995},{"$f":"+IF(O$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":5712.69},{"$f":"+IF(P$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":7267.5199999999995},{"$f":"+IF(Q$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":5310.8799999999992},{"$f":"+IF(R$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":7267.5199999999995},{"$f":"+IF(S$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":5730.16},{"$f":"+IF(T$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":6988},{"$f":"+IF(U$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":5590.4},{"$f":"+IF(V$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":7267.5199999999995},{"$f":"+IF(W$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":5730.16},{"$f":"+IF(X$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":7547.0399999999991},{"$f":"+IF(Y$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":5450.6399999999994},{"$f":"+IF(Z$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":6708.48},{"$f":"+IF(AA$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":5869.92},{"$f":"+IF(AB$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":8293.1039999999994},{"$f":"+IF(AC$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":5989.4639999999999},{"$f":"+IF(AD$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":7678.7999999999993},{"$f":"+IF(AE$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":6162.2370000000001},{"$f":"+IF(AF$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":7678.7999999999993},{"$f":"+IF(AG$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":6603.768},{"$f":"+IF(AH$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":7985.9519999999993},{"$f":"+IF(AI$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":6296.616},{"$f":"+IF(AJ$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":7371.6479999999992},{"$f":"+IF(AK$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":5528.7359999999999},{"$f":"+IF(AL$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":7985.9519999999993},{"$f":"+IF(AM$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":6277.4189999999999},{"$f":"+IF(AN$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":7985.9519999999993},{"$f":"+IF(AO$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":5835.8879999999999},{"$f":"+IF(AP$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":7985.9519999999993},{"$f":"+IF(AQ$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":6296.616},{"$f":"+IF(AR$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":7678.7999999999993},{"$f":"+IF(AS$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":6143.04},{"$f":"+IF(AT$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":7985.9519999999993},{"$f":"+IF(AU$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":6296.616},{"$f":"+IF(AV$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":7985.9519999999993},{"$f":"+IF(AW$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":6296.616},{"$f":"+IF(AX$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":7678.7999999999993},{"$f":"+IF(AY$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":6143.04}]
[null,10047,"Central Lincoln PUD",{"$f":"+IF(D$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10055,"Albion, City of",{"$f":"+IF(D$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10057,"Ashland, City of",{"$f":"+IF(D$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10059,"Bandon, City of",{"$f":"+IF(D$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10062,"Bonners Ferry, City of",{"$f":"+IF(D$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":862.78399999999988},{"$f":"+IF(E$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":680.27199999999993},{"$f":"+IF(F$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":829.59999999999991},{"$f":"+IF(G$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":665.75399999999991},{"$f":"+IF(H$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":829.59999999999991},{"$f":"+IF(I$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":713.4559999999999},{"$f":"+IF(J$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":862.78399999999988},{"$f":"+IF(K$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":680.27199999999993},{"$f":"+IF(L$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":829.59999999999991},{"$f":"+IF(M$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":613.904},{"$f":"+IF(N$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":862.78399999999988},{"$f":"+IF(O$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":678.19799999999998},{"$f":"+IF(P$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":862.78399999999988},{"$f":"+IF(Q$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":630.49599999999998},{"$f":"+IF(R$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":862.78399999999988},{"$f":"+IF(S$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":680.27199999999993},{"$f":"+IF(T$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":829.59999999999991},{"$f":"+IF(U$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":663.68},{"$f":"+IF(V$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":862.78399999999988},{"$f":"+IF(W$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":680.27199999999993},{"$f":"+IF(X$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":895.96799999999996},{"$f":"+IF(Y$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":647.08799999999997},{"$f":"+IF(Z$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":796.41599999999994},{"$f":"+IF(AA$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":696.86399999999992},{"$f":"+IF(AB$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":932.25599999999997},{"$f":"+IF(AC$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":673.29599999999994},{"$f":"+IF(AD$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":863.19999999999993},{"$f":"+IF(AE$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":692.71799999999996},{"$f":"+IF(AF$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":863.19999999999993},{"$f":"+IF(AG$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":742.35199999999998},{"$f":"+IF(AH$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":897.72799999999995},{"$f":"+IF(AI$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":707.82399999999996},{"$f":"+IF(AJ$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":828.67200000000003},{"$f":"+IF(AK$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":621.50400000000002},{"$f":"+IF(AL$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":897.72799999999995},{"$f":"+IF(AM$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":705.66599999999994},{"$f":"+IF(AN$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":897.72799999999995},{"$f":"+IF(AO$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":656.03199999999993},{"$f":"+IF(AP$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":897.72799999999995},{"$f":"+IF(AQ$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":707.82399999999996},{"$f":"+IF(AR$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":863.19999999999993},{"$f":"+IF(AS$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":690.56},{"$f":"+IF(AT$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":897.72799999999995},{"$f":"+IF(AU$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":707.82399999999996},{"$f":"+IF(AV$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":897.72799999999995},{"$f":"+IF(AW$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":707.82399999999996},{"$f":"+IF(AX$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":863.19999999999993},{"$f":"+IF(AY$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":690.56}]
[null,10074,"Forest Grove, City of",{"$f":"+IF(D$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":430.976},{"$f":"+IF(E$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":339.80799999999999},{"$f":"+IF(F$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":414.40000000000003},{"$f":"+IF(G$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":332.55599999999998},{"$f":"+IF(H$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":414.40000000000003},{"$f":"+IF(I$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":356.38400000000001},{"$f":"+IF(J$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":430.976},{"$f":"+IF(K$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":339.80799999999999},{"$f":"+IF(L$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":414.40000000000003},{"$f":"+IF(M$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":306.65600000000001},{"$f":"+IF(N$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":430.976},{"$f":"+IF(O$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":338.77199999999999},{"$f":"+IF(P$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":430.976},{"$f":"+IF(Q$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":314.94400000000002},{"$f":"+IF(R$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":430.976},{"$f":"+IF(S$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":339.80799999999999},{"$f":"+IF(T$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":414.40000000000003},{"$f":"+IF(U$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":331.52},{"$f":"+IF(V$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":430.976},{"$f":"+IF(W$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":339.80799999999999},{"$f":"+IF(X$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":447.55200000000002},{"$f":"+IF(Y$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":323.23200000000003},{"$f":"+IF(Z$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":397.82400000000001},{"$f":"+IF(AA$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":348.096},{"$f":"+IF(AB$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":537.84},{"$f":"+IF(AC$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":388.44000000000005},{"$f":"+IF(AD$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":498.00000000000006},{"$f":"+IF(AE$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":399.64500000000004},{"$f":"+IF(AF$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":498.00000000000006},{"$f":"+IF(AG$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":428.28000000000003},{"$f":"+IF(AH$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":517.92000000000007},{"$f":"+IF(AI$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":408.36},{"$f":"+IF(AJ$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":478.08000000000004},{"$f":"+IF(AK$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":358.56000000000006},{"$f":"+IF(AL$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":517.92000000000007},{"$f":"+IF(AM$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":407.11500000000001},{"$f":"+IF(AN$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":517.92000000000007},{"$f":"+IF(AO$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":378.48},{"$f":"+IF(AP$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":517.92000000000007},{"$f":"+IF(AQ$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":408.36},{"$f":"+IF(AR$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":498.00000000000006},{"$f":"+IF(AS$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":398.40000000000003},{"$f":"+IF(AT$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":517.92000000000007},{"$f":"+IF(AU$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":408.36},{"$f":"+IF(AV$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":517.92000000000007},{"$f":"+IF(AW$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":408.36},{"$f":"+IF(AX$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":498.00000000000006},{"$f":"+IF(AY$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":398.40000000000003}]
[null,10087,"Port Angeles, City of",{"$f":"+IF(D$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10106,"Clearwater Power",{"$f":"+IF(D$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":65.311999999999998},{"$f":"+IF(E$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":51.496000000000002},{"$f":"+IF(F$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":62.8},{"$f":"+IF(G$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":50.396999999999998},{"$f":"+IF(H$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":62.8},{"$f":"+IF(I$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":54.008000000000003},{"$f":"+IF(J$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":65.311999999999998},{"$f":"+IF(K$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":51.496000000000002},{"$f":"+IF(L$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":62.8},{"$f":"+IF(M$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":46.472000000000001},{"$f":"+IF(N$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":65.311999999999998},{"$f":"+IF(O$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":51.338999999999999},{"$f":"+IF(P$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":65.311999999999998},{"$f":"+IF(Q$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":47.728000000000002},{"$f":"+IF(R$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":65.311999999999998},{"$f":"+IF(S$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":51.496000000000002},{"$f":"+IF(T$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":62.8},{"$f":"+IF(U$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":50.24},{"$f":"+IF(V$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":65.311999999999998},{"$f":"+IF(W$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":51.496000000000002},{"$f":"+IF(X$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":67.823999999999998},{"$f":"+IF(Y$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":48.984000000000002},{"$f":"+IF(Z$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":60.287999999999997},{"$f":"+IF(AA$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":52.752000000000002},{"$f":"+IF(AB$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":112.75200000000001},{"$f":"+IF(AC$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":81.432000000000002},{"$f":"+IF(AD$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":104.4},{"$f":"+IF(AE$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":83.781000000000006},{"$f":"+IF(AF$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":104.4},{"$f":"+IF(AG$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":89.784000000000006},{"$f":"+IF(AH$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":108.57600000000001},{"$f":"+IF(AI$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":85.608000000000004},{"$f":"+IF(AJ$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":100.224},{"$f":"+IF(AK$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":75.168000000000006},{"$f":"+IF(AL$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":108.57600000000001},{"$f":"+IF(AM$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":85.347000000000008},{"$f":"+IF(AN$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":108.57600000000001},{"$f":"+IF(AO$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":79.344000000000008},{"$f":"+IF(AP$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":108.57600000000001},{"$f":"+IF(AQ$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":85.608000000000004},{"$f":"+IF(AR$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":104.4},{"$f":"+IF(AS$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":83.52000000000001},{"$f":"+IF(AT$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":108.57600000000001},{"$f":"+IF(AU$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":85.608000000000004},{"$f":"+IF(AV$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":108.57600000000001},{"$f":"+IF(AW$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":85.608000000000004},{"$f":"+IF(AX$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":104.4},{"$f":"+IF(AY$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":83.52000000000001}]
[null,10136,"Douglas Electric Cooperative",{"$f":"+IF(D$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10174,"Farmers Elec Coop",{"$f":"+IF(D$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10203,"Idaho County L & P",{"$f":"+IF(D$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10204,"Idaho Falls Power",{"$f":"+IF(D$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10242,"Lost River Elec Coop",{"$f":"+IF(D$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10278,"Northern Lights",{"$f":"+IF(D$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":1580.8},{"$f":"+IF(E$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":1246.3999999999999},{"$f":"+IF(F$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":1520},{"$f":"+IF(G$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":1219.8},{"$f":"+IF(H$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":1520},{"$f":"+IF(I$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":1307.2},{"$f":"+IF(J$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":1580.8},{"$f":"+IF(K$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":1246.3999999999999},{"$f":"+IF(L$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":1520},{"$f":"+IF(M$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":1124.8},{"$f":"+IF(N$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":1580.8},{"$f":"+IF(O$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":1242.5999999999999},{"$f":"+IF(P$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":1580.8},{"$f":"+IF(Q$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":1155.2},{"$f":"+IF(R$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":1580.8},{"$f":"+IF(S$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":1246.3999999999999},{"$f":"+IF(T$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":1520},{"$f":"+IF(U$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":1216},{"$f":"+IF(V$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":1580.8},{"$f":"+IF(W$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":1246.3999999999999},{"$f":"+IF(X$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":1641.6},{"$f":"+IF(Y$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":1185.5999999999999},{"$f":"+IF(Z$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":1459.1999999999998},{"$f":"+IF(AA$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":1276.8},{"$f":"+IF(AB$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":1889.5679999999998},{"$f":"+IF(AC$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":1364.6879999999999},{"$f":"+IF(AD$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":1749.6},{"$f":"+IF(AE$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":1404.0539999999999},{"$f":"+IF(AF$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":1749.6},{"$f":"+IF(AG$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":1504.6559999999999},{"$f":"+IF(AH$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":1819.5839999999998},{"$f":"+IF(AI$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":1434.6719999999998},{"$f":"+IF(AJ$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":1679.616},{"$f":"+IF(AK$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":1259.712},{"$f":"+IF(AL$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":1819.5839999999998},{"$f":"+IF(AM$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":1430.298},{"$f":"+IF(AN$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":1819.5839999999998},{"$f":"+IF(AO$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":1329.6959999999999},{"$f":"+IF(AP$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":1819.5839999999998},{"$f":"+IF(AQ$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":1434.6719999999998},{"$f":"+IF(AR$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":1749.6},{"$f":"+IF(AS$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":1399.6799999999998},{"$f":"+IF(AT$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":1819.5839999999998},{"$f":"+IF(AU$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":1434.6719999999998},{"$f":"+IF(AV$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":1819.5839999999998},{"$f":"+IF(AW$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":1434.6719999999998},{"$f":"+IF(AX$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":1749.6},{"$f":"+IF(AY$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":1399.6799999999998}]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"+IF(D$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10352,"Skamania County PUD #1",{"$f":"+IF(D$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":435.13600000000002},{"$f":"+IF(E$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":343.08800000000002},{"$f":"+IF(F$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":418.40000000000003},{"$f":"+IF(G$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":335.76600000000002},{"$f":"+IF(H$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":418.40000000000003},{"$f":"+IF(I$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":359.82400000000001},{"$f":"+IF(J$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":435.13600000000002},{"$f":"+IF(K$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":343.08800000000002},{"$f":"+IF(L$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":418.40000000000003},{"$f":"+IF(M$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":309.61599999999999},{"$f":"+IF(N$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":435.13600000000002},{"$f":"+IF(O$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":342.04200000000003},{"$f":"+IF(P$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":435.13600000000002},{"$f":"+IF(Q$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":317.98400000000004},{"$f":"+IF(R$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":435.13600000000002},{"$f":"+IF(S$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":343.08800000000002},{"$f":"+IF(T$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":418.40000000000003},{"$f":"+IF(U$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":334.72},{"$f":"+IF(V$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":435.13600000000002},{"$f":"+IF(W$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":343.08800000000002},{"$f":"+IF(X$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":451.87200000000001},{"$f":"+IF(Y$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":326.35200000000003},{"$f":"+IF(Z$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":401.66399999999999},{"$f":"+IF(AA$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":351.45600000000002},{"$f":"+IF(AB$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":478.65600000000006},{"$f":"+IF(AC$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":345.69600000000003},{"$f":"+IF(AD$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":443.20000000000005},{"$f":"+IF(AE$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":355.66800000000001},{"$f":"+IF(AF$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":443.20000000000005},{"$f":"+IF(AG$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":381.15200000000004},{"$f":"+IF(AH$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":460.92800000000005},{"$f":"+IF(AI$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":363.42400000000004},{"$f":"+IF(AJ$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":425.47200000000004},{"$f":"+IF(AK$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":319.10400000000004},{"$f":"+IF(AL$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":460.92800000000005},{"$f":"+IF(AM$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":362.31600000000003},{"$f":"+IF(AN$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":460.92800000000005},{"$f":"+IF(AO$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":336.83200000000005},{"$f":"+IF(AP$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":460.92800000000005},{"$f":"+IF(AQ$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":363.42400000000004},{"$f":"+IF(AR$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":443.20000000000005},{"$f":"+IF(AS$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":354.56000000000006},{"$f":"+IF(AT$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":460.92800000000005},{"$f":"+IF(AU$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":363.42400000000004},{"$f":"+IF(AV$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":460.92800000000005},{"$f":"+IF(AW$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":363.42400000000004},{"$f":"+IF(AX$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":443.20000000000005},{"$f":"+IF(AY$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":354.56000000000006}]
[null,10379,"Steilacoom, Town of",{"$f":"+IF(D$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10440,"Wahkiakum County PUD #1",{"$f":"+IF(D$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"+IF(D$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,11680,"Weiser, City of",{"$f":"+IF(D$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,12026,"Jefferson County PUD #1",{"$f":"+IF(D$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":511.05600000000004},{"$f":"+IF(AC$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":369.096},{"$f":"+IF(AD$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":473.20000000000005},{"$f":"+IF(AE$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":379.74299999999999},{"$f":"+IF(AF$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":473.20000000000005},{"$f":"+IF(AG$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":406.952},{"$f":"+IF(AH$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":492.12800000000004},{"$f":"+IF(AI$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":388.024},{"$f":"+IF(AJ$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":454.27200000000005},{"$f":"+IF(AK$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":340.70400000000001},{"$f":"+IF(AL$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":492.12800000000004},{"$f":"+IF(AM$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":386.84100000000001},{"$f":"+IF(AN$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":492.12800000000004},{"$f":"+IF(AO$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":359.63200000000001},{"$f":"+IF(AP$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":492.12800000000004},{"$f":"+IF(AQ$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":388.024},{"$f":"+IF(AR$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":473.20000000000005},{"$f":"+IF(AS$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":378.56},{"$f":"+IF(AT$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":492.12800000000004},{"$f":"+IF(AU$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":388.024},{"$f":"+IF(AV$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":492.12800000000004},{"$f":"+IF(AW$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":388.024},{"$f":"+IF(AX$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":473.20000000000005},{"$f":"+IF(AY$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":378.56}]
[null,10298,"PNGC Aggregate",{"$f":"+IF(D$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":16987.775999999998},{"$f":"+IF(E$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":13394.207999999999},{"$f":"+IF(F$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":16334.4},{"$f":"+IF(G$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":13108.356},{"$f":"+IF(H$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":16334.4},{"$f":"+IF(I$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":14047.583999999999},{"$f":"+IF(J$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":16987.775999999998},{"$f":"+IF(K$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":13394.207999999999},{"$f":"+IF(L$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":16334.4},{"$f":"+IF(M$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":12087.456},{"$f":"+IF(N$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":16987.775999999998},{"$f":"+IF(O$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":13353.371999999999},{"$f":"+IF(P$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":16987.775999999998},{"$f":"+IF(Q$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":12414.144},{"$f":"+IF(R$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":16987.775999999998},{"$f":"+IF(S$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":13394.207999999999},{"$f":"+IF(T$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":16334.4},{"$f":"+IF(U$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":13067.52},{"$f":"+IF(V$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":16987.775999999998},{"$f":"+IF(W$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":13394.207999999999},{"$f":"+IF(X$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":17641.151999999998},{"$f":"+IF(Y$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":12740.832},{"$f":"+IF(Z$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":15681.023999999999},{"$f":"+IF(AA$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":13720.895999999999},{"$f":"+IF(AB$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":19281.887999999999},{"$f":"+IF(AC$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":13925.808000000001},{"$f":"+IF(AD$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":17853.599999999999},{"$f":"+IF(AE$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":14327.513999999999},{"$f":"+IF(AF$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":17853.599999999999},{"$f":"+IF(AG$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":15354.096},{"$f":"+IF(AH$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":18567.743999999999},{"$f":"+IF(AI$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":14639.951999999999},{"$f":"+IF(AJ$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":17139.455999999998},{"$f":"+IF(AK$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":12854.592000000001},{"$f":"+IF(AL$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":18567.743999999999},{"$f":"+IF(AM$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":14595.317999999999},{"$f":"+IF(AN$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":18567.743999999999},{"$f":"+IF(AO$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":13568.736000000001},{"$f":"+IF(AP$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":18567.743999999999},{"$f":"+IF(AQ$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":14639.951999999999},{"$f":"+IF(AR$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":17853.599999999999},{"$f":"+IF(AS$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":14282.880000000001},{"$f":"+IF(AT$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":18567.743999999999},{"$f":"+IF(AU$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":14639.951999999999},{"$f":"+IF(AV$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":18567.743999999999},{"$f":"+IF(AW$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":14639.951999999999},{"$f":"+IF(AX$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":17853.599999999999},{"$f":"+IF(AY$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":14282.880000000001}]

{"sheet":"RemainingAboveHWM","index":21,"n_rows":138,"n_cols":51,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Above RHWM Load Not Served by Vintage (MWh)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2023-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2023-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2023-11-01"},"2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",{"$f":"MAX(AboveHWM!D4-Tier2_Vintage!D4,0)","v":0},{"$f":"MAX(AboveHWM!E4-Tier2_Vintage!E4,0)","v":0},{"$f":"MAX(AboveHWM!F4-Tier2_Vintage!F4,0)","v":0},{"$f":"MAX(AboveHWM!G4-Tier2_Vintage!G4,0)","v":0},{"$f":"MAX(AboveHWM!H4-Tier2_Vintage!H4,0)","v":0},{"$f":"MAX(AboveHWM!I4-Tier2_Vintage!I4,0)","v":0},{"$f":"MAX(AboveHWM!J4-Tier2_Vintage!J4,0)","v":0},{"$f":"MAX(AboveHWM!K4-Tier2_Vintage!K4,0)","v":0},{"$f":"MAX(AboveHWM!L4-Tier2_Vintage!L4,0)","v":0},{"$f":"MAX(AboveHWM!M4-Tier2_Vintage!M4,0)","v":0},{"$f":"MAX(AboveHWM!N4-Tier2_Vintage!N4,0)","v":0},{"$f":"MAX(AboveHWM!O4-Tier2_Vintage!O4,0)","v":0},{"$f":"MAX(AboveHWM!P4-Tier2_Vintage!P4,0)","v":0},{"$f":"MAX(AboveHWM!Q4-Tier2_Vintage!Q4,0)","v":0},{"$f":"MAX(AboveHWM!R4-Tier2_Vintage!R4,0)","v":0},{"$f":"MAX(AboveHWM!S4-Tier2_Vintage!S4,0)","v":0},{"$f":"MAX(AboveHWM!T4-Tier2_Vintage!T4,0)","v":0},{"$f":"MAX(AboveHWM!U4-Tier2_Vintage!U4,0)","v":0},{"$f":"MAX(AboveHWM!V4-Tier2_Vintage!V4,0)","v":0},{"$f":"MAX(AboveHWM!W4-Tier2_Vintage!W4,0)","v":0},{"$f":"MAX(AboveHWM!X4-Tier2_Vintage!X4,0)","v":0},{"$f":"MAX(AboveHWM!Y4-Tier2_Vintage!Y4,0)","v":0},{"$f":"MAX(AboveHWM!Z4-Tier2_Vintage!Z4,0)","v":0},{"$f":"MAX(AboveHWM!AA4-Tier2_Vintage!AA4,0)","v":0},{"$f":"MAX(AboveHWM!AB4-Tier2_Vintage!AB4,0)","v":0},{"$f":"MAX(AboveHWM!AC4-Tier2_Vintage!AC4,0)","v":0},{"$f":"MAX(AboveHWM!AD4-Tier2_Vintage!AD4,0)","v":0},{"$f":"MAX(AboveHWM!AE4-Tier2_Vintage!AE4,0)","v":0},{"$f":"MAX(AboveHWM!AF4-Tier2_Vintage!AF4,0)","v":0},{"$f":"MAX(AboveHWM!AG4-Tier2_Vintage!AG4,0)","v":0},{"$f":"MAX(AboveHWM!AH4-Tier2_Vintage!AH4,0)","v":0},{"$f":"MAX(AboveHWM!AI4-Tier2_Vintage!AI4,0)","v":0},{"$f":"MAX(AboveHWM!AJ4-Tier2_Vintage!AJ4,0)","v":0},{"$f":"MAX(AboveHWM!AK4-Tier2_Vintage!AK4,0)","v":0},{"$f":"MAX(AboveHWM!AL4-Tier2_Vintage!AL4,0)","v":0},{"$f":"MAX(AboveHWM!AM4-Tier2_Vintage!AM4,0)","v":0},{"$f":"MAX(AboveHWM!AN4-Tier2_Vintage!AN4,0)","v":0},{"$f":"MAX(AboveHWM!AO4-Tier2_Vintage!AO4,0)","v":0},{"$f":"MAX(AboveHWM!AP4-Tier2_Vintage!AP4,0)","v":0},{"$f":"MAX(AboveHWM!AQ4-Tier2_Vintage!AQ4,0)","v":0},{"$f":"MAX(AboveHWM!AR4-Tier2_Vintage!AR4,0)","v":0},{"$f":"MAX(AboveHWM!AS4-Tier2_Vintage!AS4,0)","v":0},{"$f":"MAX(AboveHWM!AT4-Tier2_Vintage!AT4,0)","v":0},{"$f":"MAX(AboveHWM!AU4-Tier2_Vintage!AU4,0)","v":0},{"$f":"MAX(AboveHWM!AV4-Tier2_Vintage!AV4,0)","v":0},{"$f":"MAX(AboveHWM!AW4-Tier2_Vintage!AW4,0)","v":0},{"$f":"MAX(AboveHWM!AX4-Tier2_Vintage!AX4,0)","v":0},{"$f":"MAX(AboveHWM!AY4-Tier2_Vintage!AY4,0)","v":0}]
[null,10015,"Asotin County PUD #1",{"$f":"MAX(AboveHWM!D5-Tier2_Vintage!D5,0)","v":0},{"$f":"MAX(AboveHWM!E5-Tier2_Vintage!E5,0)","v":0},{"$f":"MAX(AboveHWM!F5-Tier2_Vintage!F5,0)","v":0},{"$f":"MAX(AboveHWM!G5-Tier2_Vintage!G5,0)","v":0},{"$f":"MAX(AboveHWM!H5-Tier2_Vintage!H5,0)","v":0},{"$f":"MAX(AboveHWM!I5-Tier2_Vintage!I5,0)","v":0},{"$f":"MAX(AboveHWM!J5-Tier2_Vintage!J5,0)","v":0},{"$f":"MAX(AboveHWM!K5-Tier2_Vintage!K5,0)","v":0},{"$f":"MAX(AboveHWM!L5-Tier2_Vintage!L5,0)","v":0},{"$f":"MAX(AboveHWM!M5-Tier2_Vintage!M5,0)","v":0},{"$f":"MAX(AboveHWM!N5-Tier2_Vintage!N5,0)","v":0},{"$f":"MAX(AboveHWM!O5-Tier2_Vintage!O5,0)","v":0},{"$f":"MAX(AboveHWM!P5-Tier2_Vintage!P5,0)","v":0},{"$f":"MAX(AboveHWM!Q5-Tier2_Vintage!Q5,0)","v":0},{"$f":"MAX(AboveHWM!R5-Tier2_Vintage!R5,0)","v":0},{"$f":"MAX(AboveHWM!S5-Tier2_Vintage!S5,0)","v":0},{"$f":"MAX(AboveHWM!T5-Tier2_Vintage!T5,0)","v":0},{"$f":"MAX(AboveHWM!U5-Tier2_Vintage!U5,0)","v":0},{"$f":"MAX(AboveHWM!V5-Tier2_Vintage!V5,0)","v":0},{"$f":"MAX(AboveHWM!W5-Tier2_Vintage!W5,0)","v":0},{"$f":"MAX(AboveHWM!X5-Tier2_Vintage!X5,0)","v":0},{"$f":"MAX(AboveHWM!Y5-Tier2_Vintage!Y5,0)","v":0},{"$f":"MAX(AboveHWM!Z5-Tier2_Vintage!Z5,0)","v":0},{"$f":"MAX(AboveHWM!AA5-Tier2_Vintage!AA5,0)","v":0},{"$f":"MAX(AboveHWM!AB5-Tier2_Vintage!AB5,0)","v":0},{"$f":"MAX(AboveHWM!AC5-Tier2_Vintage!AC5,0)","v":0},{"$f":"MAX(AboveHWM!AD5-Tier2_Vintage!AD5,0)","v":0},{"$f":"MAX(AboveHWM!AE5-Tier2_Vintage!AE5,0)","v":0},{"$f":"MAX(AboveHWM!AF5-Tier2_Vintage!AF5,0)","v":0},{"$f":"MAX(AboveHWM!AG5-Tier2_Vintage!AG5,0)","v":0},{"$f":"MAX(AboveHWM!AH5-Tier2_Vintage!AH5,0)","v":0},{"$f":"MAX(AboveHWM!AI5-Tier2_Vintage!AI5,0)","v":0},{"$f":"MAX(AboveHWM!AJ5-Tier2_Vintage!AJ5,0)","v":0},{"$f":"MAX(AboveHWM!AK5-Tier2_Vintage!AK5,0)","v":0},{"$f":"MAX(AboveHWM!AL5-Tier2_Vintage!AL5,0)","v":0},{"$f":"MAX(AboveHWM!AM5-Tier2_Vintage!AM5,0)","v":0},{"$f":"MAX(AboveHWM!AN5-Tier2_Vintage!AN5,0)","v":0},{"$f":"MAX(AboveHWM!AO5-Tier2_Vintage!AO5,0)","v":0},{"$f":"MAX(AboveHWM!AP5-Tier2_Vintage!AP5,0)","v":0},{"$f":"MAX(AboveHWM!AQ5-Tier2_Vintage!AQ5,0)","v":0},{"$f":"MAX(AboveHWM!AR5-Tier2_Vintage!AR5,0)","v":0},{"$f":"MAX(AboveHWM!AS5-Tier2_Vintage!AS5,0)","v":0},{"$f":"MAX(AboveHWM!AT5-Tier2_Vintage!AT5,0)","v":0},{"$f":"MAX(AboveHWM!AU5-Tier2_Vintage!AU5,0)","v":0},{"$f":"MAX(AboveHWM!AV5-Tier2_Vintage!AV5,0)","v":0},{"$f":"MAX(AboveHWM!AW5-Tier2_Vintage!AW5,0)","v":0},{"$f":"MAX(AboveHWM!AX5-Tier2_Vintage!AX5,0)","v":0},{"$f":"MAX(AboveHWM!AY5-Tier2_Vintage!AY5,0)","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"MAX(AboveHWM!D6-Tier2_Vintage!D6,0)","v":3592.5759999999996},{"$f":"MAX(AboveHWM!E6-Tier2_Vintage!E6,0)","v":2832.6079999999997},{"$f":"MAX(AboveHWM!F6-Tier2_Vintage!F6,0)","v":3454.3999999999996},{"$f":"MAX(AboveHWM!G6-Tier2_Vintage!G6,0)","v":2772.1559999999999},{"$f":"MAX(AboveHWM!H6-Tier2_Vintage!H6,0)","v":3454.3999999999996},{"$f":"MAX(AboveHWM!I6-Tier2_Vintage!I6,0)","v":2970.7839999999997},{"$f":"MAX(AboveHWM!J6-Tier2_Vintage!J6,0)","v":3592.5759999999996},{"$f":"MAX(AboveHWM!K6-Tier2_Vintage!K6,0)","v":2832.6079999999997},{"$f":"MAX(AboveHWM!L6-Tier2_Vintage!L6,0)","v":3454.3999999999996},{"$f":"MAX(AboveHWM!M6-Tier2_Vintage!M6,0)","v":2556.2559999999999},{"$f":"MAX(AboveHWM!N6-Tier2_Vintage!N6,0)","v":3592.5759999999996},{"$f":"MAX(AboveHWM!O6-Tier2_Vintage!O6,0)","v":2823.9719999999998},{"$f":"MAX(AboveHWM!P6-Tier2_Vintage!P6,0)","v":3592.5759999999996},{"$f":"MAX(AboveHWM!Q6-Tier2_Vintage!Q6,0)","v":2625.3439999999996},{"$f":"MAX(AboveHWM!R6-Tier2_Vintage!R6,0)","v":3592.5759999999996},{"$f":"MAX(AboveHWM!S6-Tier2_Vintage!S6,0)","v":2832.6079999999997},{"$f":"MAX(AboveHWM!T6-Tier2_Vintage!T6,0)","v":3454.3999999999996},{"$f":"MAX(AboveHWM!U6-Tier2_Vintage!U6,0)","v":2763.5199999999995},{"$f":"MAX(AboveHWM!V6-Tier2_Vintage!V6,0)","v":3592.5759999999996},{"$f":"MAX(AboveHWM!W6-Tier2_Vintage!W6,0)","v":2832.6079999999997},{"$f":"MAX(AboveHWM!X6-Tier2_Vintage!X6,0)","v":3730.7519999999995},{"$f":"MAX(AboveHWM!Y6-Tier2_Vintage!Y6,0)","v":2694.4319999999998},{"$f":"MAX(AboveHWM!Z6-Tier2_Vintage!Z6,0)","v":3316.2239999999997},{"$f":"MAX(AboveHWM!AA6-Tier2_Vintage!AA6,0)","v":2901.6959999999999},{"$f":"MAX(AboveHWM!AB6-Tier2_Vintage!AB6,0)","v":4245.2640000000001},{"$f":"MAX(AboveHWM!AC6-Tier2_Vintage!AC6,0)","v":3066.0239999999999},{"$f":"MAX(AboveHWM!AD6-Tier2_Vintage!AD6,0)","v":3930.8},{"$f":"MAX(AboveHWM!AE6-Tier2_Vintage!AE6,0)","v":3154.4670000000001},{"$f":"MAX(AboveHWM!AF6-Tier2_Vintage!AF6,0)","v":3930.8},{"$f":"MAX(AboveHWM!AG6-Tier2_Vintage!AG6,0)","v":3380.4879999999998},{"$f":"MAX(AboveHWM!AH6-Tier2_Vintage!AH6,0)","v":4088.0320000000002},{"$f":"MAX(AboveHWM!AI6-Tier2_Vintage!AI6,0)","v":3223.2559999999999},{"$f":"MAX(AboveHWM!AJ6-Tier2_Vintage!AJ6,0)","v":3773.5680000000002},{"$f":"MAX(AboveHWM!AK6-Tier2_Vintage!AK6,0)","v":2830.1759999999999},{"$f":"MAX(AboveHWM!AL6-Tier2_Vintage!AL6,0)","v":4088.0320000000002},{"$f":"MAX(AboveHWM!AM6-Tier2_Vintage!AM6,0)","v":3213.4290000000001},{"$f":"MAX(AboveHWM!AN6-Tier2_Vintage!AN6,0)","v":4088.0320000000002},{"$f":"MAX(AboveHWM!AO6-Tier2_Vintage!AO6,0)","v":2987.4079999999999},{"$f":"MAX(AboveHWM!AP6-Tier2_Vintage!AP6,0)","v":4088.0320000000002},{"$f":"MAX(AboveHWM!AQ6-Tier2_Vintage!AQ6,0)","v":3223.2559999999999},{"$f":"MAX(AboveHWM!AR6-Tier2_Vintage!AR6,0)","v":3930.8},{"$f":"MAX(AboveHWM!AS6-Tier2_Vintage!AS6,0)","v":3144.64},{"$f":"MAX(AboveHWM!AT6-Tier2_Vintage!AT6,0)","v":4088.0320000000002},{"$f":"MAX(AboveHWM!AU6-Tier2_Vintage!AU6,0)","v":3223.2559999999999},{"$f":"MAX(AboveHWM!AV6-Tier2_Vintage!AV6,0)","v":4088.0320000000002},{"$f":"MAX(AboveHWM!AW6-Tier2_Vintage!AW6,0)","v":3223.2559999999999},{"$f":"MAX(AboveHWM!AX6-Tier2_Vintage!AX6,0)","v":3930.8},{"$f":"MAX(AboveHWM!AY6-Tier2_Vintage!AY6,0)","v":3144.64}]
[null,10025,"Benton REA",{"$f":"MAX(AboveHWM!D7-Tier2_Vintage!D7,0)","v":3784.7680000000005},{"$f":"MAX(AboveHWM!E7-Tier2_Vintage!E7,0)","v":2984.1440000000002},{"$f":"MAX(AboveHWM!F7-Tier2_Vintage!F7,0)","v":3639.2000000000003},{"$f":"MAX(AboveHWM!G7-Tier2_Vintage!G7,0)","v":2920.4580000000001},{"$f":"MAX(AboveHWM!H7-Tier2_Vintage!H7,0)","v":3639.2000000000003},{"$f":"MAX(AboveHWM!I7-Tier2_Vintage!I7,0)","v":3129.7120000000004},{"$f":"MAX(AboveHWM!J7-Tier2_Vintage!J7,0)","v":3784.7680000000005},{"$f":"MAX(AboveHWM!K7-Tier2_Vintage!K7,0)","v":2984.1440000000002},{"$f":"MAX(AboveHWM!L7-Tier2_Vintage!L7,0)","v":3639.2000000000003},{"$f":"MAX(AboveHWM!M7-Tier2_Vintage!M7,0)","v":2693.0080000000003},{"$f":"MAX(AboveHWM!N7-Tier2_Vintage!N7,0)","v":3784.7680000000005},{"$f":"MAX(AboveHWM!O7-Tier2_Vintage!O7,0)","v":2975.0460000000003},{"$f":"MAX(AboveHWM!P7-Tier2_Vintage!P7,0)","v":3784.7680000000005},{"$f":"MAX(AboveHWM!Q7-Tier2_Vintage!Q7,0)","v":2765.7920000000004},{"$f":"MAX(AboveHWM!R7-Tier2_Vintage!R7,0)","v":3784.7680000000005},{"$f":"MAX(AboveHWM!S7-Tier2_Vintage!S7,0)","v":2984.1440000000002},{"$f":"MAX(AboveHWM!T7-Tier2_Vintage!T7,0)","v":3639.2000000000003},{"$f":"MAX(AboveHWM!U7-Tier2_Vintage!U7,0)","v":2911.36},{"$f":"MAX(AboveHWM!V7-Tier2_Vintage!V7,0)","v":3784.7680000000005},{"$f":"MAX(AboveHWM!W7-Tier2_Vintage!W7,0)","v":2984.1440000000002},{"$f":"MAX(AboveHWM!X7-Tier2_Vintage!X7,0)","v":3930.3360000000002},{"$f":"MAX(AboveHWM!Y7-Tier2_Vintage!Y7,0)","v":2838.576},{"$f":"MAX(AboveHWM!Z7-Tier2_Vintage!Z7,0)","v":3493.6320000000005},{"$f":"MAX(AboveHWM!AA7-Tier2_Vintage!AA7,0)","v":3056.9280000000003},{"$f":"MAX(AboveHWM!AB7-Tier2_Vintage!AB7,0)","v":4322.1600000000008},{"$f":"MAX(AboveHWM!AC7-Tier2_Vintage!AC7,0)","v":3121.5600000000004},{"$f":"MAX(AboveHWM!AD7-Tier2_Vintage!AD7,0)","v":4002.0000000000005},{"$f":"MAX(AboveHWM!AE7-Tier2_Vintage!AE7,0)","v":3211.6050000000005},{"$f":"MAX(AboveHWM!AF7-Tier2_Vintage!AF7,0)","v":4002.0000000000005},{"$f":"MAX(AboveHWM!AG7-Tier2_Vintage!AG7,0)","v":3441.7200000000003},{"$f":"MAX(AboveHWM!AH7-Tier2_Vintage!AH7,0)","v":4162.08},{"$f":"MAX(AboveHWM!AI7-Tier2_Vintage!AI7,0)","v":3281.6400000000003},{"$f":"MAX(AboveHWM!AJ7-Tier2_Vintage!AJ7,0)","v":3841.92},{"$f":"MAX(AboveHWM!AK7-Tier2_Vintage!AK7,0)","v":2881.44},{"$f":"MAX(AboveHWM!AL7-Tier2_Vintage!AL7,0)","v":4162.08},{"$f":"MAX(AboveHWM!AM7-Tier2_Vintage!AM7,0)","v":3271.6350000000002},{"$f":"MAX(AboveHWM!AN7-Tier2_Vintage!AN7,0)","v":4162.08},{"$f":"MAX(AboveHWM!AO7-Tier2_Vintage!AO7,0)","v":3041.5200000000004},{"$f":"MAX(AboveHWM!AP7-Tier2_Vintage!AP7,0)","v":4162.08},{"$f":"MAX(AboveHWM!AQ7-Tier2_Vintage!AQ7,0)","v":3281.6400000000003},{"$f":"MAX(AboveHWM!AR7-Tier2_Vintage!AR7,0)","v":4002.0000000000005},{"$f":"MAX(AboveHWM!AS7-Tier2_Vintage!AS7,0)","v":3201.6000000000004},{"$f":"MAX(AboveHWM!AT7-Tier2_Vintage!AT7,0)","v":4162.08},{"$f":"MAX(AboveHWM!AU7-Tier2_Vintage!AU7,0)","v":3281.6400000000003},{"$f":"MAX(AboveHWM!AV7-Tier2_Vintage!AV7,0)","v":4162.08},{"$f":"MAX(AboveHWM!AW7-Tier2_Vintage!AW7,0)","v":3281.6400000000003},{"$f":"MAX(AboveHWM!AX7-Tier2_Vintage!AX7,0)","v":4002.0000000000005},{"$f":"MAX(AboveHWM!AY7-Tier2_Vintage!AY7,0)","v":3201.6000000000004}]
[null,10027,"Big Bend Elec Coop",{"$f":"MAX(AboveHWM!D8-Tier2_Vintage!D8,0)","v":2466.88},{"$f":"MAX(AboveHWM!E8-Tier2_Vintage!E8,0)","v":1945.04},{"$f":"MAX(AboveHWM!F8-Tier2_Vintage!F8,0)","v":2372},{"$f":"MAX(AboveHWM!G8-Tier2_Vintage!G8,0)","v":1903.53},{"$f":"MAX(AboveHWM!H8-Tier2_Vintage!H8,0)","v":2372},{"$f":"MAX(AboveHWM!I8-Tier2_Vintage!I8,0)","v":2039.9199999999998},{"$f":"MAX(AboveHWM!J8-Tier2_Vintage!J8,0)","v":2466.88},{"$f":"MAX(AboveHWM!K8-Tier2_Vintage!K8,0)","v":1945.04},{"$f":"MAX(AboveHWM!L8-Tier2_Vintage!L8,0)","v":2372},{"$f":"MAX(AboveHWM!M8-Tier2_Vintage!M8,0)","v":1755.28},{"$f":"MAX(AboveHWM!N8-Tier2_Vintage!N8,0)","v":2466.88},{"$f":"MAX(AboveHWM!O8-Tier2_Vintage!O8,0)","v":1939.11},{"$f":"MAX(AboveHWM!P8-Tier2_Vintage!P8,0)","v":2466.88},{"$f":"MAX(AboveHWM!Q8-Tier2_Vintage!Q8,0)","v":1802.7199999999998},{"$f":"MAX(AboveHWM!R8-Tier2_Vintage!R8,0)","v":2466.88},{"$f":"MAX(AboveHWM!S8-Tier2_Vintage!S8,0)","v":1945.04},{"$f":"MAX(AboveHWM!T8-Tier2_Vintage!T8,0)","v":2372},{"$f":"MAX(AboveHWM!U8-Tier2_Vintage!U8,0)","v":1897.6},{"$f":"MAX(AboveHWM!V8-Tier2_Vintage!V8,0)","v":2466.88},{"$f":"MAX(AboveHWM!W8-Tier2_Vintage!W8,0)","v":1945.04},{"$f":"MAX(AboveHWM!X8-Tier2_Vintage!X8,0)","v":2561.7599999999998},{"$f":"MAX(AboveHWM!Y8-Tier2_Vintage!Y8,0)","v":1850.1599999999999},{"$f":"MAX(AboveHWM!Z8-Tier2_Vintage!Z8,0)","v":2277.12},{"$f":"MAX(AboveHWM!AA8-Tier2_Vintage!AA8,0)","v":1992.48},{"$f":"MAX(AboveHWM!AB8-Tier2_Vintage!AB8,0)","v":2744.0640000000003},{"$f":"MAX(AboveHWM!AC8-Tier2_Vintage!AC8,0)","v":1981.8240000000001},{"$f":"MAX(AboveHWM!AD8-Tier2_Vintage!AD8,0)","v":2540.8000000000002},{"$f":"MAX(AboveHWM!AE8-Tier2_Vintage!AE8,0)","v":2038.9920000000002},{"$f":"MAX(AboveHWM!AF8-Tier2_Vintage!AF8,0)","v":2540.8000000000002},{"$f":"MAX(AboveHWM!AG8-Tier2_Vintage!AG8,0)","v":2185.0880000000002},{"$f":"MAX(AboveHWM!AH8-Tier2_Vintage!AH8,0)","v":2642.4320000000002},{"$f":"MAX(AboveHWM!AI8-Tier2_Vintage!AI8,0)","v":2083.4560000000001},{"$f":"MAX(AboveHWM!AJ8-Tier2_Vintage!AJ8,0)","v":2439.1680000000001},{"$f":"MAX(AboveHWM!AK8-Tier2_Vintage!AK8,0)","v":1829.3760000000002},{"$f":"MAX(AboveHWM!AL8-Tier2_Vintage!AL8,0)","v":2642.4320000000002},{"$f":"MAX(AboveHWM!AM8-Tier2_Vintage!AM8,0)","v":2077.1040000000003},{"$f":"MAX(AboveHWM!AN8-Tier2_Vintage!AN8,0)","v":2642.4320000000002},{"$f":"MAX(AboveHWM!AO8-Tier2_Vintage!AO8,0)","v":1931.008},{"$f":"MAX(AboveHWM!AP8-Tier2_Vintage!AP8,0)","v":2642.4320000000002},{"$f":"MAX(AboveHWM!AQ8-Tier2_Vintage!AQ8,0)","v":2083.4560000000001},{"$f":"MAX(AboveHWM!AR8-Tier2_Vintage!AR8,0)","v":2540.8000000000002},{"$f":"MAX(AboveHWM!AS8-Tier2_Vintage!AS8,0)","v":2032.64},{"$f":"MAX(AboveHWM!AT8-Tier2_Vintage!AT8,0)","v":2642.4320000000002},{"$f":"MAX(AboveHWM!AU8-Tier2_Vintage!AU8,0)","v":2083.4560000000001},{"$f":"MAX(AboveHWM!AV8-Tier2_Vintage!AV8,0)","v":2642.4320000000002},{"$f":"MAX(AboveHWM!AW8-Tier2_Vintage!AW8,0)","v":2083.4560000000001},{"$f":"MAX(AboveHWM!AX8-Tier2_Vintage!AX8,0)","v":2540.8000000000002},{"$f":"MAX(AboveHWM!AY8-Tier2_Vintage!AY8,0)","v":2032.64}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"MAX(AboveHWM!D9-Tier2_Vintage!D9,0)","v":1178.944},{"$f":"MAX(AboveHWM!E9-Tier2_Vintage!E9,0)","v":929.55200000000002},{"$f":"MAX(AboveHWM!F9-Tier2_Vintage!F9,0)","v":1133.6000000000001},{"$f":"MAX(AboveHWM!G9-Tier2_Vintage!G9,0)","v":909.71400000000006},{"$f":"MAX(AboveHWM!H9-Tier2_Vintage!H9,0)","v":1133.6000000000001},{"$f":"MAX(AboveHWM!I9-Tier2_Vintage!I9,0)","v":974.89600000000007},{"$f":"MAX(AboveHWM!J9-Tier2_Vintage!J9,0)","v":1178.944},{"$f":"MAX(AboveHWM!K9-Tier2_Vintage!K9,0)","v":929.55200000000002},{"$f":"MAX(AboveHWM!L9-Tier2_Vintage!L9,0)","v":1133.6000000000001},{"$f":"MAX(AboveHWM!M9-Tier2_Vintage!M9,0)","v":838.86400000000003},{"$f":"MAX(AboveHWM!N9-Tier2_Vintage!N9,0)","v":1178.944},{"$f":"MAX(AboveHWM!O9-Tier2_Vintage!O9,0)","v":926.71800000000007},{"$f":"MAX(AboveHWM!P9-Tier2_Vintage!P9,0)","v":1178.944},{"$f":"MAX(AboveHWM!Q9-Tier2_Vintage!Q9,0)","v":861.53600000000006},{"$f":"MAX(AboveHWM!R9-Tier2_Vintage!R9,0)","v":1178.944},{"$f":"MAX(AboveHWM!S9-Tier2_Vintage!S9,0)","v":929.55200000000002},{"$f":"MAX(AboveHWM!T9-Tier2_Vintage!T9,0)","v":1133.6000000000001},{"$f":"MAX(AboveHWM!U9-Tier2_Vintage!U9,0)","v":906.88},{"$f":"MAX(AboveHWM!V9-Tier2_Vintage!V9,0)","v":1178.944},{"$f":"MAX(AboveHWM!W9-Tier2_Vintage!W9,0)","v":929.55200000000002},{"$f":"MAX(AboveHWM!X9-Tier2_Vintage!X9,0)","v":1224.288},{"$f":"MAX(AboveHWM!Y9-Tier2_Vintage!Y9,0)","v":884.20799999999997},{"$f":"MAX(AboveHWM!Z9-Tier2_Vintage!Z9,0)","v":1088.2560000000001},{"$f":"MAX(AboveHWM!AA9-Tier2_Vintage!AA9,0)","v":952.22400000000005},{"$f":"MAX(AboveHWM!AB9-Tier2_Vintage!AB9,0)","v":1222.1280000000002},{"$f":"MAX(AboveHWM!AC9-Tier2_Vintage!AC9,0)","v":882.64800000000002},{"$f":"MAX(AboveHWM!AD9-Tier2_Vintage!AD9,0)","v":1131.6000000000001},{"$f":"MAX(AboveHWM!AE9-Tier2_Vintage!AE9,0)","v":908.10900000000004},{"$f":"MAX(AboveHWM!AF9-Tier2_Vintage!AF9,0)","v":1131.6000000000001},{"$f":"MAX(AboveHWM!AG9-Tier2_Vintage!AG9,0)","v":973.17600000000004},{"$f":"MAX(AboveHWM!AH9-Tier2_Vintage!AH9,0)","v":1176.864},{"$f":"MAX(AboveHWM!AI9-Tier2_Vintage!AI9,0)","v":927.91200000000003},{"$f":"MAX(AboveHWM!AJ9-Tier2_Vintage!AJ9,0)","v":1086.336},{"$f":"MAX(AboveHWM!AK9-Tier2_Vintage!AK9,0)","v":814.75200000000007},{"$f":"MAX(AboveHWM!AL9-Tier2_Vintage!AL9,0)","v":1176.864},{"$f":"MAX(AboveHWM!AM9-Tier2_Vintage!AM9,0)","v":925.08300000000008},{"$f":"MAX(AboveHWM!AN9-Tier2_Vintage!AN9,0)","v":1176.864},{"$f":"MAX(AboveHWM!AO9-Tier2_Vintage!AO9,0)","v":860.01600000000008},{"$f":"MAX(AboveHWM!AP9-Tier2_Vintage!AP9,0)","v":1176.864},{"$f":"MAX(AboveHWM!AQ9-Tier2_Vintage!AQ9,0)","v":927.91200000000003},{"$f":"MAX(AboveHWM!AR9-Tier2_Vintage!AR9,0)","v":1131.6000000000001},{"$f":"MAX(AboveHWM!AS9-Tier2_Vintage!AS9,0)","v":905.28000000000009},{"$f":"MAX(AboveHWM!AT9-Tier2_Vintage!AT9,0)","v":1176.864},{"$f":"MAX(AboveHWM!AU9-Tier2_Vintage!AU9,0)","v":927.91200000000003},{"$f":"MAX(AboveHWM!AV9-Tier2_Vintage!AV9,0)","v":1176.864},{"$f":"MAX(AboveHWM!AW9-Tier2_Vintage!AW9,0)","v":927.91200000000003},{"$f":"MAX(AboveHWM!AX9-Tier2_Vintage!AX9,0)","v":1131.6000000000001},{"$f":"MAX(AboveHWM!AY9-Tier2_Vintage!AY9,0)","v":905.28000000000009}]
[null,10044,"Canby, City of",{"$f":"MAX(AboveHWM!D10-Tier2_Vintage!D10,0)","v":797.47199999999998},{"$f":"MAX(AboveHWM!E10-Tier2_Vintage!E10,0)","v":628.77600000000007},{"$f":"MAX(AboveHWM!F10-Tier2_Vintage!F10,0)","v":766.80000000000007},{"$f":"MAX(AboveHWM!G10-Tier2_Vintage!G10,0)","v":615.35699999999997},{"$f":"MAX(AboveHWM!H10-Tier2_Vintage!H10,0)","v":766.80000000000007},{"$f":"MAX(AboveHWM!I10-Tier2_Vintage!I10,0)","v":659.44799999999998},{"$f":"MAX(AboveHWM!J10-Tier2_Vintage!J10,0)","v":797.47199999999998},{"$f":"MAX(AboveHWM!K10-Tier2_Vintage!K10,0)","v":628.77600000000007},{"$f":"MAX(AboveHWM!L10-Tier2_Vintage!L10,0)","v":766.80000000000007},{"$f":"MAX(AboveHWM!M10-Tier2_Vintage!M10,0)","v":567.43200000000002},{"$f":"MAX(AboveHWM!N10-Tier2_Vintage!N10,0)","v":797.47199999999998},{"$f":"MAX(AboveHWM!O10-Tier2_Vintage!O10,0)","v":626.85900000000004},{"$f":"MAX(AboveHWM!P10-Tier2_Vintage!P10,0)","v":797.47199999999998},{"$f":"MAX(AboveHWM!Q10-Tier2_Vintage!Q10,0)","v":582.76800000000003},{"$f":"MAX(AboveHWM!R10-Tier2_Vintage!R10,0)","v":797.47199999999998},{"$f":"MAX(AboveHWM!S10-Tier2_Vintage!S10,0)","v":628.77600000000007},{"$f":"MAX(AboveHWM!T10-Tier2_Vintage!T10,0)","v":766.80000000000007},{"$f":"MAX(AboveHWM!U10-Tier2_Vintage!U10,0)","v":613.44000000000005},{"$f":"MAX(AboveHWM!V10-Tier2_Vintage!V10,0)","v":797.47199999999998},{"$f":"MAX(AboveHWM!W10-Tier2_Vintage!W10,0)","v":628.77600000000007},{"$f":"MAX(AboveHWM!X10-Tier2_Vintage!X10,0)","v":828.14400000000001},{"$f":"MAX(AboveHWM!Y10-Tier2_Vintage!Y10,0)","v":598.10400000000004},{"$f":"MAX(AboveHWM!Z10-Tier2_Vintage!Z10,0)","v":736.12800000000004},{"$f":"MAX(AboveHWM!AA10-Tier2_Vintage!AA10,0)","v":644.11199999999997},{"$f":"MAX(AboveHWM!AB10-Tier2_Vintage!AB10,0)","v":885.59999999999991},{"$f":"MAX(AboveHWM!AC10-Tier2_Vintage!AC10,0)","v":639.59999999999991},{"$f":"MAX(AboveHWM!AD10-Tier2_Vintage!AD10,0)","v":819.99999999999989},{"$f":"MAX(AboveHWM!AE10-Tier2_Vintage!AE10,0)","v":658.05},{"$f":"MAX(AboveHWM!AF10-Tier2_Vintage!AF10,0)","v":819.99999999999989},{"$f":"MAX(AboveHWM!AG10-Tier2_Vintage!AG10,0)","v":705.19999999999993},{"$f":"MAX(AboveHWM!AH10-Tier2_Vintage!AH10,0)","v":852.8},{"$f":"MAX(AboveHWM!AI10-Tier2_Vintage!AI10,0)","v":672.4},{"$f":"MAX(AboveHWM!AJ10-Tier2_Vintage!AJ10,0)","v":787.19999999999993},{"$f":"MAX(AboveHWM!AK10-Tier2_Vintage!AK10,0)","v":590.4},{"$f":"MAX(AboveHWM!AL10-Tier2_Vintage!AL10,0)","v":852.8},{"$f":"MAX(AboveHWM!AM10-Tier2_Vintage!AM10,0)","v":670.34999999999991},{"$f":"MAX(AboveHWM!AN10-Tier2_Vintage!AN10,0)","v":852.8},{"$f":"MAX(AboveHWM!AO10-Tier2_Vintage!AO10,0)","v":623.19999999999993},{"$f":"MAX(AboveHWM!AP10-Tier2_Vintage!AP10,0)","v":852.8},{"$f":"MAX(AboveHWM!AQ10-Tier2_Vintage!AQ10,0)","v":672.4},{"$f":"MAX(AboveHWM!AR10-Tier2_Vintage!AR10,0)","v":819.99999999999989},{"$f":"MAX(AboveHWM!AS10-Tier2_Vintage!AS10,0)","v":656},{"$f":"MAX(AboveHWM!AT10-Tier2_Vintage!AT10,0)","v":852.8},{"$f":"MAX(AboveHWM!AU10-Tier2_Vintage!AU10,0)","v":672.4},{"$f":"MAX(AboveHWM!AV10-Tier2_Vintage!AV10,0)","v":852.8},{"$f":"MAX(AboveHWM!AW10-Tier2_Vintage!AW10,0)","v":672.4},{"$f":"MAX(AboveHWM!AX10-Tier2_Vintage!AX10,0)","v":819.99999999999989},{"$f":"MAX(AboveHWM!AY10-Tier2_Vintage!AY10,0)","v":656}]
[null,10046,"Central Electric Coop",{"$f":"MAX(AboveHWM!D11-Tier2_Vintage!D11,0)","v":7267.5199999999995},{"$f":"MAX(AboveHWM!E11-Tier2_Vintage!E11,0)","v":5730.16},{"$f":"MAX(AboveHWM!F11-Tier2_Vintage!F11,0)","v":6988},{"$f":"MAX(AboveHWM!G11-Tier2_Vintage!G11,0)","v":5607.87},{"$f":"MAX(AboveHWM!H11-Tier2_Vintage!H11,0)","v":6988},{"$f":"MAX(AboveHWM!I11-Tier2_Vintage!I11,0)","v":6009.6799999999994},{"$f":"MAX(AboveHWM!J11-Tier2_Vintage!J11,0)","v":7267.5199999999995},{"$f":"MAX(AboveHWM!K11-Tier2_Vintage!K11,0)","v":5730.16},{"$f":"MAX(AboveHWM!L11-Tier2_Vintage!L11,0)","v":6988},{"$f":"MAX(AboveHWM!M11-Tier2_Vintage!M11,0)","v":5171.12},{"$f":"MAX(AboveHWM!N11-Tier2_Vintage!N11,0)","v":7267.5199999999995},{"$f":"MAX(AboveHWM!O11-Tier2_Vintage!O11,0)","v":5712.69},{"$f":"MAX(AboveHWM!P11-Tier2_Vintage!P11,0)","v":7267.5199999999995},{"$f":"MAX(AboveHWM!Q11-Tier2_Vintage!Q11,0)","v":5310.8799999999992},{"$f":"MAX(AboveHWM!R11-Tier2_Vintage!R11,0)","v":7267.5199999999995},{"$f":"MAX(AboveHWM!S11-Tier2_Vintage!S11,0)","v":5730.16},{"$f":"MAX(AboveHWM!T11-Tier2_Vintage!T11,0)","v":6988},{"$f":"MAX(AboveHWM!U11-Tier2_Vintage!U11,0)","v":5590.4},{"$f":"MAX(AboveHWM!V11-Tier2_Vintage!V11,0)","v":7267.5199999999995},{"$f":"MAX(AboveHWM!W11-Tier2_Vintage!W11,0)","v":5730.16},{"$f":"MAX(AboveHWM!X11-Tier2_Vintage!X11,0)","v":7547.0399999999991},{"$f":"MAX(AboveHWM!Y11-Tier2_Vintage!Y11,0)","v":5450.6399999999994},{"$f":"MAX(AboveHWM!Z11-Tier2_Vintage!Z11,0)","v":6708.48},{"$f":"MAX(AboveHWM!AA11-Tier2_Vintage!AA11,0)","v":5869.92},{"$f":"MAX(AboveHWM!AB11-Tier2_Vintage!AB11,0)","v":8293.1039999999994},{"$f":"MAX(AboveHWM!AC11-Tier2_Vintage!AC11,0)","v":5989.4639999999999},{"$f":"MAX(AboveHWM!AD11-Tier2_Vintage!AD11,0)","v":7678.7999999999993},{"$f":"MAX(AboveHWM!AE11-Tier2_Vintage!AE11,0)","v":6162.2370000000001},{"$f":"MAX(AboveHWM!AF11-Tier2_Vintage!AF11,0)","v":7678.7999999999993},{"$f":"MAX(AboveHWM!AG11-Tier2_Vintage!AG11,0)","v":6603.768},{"$f":"MAX(AboveHWM!AH11-Tier2_Vintage!AH11,0)","v":7985.9519999999993},{"$f":"MAX(AboveHWM!AI11-Tier2_Vintage!AI11,0)","v":6296.616},{"$f":"MAX(AboveHWM!AJ11-Tier2_Vintage!AJ11,0)","v":7371.6479999999992},{"$f":"MAX(AboveHWM!AK11-Tier2_Vintage!AK11,0)","v":5528.7359999999999},{"$f":"MAX(AboveHWM!AL11-Tier2_Vintage!AL11,0)","v":7985.9519999999993},{"$f":"MAX(AboveHWM!AM11-Tier2_Vintage!AM11,0)","v":6277.4189999999999},{"$f":"MAX(AboveHWM!AN11-Tier2_Vintage!AN11,0)","v":7985.9519999999993},{"$f":"MAX(AboveHWM!AO11-Tier2_Vintage!AO11,0)","v":5835.8879999999999},{"$f":"MAX(AboveHWM!AP11-Tier2_Vintage!AP11,0)","v":7985.9519999999993},{"$f":"MAX(AboveHWM!AQ11-Tier2_Vintage!AQ11,0)","v":6296.616},{"$f":"MAX(AboveHWM!AR11-Tier2_Vintage!AR11,0)","v":7678.7999999999993},{"$f":"MAX(AboveHWM!AS11-Tier2_Vintage!AS11,0)","v":6143.04},{"$f":"MAX(AboveHWM!AT11-Tier2_Vintage!AT11,0)","v":7985.9519999999993},{"$f":"MAX(AboveHWM!AU11-Tier2_Vintage!AU11,0)","v":6296.616},{"$f":"MAX(AboveHWM!AV11-Tier2_Vintage!AV11,0)","v":7985.9519999999993},{"$f":"MAX(AboveHWM!AW11-Tier2_Vintage!AW11,0)","v":6296.616},{"$f":"MAX(AboveHWM!AX11-Tier2_Vintage!AX11,0)","v":7678.7999999999993},{"$f":"MAX(AboveHWM!AY11-Tier2_Vintage!AY11,0)","v":6143.04}]
[null,10047,"Central Lincoln PUD",{"$f":"MAX(AboveHWM!D12-Tier2_Vintage!D12,0)","v":0},{"$f":"MAX(AboveHWM!E12-Tier2_Vintage!E12,0)","v":0},{"$f":"MAX(AboveHWM!F12-Tier2_Vintage!F12,0)","v":0},{"$f":"MAX(AboveHWM!G12-Tier2_Vintage!G12,0)","v":0},{"$f":"MAX(AboveHWM!H12-Tier2_Vintage!H12,0)","v":0},{"$f":"MAX(AboveHWM!I12-Tier2_Vintage!I12,0)","v":0},{"$f":"MAX(AboveHWM!J12-Tier2_Vintage!J12,0)","v":0},{"$f":"MAX(AboveHWM!K12-Tier2_Vintage!K12,0)","v":0},{"$f":"MAX(AboveHWM!L12-Tier2_Vintage!L12,0)","v":0},{"$f":"MAX(AboveHWM!M12-Tier2_Vintage!M12,0)","v":0},{"$f":"MAX(AboveHWM!N12-Tier2_Vintage!N12,0)","v":0},{"$f":"MAX(AboveHWM!O12-Tier2_Vintage!O12,0)","v":0},{"$f":"MAX(AboveHWM!P12-Tier2_Vintage!P12,0)","v":0},{"$f":"MAX(AboveHWM!Q12-Tier2_Vintage!Q12,0)","v":0},{"$f":"MAX(AboveHWM!R12-Tier2_Vintage!R12,0)","v":0},{"$f":"MAX(AboveHWM!S12-Tier2_Vintage!S12,0)","v":0},{"$f":"MAX(AboveHWM!T12-Tier2_Vintage!T12,0)","v":0},{"$f":"MAX(AboveHWM!U12-Tier2_Vintage!U12,0)","v":0},{"$f":"MAX(AboveHWM!V12-Tier2_Vintage!V12,0)","v":0},{"$f":"MAX(AboveHWM!W12-Tier2_Vintage!W12,0)","v":0},{"$f":"MAX(AboveHWM!X12-Tier2_Vintage!X12,0)","v":0},{"$f":"MAX(AboveHWM!Y12-Tier2_Vintage!Y12,0)","v":0},{"$f":"MAX(AboveHWM!Z12-Tier2_Vintage!Z12,0)","v":0},{"$f":"MAX(AboveHWM!AA12-Tier2_Vintage!AA12,0)","v":0},{"$f":"MAX(AboveHWM!AB12-Tier2_Vintage!AB12,0)","v":0},{"$f":"MAX(AboveHWM!AC12-Tier2_Vintage!AC12,0)","v":0},{"$f":"MAX(AboveHWM!AD12-Tier2_Vintage!AD12,0)","v":0},{"$f":"MAX(AboveHWM!AE12-Tier2_Vintage!AE12,0)","v":0},{"$f":"MAX(AboveHWM!AF12-Tier2_Vintage!AF12,0)","v":0},{"$f":"MAX(AboveHWM!AG12-Tier2_Vintage!AG12,0)","v":0},{"$f":"MAX(AboveHWM!AH12-Tier2_Vintage!AH12,0)","v":0},{"$f":"MAX(AboveHWM!AI12-Tier2_Vintage!AI12,0)","v":0},{"$f":"MAX(AboveHWM!AJ12-Tier2_Vintage!AJ12,0)","v":0},{"$f":"MAX(AboveHWM!AK12-Tier2_Vintage!AK12,0)","v":0},{"$f":"MAX(AboveHWM!AL12-Tier2_Vintage!AL12,0)","v":0},{"$f":"MAX(AboveHWM!AM12-Tier2_Vintage!AM12,0)","v":0},{"$f":"MAX(AboveHWM!AN12-Tier2_Vintage!AN12,0)","v":0},{"$f":"MAX(AboveHWM!AO12-Tier2_Vintage!AO12,0)","v":0},{"$f":"MAX(AboveHWM!AP12-Tier2_Vintage!AP12,0)","v":0},{"$f":"MAX(AboveHWM!AQ12-Tier2_Vintage!AQ12,0)","v":0},{"$f":"MAX(AboveHWM!AR12-Tier2_Vintage!AR12,0)","v":0},{"$f":"MAX(AboveHWM!AS12-Tier2_Vintage!AS12,0)","v":0},{"$f":"MAX(AboveHWM!AT12-Tier2_Vintage!AT12,0)","v":0},{"$f":"MAX(AboveHWM!AU12-Tier2_Vintage!AU12,0)","v":0},{"$f":"MAX(AboveHWM!AV12-Tier2_Vintage!AV12,0)","v":0},{"$f":"MAX(AboveHWM!AW12-Tier2_Vintage!AW12,0)","v":0},{"$f":"MAX(AboveHWM!AX12-Tier2_Vintage!AX12,0)","v":0},{"$f":"MAX(AboveHWM!AY12-Tier2_Vintage!AY12,0)","v":0}]
[null,10055,"Albion, City of",{"$f":"MAX(AboveHWM!D13-Tier2_Vintage!D13,0)","v":0},{"$f":"MAX(AboveHWM!E13-Tier2_Vintage!E13,0)","v":0},{"$f":"MAX(AboveHWM!F13-Tier2_Vintage!F13,0)","v":0},{"$f":"MAX(AboveHWM!G13-Tier2_Vintage!G13,0)","v":0},{"$f":"MAX(AboveHWM!H13-Tier2_Vintage!H13,0)","v":0},{"$f":"MAX(AboveHWM!I13-Tier2_Vintage!I13,0)","v":0},{"$f":"MAX(AboveHWM!J13-Tier2_Vintage!J13,0)","v":0},{"$f":"MAX(AboveHWM!K13-Tier2_Vintage!K13,0)","v":0},{"$f":"MAX(AboveHWM!L13-Tier2_Vintage!L13,0)","v":0},{"$f":"MAX(AboveHWM!M13-Tier2_Vintage!M13,0)","v":0},{"$f":"MAX(AboveHWM!N13-Tier2_Vintage!N13,0)","v":0},{"$f":"MAX(AboveHWM!O13-Tier2_Vintage!O13,0)","v":0},{"$f":"MAX(AboveHWM!P13-Tier2_Vintage!P13,0)","v":0},{"$f":"MAX(AboveHWM!Q13-Tier2_Vintage!Q13,0)","v":0},{"$f":"MAX(AboveHWM!R13-Tier2_Vintage!R13,0)","v":0},{"$f":"MAX(AboveHWM!S13-Tier2_Vintage!S13,0)","v":0},{"$f":"MAX(AboveHWM!T13-Tier2_Vintage!T13,0)","v":0},{"$f":"MAX(AboveHWM!U13-Tier2_Vintage!U13,0)","v":0},{"$f":"MAX(AboveHWM!V13-Tier2_Vintage!V13,0)","v":0},{"$f":"MAX(AboveHWM!W13-Tier2_Vintage!W13,0)","v":0},{"$f":"MAX(AboveHWM!X13-Tier2_Vintage!X13,0)","v":0},{"$f":"MAX(AboveHWM!Y13-Tier2_Vintage!Y13,0)","v":0},{"$f":"MAX(AboveHWM!Z13-Tier2_Vintage!Z13,0)","v":0},{"$f":"MAX(AboveHWM!AA13-Tier2_Vintage!AA13,0)","v":0},{"$f":"MAX(AboveHWM!AB13-Tier2_Vintage!AB13,0)","v":0},{"$f":"MAX(AboveHWM!AC13-Tier2_Vintage!AC13,0)","v":0},{"$f":"MAX(AboveHWM!AD13-Tier2_Vintage!AD13,0)","v":0},{"$f":"MAX(AboveHWM!AE13-Tier2_Vintage!AE13,0)","v":0},{"$f":"MAX(AboveHWM!AF13-Tier2_Vintage!AF13,0)","v":0},{"$f":"MAX(AboveHWM!AG13-Tier2_Vintage!AG13,0)","v":0},{"$f":"MAX(AboveHWM!AH13-Tier2_Vintage!AH13,0)","v":0},{"$f":"MAX(AboveHWM!AI13-Tier2_Vintage!AI13,0)","v":0},{"$f":"MAX(AboveHWM!AJ13-Tier2_Vintage!AJ13,0)","v":0},{"$f":"MAX(AboveHWM!AK13-Tier2_Vintage!AK13,0)","v":0},{"$f":"MAX(AboveHWM!AL13-Tier2_Vintage!AL13,0)","v":0},{"$f":"MAX(AboveHWM!AM13-Tier2_Vintage!AM13,0)","v":0},{"$f":"MAX(AboveHWM!AN13-Tier2_Vintage!AN13,0)","v":0},{"$f":"MAX(AboveHWM!AO13-Tier2_Vintage!AO13,0)","v":0},{"$f":"MAX(AboveHWM!AP13-Tier2_Vintage!AP13,0)","v":0},{"$f":"MAX(AboveHWM!AQ13-Tier2_Vintage!AQ13,0)","v":0},{"$f":"MAX(AboveHWM!AR13-Tier2_Vintage!AR13,0)","v":0},{"$f":"MAX(AboveHWM!AS13-Tier2_Vintage!AS13,0)","v":0},{"$f":"MAX(AboveHWM!AT13-Tier2_Vintage!AT13,0)","v":0},{"$f":"MAX(AboveHWM!AU13-Tier2_Vintage!AU13,0)","v":0},{"$f":"MAX(AboveHWM!AV13-Tier2_Vintage!AV13,0)","v":0},{"$f":"MAX(AboveHWM!AW13-Tier2_Vintage!AW13,0)","v":0},{"$f":"MAX(AboveHWM!AX13-Tier2_Vintage!AX13,0)","v":0},{"$f":"MAX(AboveHWM!AY13-Tier2_Vintage!AY13,0)","v":0}]
[null,10057,"Ashland, City of",{"$f":"MAX(AboveHWM!D14-Tier2_Vintage!D14,0)","v":0},{"$f":"MAX(AboveHWM!E14-Tier2_Vintage!E14,0)","v":0},{"$f":"MAX(AboveHWM!F14-Tier2_Vintage!F14,0)","v":0},{"$f":"MAX(AboveHWM!G14-Tier2_Vintage!G14,0)","v":0},{"$f":"MAX(AboveHWM!H14-Tier2_Vintage!H14,0)","v":0},{"$f":"MAX(AboveHWM!I14-Tier2_Vintage!I14,0)","v":0},{"$f":"MAX(AboveHWM!J14-Tier2_Vintage!J14,0)","v":0},{"$f":"MAX(AboveHWM!K14-Tier2_Vintage!K14,0)","v":0},{"$f":"MAX(AboveHWM!L14-Tier2_Vintage!L14,0)","v":0},{"$f":"MAX(AboveHWM!M14-Tier2_Vintage!M14,0)","v":0},{"$f":"MAX(AboveHWM!N14-Tier2_Vintage!N14,0)","v":0},{"$f":"MAX(AboveHWM!O14-Tier2_Vintage!O14,0)","v":0},{"$f":"MAX(AboveHWM!P14-Tier2_Vintage!P14,0)","v":0},{"$f":"MAX(AboveHWM!Q14-Tier2_Vintage!Q14,0)","v":0},{"$f":"MAX(AboveHWM!R14-Tier2_Vintage!R14,0)","v":0},{"$f":"MAX(AboveHWM!S14-Tier2_Vintage!S14,0)","v":0},{"$f":"MAX(AboveHWM!T14-Tier2_Vintage!T14,0)","v":0},{"$f":"MAX(AboveHWM!U14-Tier2_Vintage!U14,0)","v":0},{"$f":"MAX(AboveHWM!V14-Tier2_Vintage!V14,0)","v":0},{"$f":"MAX(AboveHWM!W14-Tier2_Vintage!W14,0)","v":0},{"$f":"MAX(AboveHWM!X14-Tier2_Vintage!X14,0)","v":0},{"$f":"MAX(AboveHWM!Y14-Tier2_Vintage!Y14,0)","v":0},{"$f":"MAX(AboveHWM!Z14-Tier2_Vintage!Z14,0)","v":0},{"$f":"MAX(AboveHWM!AA14-Tier2_Vintage!AA14,0)","v":0},{"$f":"MAX(AboveHWM!AB14-Tier2_Vintage!AB14,0)","v":0},{"$f":"MAX(AboveHWM!AC14-Tier2_Vintage!AC14,0)","v":0},{"$f":"MAX(AboveHWM!AD14-Tier2_Vintage!AD14,0)","v":0},{"$f":"MAX(AboveHWM!AE14-Tier2_Vintage!AE14,0)","v":0},{"$f":"MAX(AboveHWM!AF14-Tier2_Vintage!AF14,0)","v":0},{"$f":"MAX(AboveHWM!AG14-Tier2_Vintage!AG14,0)","v":0},{"$f":"MAX(AboveHWM!AH14-Tier2_Vintage!AH14,0)","v":0},{"$f":"MAX(AboveHWM!AI14-Tier2_Vintage!AI14,0)","v":0},{"$f":"MAX(AboveHWM!AJ14-Tier2_Vintage!AJ14,0)","v":0},{"$f":"MAX(AboveHWM!AK14-Tier2_Vintage!AK14,0)","v":0},{"$f":"MAX(AboveHWM!AL14-Tier2_Vintage!AL14,0)","v":0},{"$f":"MAX(AboveHWM!AM14-Tier2_Vintage!AM14,0)","v":0},{"$f":"MAX(AboveHWM!AN14-Tier2_Vintage!AN14,0)","v":0},{"$f":"MAX(AboveHWM!AO14-Tier2_Vintage!AO14,0)","v":0},{"$f":"MAX(AboveHWM!AP14-Tier2_Vintage!AP14,0)","v":0},{"$f":"MAX(AboveHWM!AQ14-Tier2_Vintage!AQ14,0)","v":0},{"$f":"MAX(AboveHWM!AR14-Tier2_Vintage!AR14,0)","v":0},{"$f":"MAX(AboveHWM!AS14-Tier2_Vintage!AS14,0)","v":0},{"$f":"MAX(AboveHWM!AT14-Tier2_Vintage!AT14,0)","v":0},{"$f":"MAX(AboveHWM!AU14-Tier2_Vintage!AU14,0)","v":0},{"$f":"MAX(AboveHWM!AV14-Tier2_Vintage!AV14,0)","v":0},{"$f":"MAX(AboveHWM!AW14-Tier2_Vintage!AW14,0)","v":0},{"$f":"MAX(AboveHWM!AX14-Tier2_Vintage!AX14,0)","v":0},{"$f":"MAX(AboveHWM!AY14-Tier2_Vintage!AY14,0)","v":0}]
[null,10059,"Bandon, City of",{"$f":"MAX(AboveHWM!D15-Tier2_Vintage!D15,0)","v":0},{"$f":"MAX(AboveHWM!E15-Tier2_Vintage!E15,0)","v":0},{"$f":"MAX(AboveHWM!F15-Tier2_Vintage!F15,0)","v":0},{"$f":"MAX(AboveHWM!G15-Tier2_Vintage!G15,0)","v":0},{"$f":"MAX(AboveHWM!H15-Tier2_Vintage!H15,0)","v":0},{"$f":"MAX(AboveHWM!I15-Tier2_Vintage!I15,0)","v":0},{"$f":"MAX(AboveHWM!J15-Tier2_Vintage!J15,0)","v":0},{"$f":"MAX(AboveHWM!K15-Tier2_Vintage!K15,0)","v":0},{"$f":"MAX(AboveHWM!L15-Tier2_Vintage!L15,0)","v":0},{"$f":"MAX(AboveHWM!M15-Tier2_Vintage!M15,0)","v":0},{"$f":"MAX(AboveHWM!N15-Tier2_Vintage!N15,0)","v":0},{"$f":"MAX(AboveHWM!O15-Tier2_Vintage!O15,0)","v":0},{"$f":"MAX(AboveHWM!P15-Tier2_Vintage!P15,0)","v":0},{"$f":"MAX(AboveHWM!Q15-Tier2_Vintage!Q15,0)","v":0},{"$f":"MAX(AboveHWM!R15-Tier2_Vintage!R15,0)","v":0},{"$f":"MAX(AboveHWM!S15-Tier2_Vintage!S15,0)","v":0},{"$f":"MAX(AboveHWM!T15-Tier2_Vintage!T15,0)","v":0},{"$f":"MAX(AboveHWM!U15-Tier2_Vintage!U15,0)","v":0},{"$f":"MAX(AboveHWM!V15-Tier2_Vintage!V15,0)","v":0},{"$f":"MAX(AboveHWM!W15-Tier2_Vintage!W15,0)","v":0},{"$f":"MAX(AboveHWM!X15-Tier2_Vintage!X15,0)","v":0},{"$f":"MAX(AboveHWM!Y15-Tier2_Vintage!Y15,0)","v":0},{"$f":"MAX(AboveHWM!Z15-Tier2_Vintage!Z15,0)","v":0},{"$f":"MAX(AboveHWM!AA15-Tier2_Vintage!AA15,0)","v":0},{"$f":"MAX(AboveHWM!AB15-Tier2_Vintage!AB15,0)","v":0},{"$f":"MAX(AboveHWM!AC15-Tier2_Vintage!AC15,0)","v":0},{"$f":"MAX(AboveHWM!AD15-Tier2_Vintage!AD15,0)","v":0},{"$f":"MAX(AboveHWM!AE15-Tier2_Vintage!AE15,0)","v":0},{"$f":"MAX(AboveHWM!AF15-Tier2_Vintage!AF15,0)","v":0},{"$f":"MAX(AboveHWM!AG15-Tier2_Vintage!AG15,0)","v":0},{"$f":"MAX(AboveHWM!AH15-Tier2_Vintage!AH15,0)","v":0},{"$f":"MAX(AboveHWM!AI15-Tier2_Vintage!AI15,0)","v":0},{"$f":"MAX(AboveHWM!AJ15-Tier2_Vintage!AJ15,0)","v":0},{"$f":"MAX(AboveHWM!AK15-Tier2_Vintage!AK15,0)","v":0},{"$f":"MAX(AboveHWM!AL15-Tier2_Vintage!AL15,0)","v":0},{"$f":"MAX(AboveHWM!AM15-Tier2_Vintage!AM15,0)","v":0},{"$f":"MAX(AboveHWM!AN15-Tier2_Vintage!AN15,0)","v":0},{"$f":"MAX(AboveHWM!AO15-Tier2_Vintage!AO15,0)","v":0},{"$f":"MAX(AboveHWM!AP15-Tier2_Vintage!AP15,0)","v":0},{"$f":"MAX(AboveHWM!AQ15-Tier2_Vintage!AQ15,0)","v":0},{"$f":"MAX(AboveHWM!AR15-Tier2_Vintage!AR15,0)","v":0},{"$f":"MAX(AboveHWM!AS15-Tier2_Vintage!AS15,0)","v":0},{"$f":"MAX(AboveHWM!AT15-Tier2_Vintage!AT15,0)","v":0},{"$f":"MAX(AboveHWM!AU15-Tier2_Vintage!AU15,0)","v":0},{"$f":"MAX(AboveHWM!AV15-Tier2_Vintage!AV15,0)","v":0},{"$f":"MAX(AboveHWM!AW15-Tier2_Vintage!AW15,0)","v":0},{"$f":"MAX(AboveHWM!AX15-Tier2_Vintage!AX15,0)","v":0},{"$f":"MAX(AboveHWM!AY15-Tier2_Vintage!AY15,0)","v":0}]
[null,10062,"Bonners Ferry, City of",{"$f":"MAX(AboveHWM!D17-Tier2_Vintage!D17,0)","v":862.78399999999988},{"$f":"MAX(AboveHWM!E17-Tier2_Vintage!E17,0)","v":680.27199999999993},{"$f":"MAX(AboveHWM!F17-Tier2_Vintage!F17,0)","v":829.59999999999991},{"$f":"MAX(AboveHWM!G17-Tier2_Vintage!G17,0)","v":665.75399999999991},{"$f":"MAX(AboveHWM!H17-Tier2_Vintage!H17,0)","v":829.59999999999991},{"$f":"MAX(AboveHWM!I17-Tier2_Vintage!I17,0)","v":713.4559999999999},{"$f":"MAX(AboveHWM!J17-Tier2_Vintage!J17,0)","v":862.78399999999988},{"$f":"MAX(AboveHWM!K17-Tier2_Vintage!K17,0)","v":680.27199999999993},{"$f":"MAX(AboveHWM!L17-Tier2_Vintage!L17,0)","v":829.59999999999991},{"$f":"MAX(AboveHWM!M17-Tier2_Vintage!M17,0)","v":613.904},{"$f":"MAX(AboveHWM!N17-Tier2_Vintage!N17,0)","v":862.78399999999988},{"$f":"MAX(AboveHWM!O17-Tier2_Vintage!O17,0)","v":678.19799999999998},{"$f":"MAX(AboveHWM!P17-Tier2_Vintage!P17,0)","v":862.78399999999988},{"$f":"MAX(AboveHWM!Q17-Tier2_Vintage!Q17,0)","v":630.49599999999998},{"$f":"MAX(AboveHWM!R17-Tier2_Vintage!R17,0)","v":862.78399999999988},{"$f":"MAX(AboveHWM!S17-Tier2_Vintage!S17,0)","v":680.27199999999993},{"$f":"MAX(AboveHWM!T17-Tier2_Vintage!T17,0)","v":829.59999999999991},{"$f":"MAX(AboveHWM!U17-Tier2_Vintage!U17,0)","v":663.68},{"$f":"MAX(AboveHWM!V17-Tier2_Vintage!V17,0)","v":862.78399999999988},{"$f":"MAX(AboveHWM!W17-Tier2_Vintage!W17,0)","v":680.27199999999993},{"$f":"MAX(AboveHWM!X17-Tier2_Vintage!X17,0)","v":895.96799999999996},{"$f":"MAX(AboveHWM!Y17-Tier2_Vintage!Y17,0)","v":647.08799999999997},{"$f":"MAX(AboveHWM!Z17-Tier2_Vintage!Z17,0)","v":796.41599999999994},{"$f":"MAX(AboveHWM!AA17-Tier2_Vintage!AA17,0)","v":696.86399999999992},{"$f":"MAX(AboveHWM!AB17-Tier2_Vintage!AB17,0)","v":932.25599999999997},{"$f":"MAX(AboveHWM!AC17-Tier2_Vintage!AC17,0)","v":673.29599999999994},{"$f":"MAX(AboveHWM!AD17-Tier2_Vintage!AD17,0)","v":863.19999999999993},{"$f":"MAX(AboveHWM!AE17-Tier2_Vintage!AE17,0)","v":692.71799999999996},{"$f":"MAX(AboveHWM!AF17-Tier2_Vintage!AF17,0)","v":863.19999999999993},{"$f":"MAX(AboveHWM!AG17-Tier2_Vintage!AG17,0)","v":742.35199999999998},{"$f":"MAX(AboveHWM!AH17-Tier2_Vintage!AH17,0)","v":897.72799999999995},{"$f":"MAX(AboveHWM!AI17-Tier2_Vintage!AI17,0)","v":707.82399999999996},{"$f":"MAX(AboveHWM!AJ17-Tier2_Vintage!AJ17,0)","v":828.67200000000003},{"$f":"MAX(AboveHWM!AK17-Tier2_Vintage!AK17,0)","v":621.50400000000002},{"$f":"MAX(AboveHWM!AL17-Tier2_Vintage!AL17,0)","v":897.72799999999995},{"$f":"MAX(AboveHWM!AM17-Tier2_Vintage!AM17,0)","v":705.66599999999994},{"$f":"MAX(AboveHWM!AN17-Tier2_Vintage!AN17,0)","v":897.72799999999995},{"$f":"MAX(AboveHWM!AO17-Tier2_Vintage!AO17,0)","v":656.03199999999993},{"$f":"MAX(AboveHWM!AP17-Tier2_Vintage!AP17,0)","v":897.72799999999995},{"$f":"MAX(AboveHWM!AQ17-Tier2_Vintage!AQ17,0)","v":707.82399999999996},{"$f":"MAX(AboveHWM!AR17-Tier2_Vintage!AR17,0)","v":863.19999999999993},{"$f":"MAX(AboveHWM!AS17-Tier2_Vintage!AS17,0)","v":690.56},{"$f":"MAX(AboveHWM!AT17-Tier2_Vintage!AT17,0)","v":897.72799999999995},{"$f":"MAX(AboveHWM!AU17-Tier2_Vintage!AU17,0)","v":707.82399999999996},{"$f":"MAX(AboveHWM!AV17-Tier2_Vintage!AV17,0)","v":897.72799999999995},{"$f":"MAX(AboveHWM!AW17-Tier2_Vintage!AW17,0)","v":707.82399999999996},{"$f":"MAX(AboveHWM!AX17-Tier2_Vintage!AX17,0)","v":863.19999999999993},{"$f":"MAX(AboveHWM!AY17-Tier2_Vintage!AY17,0)","v":690.56}]
[null,10074,"Forest Grove, City of",{"$f":"MAX(AboveHWM!D26-Tier2_Vintage!D26,0)","v":430.976},{"$f":"MAX(AboveHWM!E26-Tier2_Vintage!E26,0)","v":339.80799999999999},{"$f":"MAX(AboveHWM!F26-Tier2_Vintage!F26,0)","v":414.40000000000003},{"$f":"MAX(AboveHWM!G26-Tier2_Vintage!G26,0)","v":332.55599999999998},{"$f":"MAX(AboveHWM!H26-Tier2_Vintage!H26,0)","v":414.40000000000003},{"$f":"MAX(AboveHWM!I26-Tier2_Vintage!I26,0)","v":356.38400000000001},{"$f":"MAX(AboveHWM!J26-Tier2_Vintage!J26,0)","v":430.976},{"$f":"MAX(AboveHWM!K26-Tier2_Vintage!K26,0)","v":339.80799999999999},{"$f":"MAX(AboveHWM!L26-Tier2_Vintage!L26,0)","v":414.40000000000003},{"$f":"MAX(AboveHWM!M26-Tier2_Vintage!M26,0)","v":306.65600000000001},{"$f":"MAX(AboveHWM!N26-Tier2_Vintage!N26,0)","v":430.976},{"$f":"MAX(AboveHWM!O26-Tier2_Vintage!O26,0)","v":338.77199999999999},{"$f":"MAX(AboveHWM!P26-Tier2_Vintage!P26,0)","v":430.976},{"$f":"MAX(AboveHWM!Q26-Tier2_Vintage!Q26,0)","v":314.94400000000002},{"$f":"MAX(AboveHWM!R26-Tier2_Vintage!R26,0)","v":430.976},{"$f":"MAX(AboveHWM!S26-Tier2_Vintage!S26,0)","v":339.80799999999999},{"$f":"MAX(AboveHWM!T26-Tier2_Vintage!T26,0)","v":414.40000000000003},{"$f":"MAX(AboveHWM!U26-Tier2_Vintage!U26,0)","v":331.52},{"$f":"MAX(AboveHWM!V26-Tier2_Vintage!V26,0)","v":430.976},{"$f":"MAX(AboveHWM!W26-Tier2_Vintage!W26,0)","v":339.80799999999999},{"$f":"MAX(AboveHWM!X26-Tier2_Vintage!X26,0)","v":447.55200000000002},{"$f":"MAX(AboveHWM!Y26-Tier2_Vintage!Y26,0)","v":323.23200000000003},{"$f":"MAX(AboveHWM!Z26-Tier2_Vintage!Z26,0)","v":397.82400000000001},{"$f":"MAX(AboveHWM!AA26-Tier2_Vintage!AA26,0)","v":348.096},{"$f":"MAX(AboveHWM!AB26-Tier2_Vintage!AB26,0)","v":537.84},{"$f":"MAX(AboveHWM!AC26-Tier2_Vintage!AC26,0)","v":388.44000000000005},{"$f":"MAX(AboveHWM!AD26-Tier2_Vintage!AD26,0)","v":498.00000000000006},{"$f":"MAX(AboveHWM!AE26-Tier2_Vintage!AE26,0)","v":399.64500000000004},{"$f":"MAX(AboveHWM!AF26-Tier2_Vintage!AF26,0)","v":498.00000000000006},{"$f":"MAX(AboveHWM!AG26-Tier2_Vintage!AG26,0)","v":428.28000000000003},{"$f":"MAX(AboveHWM!AH26-Tier2_Vintage!AH26,0)","v":517.92000000000007},{"$f":"MAX(AboveHWM!AI26-Tier2_Vintage!AI26,0)","v":408.36},{"$f":"MAX(AboveHWM!AJ26-Tier2_Vintage!AJ26,0)","v":478.08000000000004},{"$f":"MAX(AboveHWM!AK26-Tier2_Vintage!AK26,0)","v":358.56000000000006},{"$f":"MAX(AboveHWM!AL26-Tier2_Vintage!AL26,0)","v":517.92000000000007},{"$f":"MAX(AboveHWM!AM26-Tier2_Vintage!AM26,0)","v":407.11500000000001},{"$f":"MAX(AboveHWM!AN26-Tier2_Vintage!AN26,0)","v":517.92000000000007},{"$f":"MAX(AboveHWM!AO26-Tier2_Vintage!AO26,0)","v":378.48},{"$f":"MAX(AboveHWM!AP26-Tier2_Vintage!AP26,0)","v":517.92000000000007},{"$f":"MAX(AboveHWM!AQ26-Tier2_Vintage!AQ26,0)","v":408.36},{"$f":"MAX(AboveHWM!AR26-Tier2_Vintage!AR26,0)","v":498.00000000000006},{"$f":"MAX(AboveHWM!AS26-Tier2_Vintage!AS26,0)","v":398.40000000000003},{"$f":"MAX(AboveHWM!AT26-Tier2_Vintage!AT26,0)","v":517.92000000000007},{"$f":"MAX(AboveHWM!AU26-Tier2_Vintage!AU26,0)","v":408.36},{"$f":"MAX(AboveHWM!AV26-Tier2_Vintage!AV26,0)","v":517.92000000000007},{"$f":"MAX(AboveHWM!AW26-Tier2_Vintage!AW26,0)","v":408.36},{"$f":"MAX(AboveHWM!AX26-Tier2_Vintage!AX26,0)","v":498.00000000000006},{"$f":"MAX(AboveHWM!AY26-Tier2_Vintage!AY26,0)","v":398.40000000000003}]
[null,10087,"Port Angeles, City of",{"$f":"MAX(AboveHWM!D35-Tier2_Vintage!D35,0)","v":0},{"$f":"MAX(AboveHWM!E35-Tier2_Vintage!E35,0)","v":0},{"$f":"MAX(AboveHWM!F35-Tier2_Vintage!F35,0)","v":0},{"$f":"MAX(AboveHWM!G35-Tier2_Vintage!G35,0)","v":0},{"$f":"MAX(AboveHWM!H35-Tier2_Vintage!H35,0)","v":0},{"$f":"MAX(AboveHWM!I35-Tier2_Vintage!I35,0)","v":0},{"$f":"MAX(AboveHWM!J35-Tier2_Vintage!J35,0)","v":0},{"$f":"MAX(AboveHWM!K35-Tier2_Vintage!K35,0)","v":0},{"$f":"MAX(AboveHWM!L35-Tier2_Vintage!L35,0)","v":0},{"$f":"MAX(AboveHWM!M35-Tier2_Vintage!M35,0)","v":0},{"$f":"MAX(AboveHWM!N35-Tier2_Vintage!N35,0)","v":0},{"$f":"MAX(AboveHWM!O35-Tier2_Vintage!O35,0)","v":0},{"$f":"MAX(AboveHWM!P35-Tier2_Vintage!P35,0)","v":0},{"$f":"MAX(AboveHWM!Q35-Tier2_Vintage!Q35,0)","v":0},{"$f":"MAX(AboveHWM!R35-Tier2_Vintage!R35,0)","v":0},{"$f":"MAX(AboveHWM!S35-Tier2_Vintage!S35,0)","v":0},{"$f":"MAX(AboveHWM!T35-Tier2_Vintage!T35,0)","v":0},{"$f":"MAX(AboveHWM!U35-Tier2_Vintage!U35,0)","v":0},{"$f":"MAX(AboveHWM!V35-Tier2_Vintage!V35,0)","v":0},{"$f":"MAX(AboveHWM!W35-Tier2_Vintage!W35,0)","v":0},{"$f":"MAX(AboveHWM!X35-Tier2_Vintage!X35,0)","v":0},{"$f":"MAX(AboveHWM!Y35-Tier2_Vintage!Y35,0)","v":0},{"$f":"MAX(AboveHWM!Z35-Tier2_Vintage!Z35,0)","v":0},{"$f":"MAX(AboveHWM!AA35-Tier2_Vintage!AA35,0)","v":0},{"$f":"MAX(AboveHWM!AB35-Tier2_Vintage!AB35,0)","v":0},{"$f":"MAX(AboveHWM!AC35-Tier2_Vintage!AC35,0)","v":0},{"$f":"MAX(AboveHWM!AD35-Tier2_Vintage!AD35,0)","v":0},{"$f":"MAX(AboveHWM!AE35-Tier2_Vintage!AE35,0)","v":0},{"$f":"MAX(AboveHWM!AF35-Tier2_Vintage!AF35,0)","v":0},{"$f":"MAX(AboveHWM!AG35-Tier2_Vintage!AG35,0)","v":0},{"$f":"MAX(AboveHWM!AH35-Tier2_Vintage!AH35,0)","v":0},{"$f":"MAX(AboveHWM!AI35-Tier2_Vintage!AI35,0)","v":0},{"$f":"MAX(AboveHWM!AJ35-Tier2_Vintage!AJ35,0)","v":0},{"$f":"MAX(AboveHWM!AK35-Tier2_Vintage!AK35,0)","v":0},{"$f":"MAX(AboveHWM!AL35-Tier2_Vintage!AL35,0)","v":0},{"$f":"MAX(AboveHWM!AM35-Tier2_Vintage!AM35,0)","v":0},{"$f":"MAX(AboveHWM!AN35-Tier2_Vintage!AN35,0)","v":0},{"$f":"MAX(AboveHWM!AO35-Tier2_Vintage!AO35,0)","v":0},{"$f":"MAX(AboveHWM!AP35-Tier2_Vintage!AP35,0)","v":0},{"$f":"MAX(AboveHWM!AQ35-Tier2_Vintage!AQ35,0)","v":0},{"$f":"MAX(AboveHWM!AR35-Tier2_Vintage!AR35,0)","v":0},{"$f":"MAX(AboveHWM!AS35-Tier2_Vintage!AS35,0)","v":0},{"$f":"MAX(AboveHWM!AT35-Tier2_Vintage!AT35,0)","v":0},{"$f":"MAX(AboveHWM!AU35-Tier2_Vintage!AU35,0)","v":0},{"$f":"MAX(AboveHWM!AV35-Tier2_Vintage!AV35,0)","v":0},{"$f":"MAX(AboveHWM!AW35-Tier2_Vintage!AW35,0)","v":0},{"$f":"MAX(AboveHWM!AX35-Tier2_Vintage!AX35,0)","v":0},{"$f":"MAX(AboveHWM!AY35-Tier2_Vintage!AY35,0)","v":0}]
[null,10106,"Clearwater Power",{"$f":"MAX(AboveHWM!D44-Tier2_Vintage!D44,0)","v":65.311999999999998},{"$f":"MAX(AboveHWM!E44-Tier2_Vintage!E44,0)","v":51.496000000000002},{"$f":"MAX(AboveHWM!F44-Tier2_Vintage!F44,0)","v":62.8},{"$f":"MAX(AboveHWM!G44-Tier2_Vintage!G44,0)","v":50.396999999999998},{"$f":"MAX(AboveHWM!H44-Tier2_Vintage!H44,0)","v":62.8},{"$f":"MAX(AboveHWM!I44-Tier2_Vintage!I44,0)","v":54.008000000000003},{"$f":"MAX(AboveHWM!J44-Tier2_Vintage!J44,0)","v":65.311999999999998},{"$f":"MAX(AboveHWM!K44-Tier2_Vintage!K44,0)","v":51.496000000000002},{"$f":"MAX(AboveHWM!L44-Tier2_Vintage!L44,0)","v":62.8},{"$f":"MAX(AboveHWM!M44-Tier2_Vintage!M44,0)","v":46.472000000000001},{"$f":"MAX(AboveHWM!N44-Tier2_Vintage!N44,0)","v":65.311999999999998},{"$f":"MAX(AboveHWM!O44-Tier2_Vintage!O44,0)","v":51.338999999999999},{"$f":"MAX(AboveHWM!P44-Tier2_Vintage!P44,0)","v":65.311999999999998},{"$f":"MAX(AboveHWM!Q44-Tier2_Vintage!Q44,0)","v":47.728000000000002},{"$f":"MAX(AboveHWM!R44-Tier2_Vintage!R44,0)","v":65.311999999999998},{"$f":"MAX(AboveHWM!S44-Tier2_Vintage!S44,0)","v":51.496000000000002},{"$f":"MAX(AboveHWM!T44-Tier2_Vintage!T44,0)","v":62.8},{"$f":"MAX(AboveHWM!U44-Tier2_Vintage!U44,0)","v":50.24},{"$f":"MAX(AboveHWM!V44-Tier2_Vintage!V44,0)","v":65.311999999999998},{"$f":"MAX(AboveHWM!W44-Tier2_Vintage!W44,0)","v":51.496000000000002},{"$f":"MAX(AboveHWM!X44-Tier2_Vintage!X44,0)","v":67.823999999999998},{"$f":"MAX(AboveHWM!Y44-Tier2_Vintage!Y44,0)","v":48.984000000000002},{"$f":"MAX(AboveHWM!Z44-Tier2_Vintage!Z44,0)","v":60.287999999999997},{"$f":"MAX(AboveHWM!AA44-Tier2_Vintage!AA44,0)","v":52.752000000000002},{"$f":"MAX(AboveHWM!AB44-Tier2_Vintage!AB44,0)","v":112.75200000000001},{"$f":"MAX(AboveHWM!AC44-Tier2_Vintage!AC44,0)","v":81.432000000000002},{"$f":"MAX(AboveHWM!AD44-Tier2_Vintage!AD44,0)","v":104.4},{"$f":"MAX(AboveHWM!AE44-Tier2_Vintage!AE44,0)","v":83.781000000000006},{"$f":"MAX(AboveHWM!AF44-Tier2_Vintage!AF44,0)","v":104.4},{"$f":"MAX(AboveHWM!AG44-Tier2_Vintage!AG44,0)","v":89.784000000000006},{"$f":"MAX(AboveHWM!AH44-Tier2_Vintage!AH44,0)","v":108.57600000000001},{"$f":"MAX(AboveHWM!AI44-Tier2_Vintage!AI44,0)","v":85.608000000000004},{"$f":"MAX(AboveHWM!AJ44-Tier2_Vintage!AJ44,0)","v":100.224},{"$f":"MAX(AboveHWM!AK44-Tier2_Vintage!AK44,0)","v":75.168000000000006},{"$f":"MAX(AboveHWM!AL44-Tier2_Vintage!AL44,0)","v":108.57600000000001},{"$f":"MAX(AboveHWM!AM44-Tier2_Vintage!AM44,0)","v":85.347000000000008},{"$f":"MAX(AboveHWM!AN44-Tier2_Vintage!AN44,0)","v":108.57600000000001},{"$f":"MAX(AboveHWM!AO44-Tier2_Vintage!AO44,0)","v":79.344000000000008},{"$f":"MAX(AboveHWM!AP44-Tier2_Vintage!AP44,0)","v":108.57600000000001},{"$f":"MAX(AboveHWM!AQ44-Tier2_Vintage!AQ44,0)","v":85.608000000000004},{"$f":"MAX(AboveHWM!AR44-Tier2_Vintage!AR44,0)","v":104.4},{"$f":"MAX(AboveHWM!AS44-Tier2_Vintage!AS44,0)","v":83.52000000000001},{"$f":"MAX(AboveHWM!AT44-Tier2_Vintage!AT44,0)","v":108.57600000000001},{"$f":"MAX(AboveHWM!AU44-Tier2_Vintage!AU44,0)","v":85.608000000000004},{"$f":"MAX(AboveHWM!AV44-Tier2_Vintage!AV44,0)","v":108.57600000000001},{"$f":"MAX(AboveHWM!AW44-Tier2_Vintage!AW44,0)","v":85.608000000000004},{"$f":"MAX(AboveHWM!AX44-Tier2_Vintage!AX44,0)","v":104.4},{"$f":"MAX(AboveHWM!AY44-Tier2_Vintage!AY44,0)","v":83.52000000000001}]
[null,10136,"Douglas Electric Cooperative",{"$f":"MAX(AboveHWM!D53-Tier2_Vintage!D53,0)","v":0},{"$f":"MAX(AboveHWM!E53-Tier2_Vintage!E53,0)","v":0},{"$f":"MAX(AboveHWM!F53-Tier2_Vintage!F53,0)","v":0},{"$f":"MAX(AboveHWM!G53-Tier2_Vintage!G53,0)","v":0},{"$f":"MAX(AboveHWM!H53-Tier2_Vintage!H53,0)","v":0},{"$f":"MAX(AboveHWM!I53-Tier2_Vintage!I53,0)","v":0},{"$f":"MAX(AboveHWM!J53-Tier2_Vintage!J53,0)","v":0},{"$f":"MAX(AboveHWM!K53-Tier2_Vintage!K53,0)","v":0},{"$f":"MAX(AboveHWM!L53-Tier2_Vintage!L53,0)","v":0},{"$f":"MAX(AboveHWM!M53-Tier2_Vintage!M53,0)","v":0},{"$f":"MAX(AboveHWM!N53-Tier2_Vintage!N53,0)","v":0},{"$f":"MAX(AboveHWM!O53-Tier2_Vintage!O53,0)","v":0},{"$f":"MAX(AboveHWM!P53-Tier2_Vintage!P53,0)","v":0},{"$f":"MAX(AboveHWM!Q53-Tier2_Vintage!Q53,0)","v":0},{"$f":"MAX(AboveHWM!R53-Tier2_Vintage!R53,0)","v":0},{"$f":"MAX(AboveHWM!S53-Tier2_Vintage!S53,0)","v":0},{"$f":"MAX(AboveHWM!T53-Tier2_Vintage!T53,0)","v":0},{"$f":"MAX(AboveHWM!U53-Tier2_Vintage!U53,0)","v":0},{"$f":"MAX(AboveHWM!V53-Tier2_Vintage!V53,0)","v":0},{"$f":"MAX(AboveHWM!W53-Tier2_Vintage!W53,0)","v":0},{"$f":"MAX(AboveHWM!X53-Tier2_Vintage!X53,0)","v":0},{"$f":"MAX(AboveHWM!Y53-Tier2_Vintage!Y53,0)","v":0},{"$f":"MAX(AboveHWM!Z53-Tier2_Vintage!Z53,0)","v":0},{"$f":"MAX(AboveHWM!AA53-Tier2_Vintage!AA53,0)","v":0},{"$f":"MAX(AboveHWM!AB53-Tier2_Vintage!AB53,0)","v":0},{"$f":"MAX(AboveHWM!AC53-Tier2_Vintage!AC53,0)","v":0},{"$f":"MAX(AboveHWM!AD53-Tier2_Vintage!AD53,0)","v":0},{"$f":"MAX(AboveHWM!AE53-Tier2_Vintage!AE53,0)","v":0},{"$f":"MAX(AboveHWM!AF53-Tier2_Vintage!AF53,0)","v":0},{"$f":"MAX(AboveHWM!AG53-Tier2_Vintage!AG53,0)","v":0},{"$f":"MAX(AboveHWM!AH53-Tier2_Vintage!AH53,0)","v":0},{"$f":"MAX(AboveHWM!AI53-Tier2_Vintage!AI53,0)","v":0},{"$f":"MAX(AboveHWM!AJ53-Tier2_Vintage!AJ53,0)","v":0},{"$f":"MAX(AboveHWM!AK53-Tier2_Vintage!AK53,0)","v":0},{"$f":"MAX(AboveHWM!AL53-Tier2_Vintage!AL53,0)","v":0},{"$f":"MAX(AboveHWM!AM53-Tier2_Vintage!AM53,0)","v":0},{"$f":"MAX(AboveHWM!AN53-Tier2_Vintage!AN53,0)","v":0},{"$f":"MAX(AboveHWM!AO53-Tier2_Vintage!AO53,0)","v":0},{"$f":"MAX(AboveHWM!AP53-Tier2_Vintage!AP53,0)","v":0},{"$f":"MAX(AboveHWM!AQ53-Tier2_Vintage!AQ53,0)","v":0},{"$f":"MAX(AboveHWM!AR53-Tier2_Vintage!AR53,0)","v":0},{"$f":"MAX(AboveHWM!AS53-Tier2_Vintage!AS53,0)","v":0},{"$f":"MAX(AboveHWM!AT53-Tier2_Vintage!AT53,0)","v":0},{"$f":"MAX(AboveHWM!AU53-Tier2_Vintage!AU53,0)","v":0},{"$f":"MAX(AboveHWM!AV53-Tier2_Vintage!AV53,0)","v":0},{"$f":"MAX(AboveHWM!AW53-Tier2_Vintage!AW53,0)","v":0},{"$f":"MAX(AboveHWM!AX53-Tier2_Vintage!AX53,0)","v":0},{"$f":"MAX(AboveHWM!AY53-Tier2_Vintage!AY53,0)","v":0}]
[null,10174,"Farmers Elec Coop",{"$f":"MAX(AboveHWM!D62-Tier2_Vintage!D62,0)","v":0},{"$f":"MAX(AboveHWM!E62-Tier2_Vintage!E62,0)","v":0},{"$f":"MAX(AboveHWM!F62-Tier2_Vintage!F62,0)","v":0},{"$f":"MAX(AboveHWM!G62-Tier2_Vintage!G62,0)","v":0},{"$f":"MAX(AboveHWM!H62-Tier2_Vintage!H62,0)","v":0},{"$f":"MAX(AboveHWM!I62-Tier2_Vintage!I62,0)","v":0},{"$f":"MAX(AboveHWM!J62-Tier2_Vintage!J62,0)","v":0},{"$f":"MAX(AboveHWM!K62-Tier2_Vintage!K62,0)","v":0},{"$f":"MAX(AboveHWM!L62-Tier2_Vintage!L62,0)","v":0},{"$f":"MAX(AboveHWM!M62-Tier2_Vintage!M62,0)","v":0},{"$f":"MAX(AboveHWM!N62-Tier2_Vintage!N62,0)","v":0},{"$f":"MAX(AboveHWM!O62-Tier2_Vintage!O62,0)","v":0},{"$f":"MAX(AboveHWM!P62-Tier2_Vintage!P62,0)","v":0},{"$f":"MAX(AboveHWM!Q62-Tier2_Vintage!Q62,0)","v":0},{"$f":"MAX(AboveHWM!R62-Tier2_Vintage!R62,0)","v":0},{"$f":"MAX(AboveHWM!S62-Tier2_Vintage!S62,0)","v":0},{"$f":"MAX(AboveHWM!T62-Tier2_Vintage!T62,0)","v":0},{"$f":"MAX(AboveHWM!U62-Tier2_Vintage!U62,0)","v":0},{"$f":"MAX(AboveHWM!V62-Tier2_Vintage!V62,0)","v":0},{"$f":"MAX(AboveHWM!W62-Tier2_Vintage!W62,0)","v":0},{"$f":"MAX(AboveHWM!X62-Tier2_Vintage!X62,0)","v":0},{"$f":"MAX(AboveHWM!Y62-Tier2_Vintage!Y62,0)","v":0},{"$f":"MAX(AboveHWM!Z62-Tier2_Vintage!Z62,0)","v":0},{"$f":"MAX(AboveHWM!AA62-Tier2_Vintage!AA62,0)","v":0},{"$f":"MAX(AboveHWM!AB62-Tier2_Vintage!AB62,0)","v":0},{"$f":"MAX(AboveHWM!AC62-Tier2_Vintage!AC62,0)","v":0},{"$f":"MAX(AboveHWM!AD62-Tier2_Vintage!AD62,0)","v":0},{"$f":"MAX(AboveHWM!AE62-Tier2_Vintage!AE62,0)","v":0},{"$f":"MAX(AboveHWM!AF62-Tier2_Vintage!AF62,0)","v":0},{"$f":"MAX(AboveHWM!AG62-Tier2_Vintage!AG62,0)","v":0},{"$f":"MAX(AboveHWM!AH62-Tier2_Vintage!AH62,0)","v":0},{"$f":"MAX(AboveHWM!AI62-Tier2_Vintage!AI62,0)","v":0},{"$f":"MAX(AboveHWM!AJ62-Tier2_Vintage!AJ62,0)","v":0},{"$f":"MAX(AboveHWM!AK62-Tier2_Vintage!AK62,0)","v":0},{"$f":"MAX(AboveHWM!AL62-Tier2_Vintage!AL62,0)","v":0},{"$f":"MAX(AboveHWM!AM62-Tier2_Vintage!AM62,0)","v":0},{"$f":"MAX(AboveHWM!AN62-Tier2_Vintage!AN62,0)","v":0},{"$f":"MAX(AboveHWM!AO62-Tier2_Vintage!AO62,0)","v":0},{"$f":"MAX(AboveHWM!AP62-Tier2_Vintage!AP62,0)","v":0},{"$f":"MAX(AboveHWM!AQ62-Tier2_Vintage!AQ62,0)","v":0},{"$f":"MAX(AboveHWM!AR62-Tier2_Vintage!AR62,0)","v":0},{"$f":"MAX(AboveHWM!AS62-Tier2_Vintage!AS62,0)","v":0},{"$f":"MAX(AboveHWM!AT62-Tier2_Vintage!AT62,0)","v":0},{"$f":"MAX(AboveHWM!AU62-Tier2_Vintage!AU62,0)","v":0},{"$f":"MAX(AboveHWM!AV62-Tier2_Vintage!AV62,0)","v":0},{"$f":"MAX(AboveHWM!AW62-Tier2_Vintage!AW62,0)","v":0},{"$f":"MAX(AboveHWM!AX62-Tier2_Vintage!AX62,0)","v":0},{"$f":"MAX(AboveHWM!AY62-Tier2_Vintage!AY62,0)","v":0}]
[null,10203,"Idaho County L & P",{"$f":"MAX(AboveHWM!D71-Tier2_Vintage!D71,0)","v":0},{"$f":"MAX(AboveHWM!E71-Tier2_Vintage!E71,0)","v":0},{"$f":"MAX(AboveHWM!F71-Tier2_Vintage!F71,0)","v":0},{"$f":"MAX(AboveHWM!G71-Tier2_Vintage!G71,0)","v":0},{"$f":"MAX(AboveHWM!H71-Tier2_Vintage!H71,0)","v":0},{"$f":"MAX(AboveHWM!I71-Tier2_Vintage!I71,0)","v":0},{"$f":"MAX(AboveHWM!J71-Tier2_Vintage!J71,0)","v":0},{"$f":"MAX(AboveHWM!K71-Tier2_Vintage!K71,0)","v":0},{"$f":"MAX(AboveHWM!L71-Tier2_Vintage!L71,0)","v":0},{"$f":"MAX(AboveHWM!M71-Tier2_Vintage!M71,0)","v":0},{"$f":"MAX(AboveHWM!N71-Tier2_Vintage!N71,0)","v":0},{"$f":"MAX(AboveHWM!O71-Tier2_Vintage!O71,0)","v":0},{"$f":"MAX(AboveHWM!P71-Tier2_Vintage!P71,0)","v":0},{"$f":"MAX(AboveHWM!Q71-Tier2_Vintage!Q71,0)","v":0},{"$f":"MAX(AboveHWM!R71-Tier2_Vintage!R71,0)","v":0},{"$f":"MAX(AboveHWM!S71-Tier2_Vintage!S71,0)","v":0},{"$f":"MAX(AboveHWM!T71-Tier2_Vintage!T71,0)","v":0},{"$f":"MAX(AboveHWM!U71-Tier2_Vintage!U71,0)","v":0},{"$f":"MAX(AboveHWM!V71-Tier2_Vintage!V71,0)","v":0},{"$f":"MAX(AboveHWM!W71-Tier2_Vintage!W71,0)","v":0},{"$f":"MAX(AboveHWM!X71-Tier2_Vintage!X71,0)","v":0},{"$f":"MAX(AboveHWM!Y71-Tier2_Vintage!Y71,0)","v":0},{"$f":"MAX(AboveHWM!Z71-Tier2_Vintage!Z71,0)","v":0},{"$f":"MAX(AboveHWM!AA71-Tier2_Vintage!AA71,0)","v":0},{"$f":"MAX(AboveHWM!AB71-Tier2_Vintage!AB71,0)","v":0},{"$f":"MAX(AboveHWM!AC71-Tier2_Vintage!AC71,0)","v":0},{"$f":"MAX(AboveHWM!AD71-Tier2_Vintage!AD71,0)","v":0},{"$f":"MAX(AboveHWM!AE71-Tier2_Vintage!AE71,0)","v":0},{"$f":"MAX(AboveHWM!AF71-Tier2_Vintage!AF71,0)","v":0},{"$f":"MAX(AboveHWM!AG71-Tier2_Vintage!AG71,0)","v":0},{"$f":"MAX(AboveHWM!AH71-Tier2_Vintage!AH71,0)","v":0},{"$f":"MAX(AboveHWM!AI71-Tier2_Vintage!AI71,0)","v":0},{"$f":"MAX(AboveHWM!AJ71-Tier2_Vintage!AJ71,0)","v":0},{"$f":"MAX(AboveHWM!AK71-Tier2_Vintage!AK71,0)","v":0},{"$f":"MAX(AboveHWM!AL71-Tier2_Vintage!AL71,0)","v":0},{"$f":"MAX(AboveHWM!AM71-Tier2_Vintage!AM71,0)","v":0},{"$f":"MAX(AboveHWM!AN71-Tier2_Vintage!AN71,0)","v":0},{"$f":"MAX(AboveHWM!AO71-Tier2_Vintage!AO71,0)","v":0},{"$f":"MAX(AboveHWM!AP71-Tier2_Vintage!AP71,0)","v":0},{"$f":"MAX(AboveHWM!AQ71-Tier2_Vintage!AQ71,0)","v":0},{"$f":"MAX(AboveHWM!AR71-Tier2_Vintage!AR71,0)","v":0},{"$f":"MAX(AboveHWM!AS71-Tier2_Vintage!AS71,0)","v":0},{"$f":"MAX(AboveHWM!AT71-Tier2_Vintage!AT71,0)","v":0},{"$f":"MAX(AboveHWM!AU71-Tier2_Vintage!AU71,0)","v":0},{"$f":"MAX(AboveHWM!AV71-Tier2_Vintage!AV71,0)","v":0},{"$f":"MAX(AboveHWM!AW71-Tier2_Vintage!AW71,0)","v":0},{"$f":"MAX(AboveHWM!AX71-Tier2_Vintage!AX71,0)","v":0},{"$f":"MAX(AboveHWM!AY71-Tier2_Vintage!AY71,0)","v":0}]
[null,10204,"Idaho Falls Power",{"$f":"MAX(AboveHWM!D72-Tier2_Vintage!D72,0)","v":0},{"$f":"MAX(AboveHWM!E72-Tier2_Vintage!E72,0)","v":0},{"$f":"MAX(AboveHWM!F72-Tier2_Vintage!F72,0)","v":0},{"$f":"MAX(AboveHWM!G72-Tier2_Vintage!G72,0)","v":0},{"$f":"MAX(AboveHWM!H72-Tier2_Vintage!H72,0)","v":0},{"$f":"MAX(AboveHWM!I72-Tier2_Vintage!I72,0)","v":0},{"$f":"MAX(AboveHWM!J72-Tier2_Vintage!J72,0)","v":0},{"$f":"MAX(AboveHWM!K72-Tier2_Vintage!K72,0)","v":0},{"$f":"MAX(AboveHWM!L72-Tier2_Vintage!L72,0)","v":0},{"$f":"MAX(AboveHWM!M72-Tier2_Vintage!M72,0)","v":0},{"$f":"MAX(AboveHWM!N72-Tier2_Vintage!N72,0)","v":0},{"$f":"MAX(AboveHWM!O72-Tier2_Vintage!O72,0)","v":0},{"$f":"MAX(AboveHWM!P72-Tier2_Vintage!P72,0)","v":0},{"$f":"MAX(AboveHWM!Q72-Tier2_Vintage!Q72,0)","v":0},{"$f":"MAX(AboveHWM!R72-Tier2_Vintage!R72,0)","v":0},{"$f":"MAX(AboveHWM!S72-Tier2_Vintage!S72,0)","v":0},{"$f":"MAX(AboveHWM!T72-Tier2_Vintage!T72,0)","v":0},{"$f":"MAX(AboveHWM!U72-Tier2_Vintage!U72,0)","v":0},{"$f":"MAX(AboveHWM!V72-Tier2_Vintage!V72,0)","v":0},{"$f":"MAX(AboveHWM!W72-Tier2_Vintage!W72,0)","v":0},{"$f":"MAX(AboveHWM!X72-Tier2_Vintage!X72,0)","v":0},{"$f":"MAX(AboveHWM!Y72-Tier2_Vintage!Y72,0)","v":0},{"$f":"MAX(AboveHWM!Z72-Tier2_Vintage!Z72,0)","v":0},{"$f":"MAX(AboveHWM!AA72-Tier2_Vintage!AA72,0)","v":0},{"$f":"MAX(AboveHWM!AB72-Tier2_Vintage!AB72,0)","v":0},{"$f":"MAX(AboveHWM!AC72-Tier2_Vintage!AC72,0)","v":0},{"$f":"MAX(AboveHWM!AD72-Tier2_Vintage!AD72,0)","v":0},{"$f":"MAX(AboveHWM!AE72-Tier2_Vintage!AE72,0)","v":0},{"$f":"MAX(AboveHWM!AF72-Tier2_Vintage!AF72,0)","v":0},{"$f":"MAX(AboveHWM!AG72-Tier2_Vintage!AG72,0)","v":0},{"$f":"MAX(AboveHWM!AH72-Tier2_Vintage!AH72,0)","v":0},{"$f":"MAX(AboveHWM!AI72-Tier2_Vintage!AI72,0)","v":0},{"$f":"MAX(AboveHWM!AJ72-Tier2_Vintage!AJ72,0)","v":0},{"$f":"MAX(AboveHWM!AK72-Tier2_Vintage!AK72,0)","v":0},{"$f":"MAX(AboveHWM!AL72-Tier2_Vintage!AL72,0)","v":0},{"$f":"MAX(AboveHWM!AM72-Tier2_Vintage!AM72,0)","v":0},{"$f":"MAX(AboveHWM!AN72-Tier2_Vintage!AN72,0)","v":0},{"$f":"MAX(AboveHWM!AO72-Tier2_Vintage!AO72,0)","v":0},{"$f":"MAX(AboveHWM!AP72-Tier2_Vintage!AP72,0)","v":0},{"$f":"MAX(AboveHWM!AQ72-Tier2_Vintage!AQ72,0)","v":0},{"$f":"MAX(AboveHWM!AR72-Tier2_Vintage!AR72,0)","v":0},{"$f":"MAX(AboveHWM!AS72-Tier2_Vintage!AS72,0)","v":0},{"$f":"MAX(AboveHWM!AT72-Tier2_Vintage!AT72,0)","v":0},{"$f":"MAX(AboveHWM!AU72-Tier2_Vintage!AU72,0)","v":0},{"$f":"MAX(AboveHWM!AV72-Tier2_Vintage!AV72,0)","v":0},{"$f":"MAX(AboveHWM!AW72-Tier2_Vintage!AW72,0)","v":0},{"$f":"MAX(AboveHWM!AX72-Tier2_Vintage!AX72,0)","v":0},{"$f":"MAX(AboveHWM!AY72-Tier2_Vintage!AY72,0)","v":0}]
[null,10242,"Lost River Elec Coop",{"$f":"MAX(AboveHWM!D81-Tier2_Vintage!D81,0)","v":0},{"$f":"MAX(AboveHWM!E81-Tier2_Vintage!E81,0)","v":0},{"$f":"MAX(AboveHWM!F81-Tier2_Vintage!F81,0)","v":0},{"$f":"MAX(AboveHWM!G81-Tier2_Vintage!G81,0)","v":0},{"$f":"MAX(AboveHWM!H81-Tier2_Vintage!H81,0)","v":0},{"$f":"MAX(AboveHWM!I81-Tier2_Vintage!I81,0)","v":0},{"$f":"MAX(AboveHWM!J81-Tier2_Vintage!J81,0)","v":0},{"$f":"MAX(AboveHWM!K81-Tier2_Vintage!K81,0)","v":0},{"$f":"MAX(AboveHWM!L81-Tier2_Vintage!L81,0)","v":0},{"$f":"MAX(AboveHWM!M81-Tier2_Vintage!M81,0)","v":0},{"$f":"MAX(AboveHWM!N81-Tier2_Vintage!N81,0)","v":0},{"$f":"MAX(AboveHWM!O81-Tier2_Vintage!O81,0)","v":0},{"$f":"MAX(AboveHWM!P81-Tier2_Vintage!P81,0)","v":0},{"$f":"MAX(AboveHWM!Q81-Tier2_Vintage!Q81,0)","v":0},{"$f":"MAX(AboveHWM!R81-Tier2_Vintage!R81,0)","v":0},{"$f":"MAX(AboveHWM!S81-Tier2_Vintage!S81,0)","v":0},{"$f":"MAX(AboveHWM!T81-Tier2_Vintage!T81,0)","v":0},{"$f":"MAX(AboveHWM!U81-Tier2_Vintage!U81,0)","v":0},{"$f":"MAX(AboveHWM!V81-Tier2_Vintage!V81,0)","v":0},{"$f":"MAX(AboveHWM!W81-Tier2_Vintage!W81,0)","v":0},{"$f":"MAX(AboveHWM!X81-Tier2_Vintage!X81,0)","v":0},{"$f":"MAX(AboveHWM!Y81-Tier2_Vintage!Y81,0)","v":0},{"$f":"MAX(AboveHWM!Z81-Tier2_Vintage!Z81,0)","v":0},{"$f":"MAX(AboveHWM!AA81-Tier2_Vintage!AA81,0)","v":0},{"$f":"MAX(AboveHWM!AB81-Tier2_Vintage!AB81,0)","v":0},{"$f":"MAX(AboveHWM!AC81-Tier2_Vintage!AC81,0)","v":0},{"$f":"MAX(AboveHWM!AD81-Tier2_Vintage!AD81,0)","v":0},{"$f":"MAX(AboveHWM!AE81-Tier2_Vintage!AE81,0)","v":0},{"$f":"MAX(AboveHWM!AF81-Tier2_Vintage!AF81,0)","v":0},{"$f":"MAX(AboveHWM!AG81-Tier2_Vintage!AG81,0)","v":0},{"$f":"MAX(AboveHWM!AH81-Tier2_Vintage!AH81,0)","v":0},{"$f":"MAX(AboveHWM!AI81-Tier2_Vintage!AI81,0)","v":0},{"$f":"MAX(AboveHWM!AJ81-Tier2_Vintage!AJ81,0)","v":0},{"$f":"MAX(AboveHWM!AK81-Tier2_Vintage!AK81,0)","v":0},{"$f":"MAX(AboveHWM!AL81-Tier2_Vintage!AL81,0)","v":0},{"$f":"MAX(AboveHWM!AM81-Tier2_Vintage!AM81,0)","v":0},{"$f":"MAX(AboveHWM!AN81-Tier2_Vintage!AN81,0)","v":0},{"$f":"MAX(AboveHWM!AO81-Tier2_Vintage!AO81,0)","v":0},{"$f":"MAX(AboveHWM!AP81-Tier2_Vintage!AP81,0)","v":0},{"$f":"MAX(AboveHWM!AQ81-Tier2_Vintage!AQ81,0)","v":0},{"$f":"MAX(AboveHWM!AR81-Tier2_Vintage!AR81,0)","v":0},{"$f":"MAX(AboveHWM!AS81-Tier2_Vintage!AS81,0)","v":0},{"$f":"MAX(AboveHWM!AT81-Tier2_Vintage!AT81,0)","v":0},{"$f":"MAX(AboveHWM!AU81-Tier2_Vintage!AU81,0)","v":0},{"$f":"MAX(AboveHWM!AV81-Tier2_Vintage!AV81,0)","v":0},{"$f":"MAX(AboveHWM!AW81-Tier2_Vintage!AW81,0)","v":0},{"$f":"MAX(AboveHWM!AX81-Tier2_Vintage!AX81,0)","v":0},{"$f":"MAX(AboveHWM!AY81-Tier2_Vintage!AY81,0)","v":0}]
[null,10278,"Northern Lights",{"$f":"MAX(AboveHWM!D90-Tier2_Vintage!D90,0)","v":1580.8},{"$f":"MAX(AboveHWM!E90-Tier2_Vintage!E90,0)","v":1246.3999999999999},{"$f":"MAX(AboveHWM!F90-Tier2_Vintage!F90,0)","v":1520},{"$f":"MAX(AboveHWM!G90-Tier2_Vintage!G90,0)","v":1219.8},{"$f":"MAX(AboveHWM!H90-Tier2_Vintage!H90,0)","v":1520},{"$f":"MAX(AboveHWM!I90-Tier2_Vintage!I90,0)","v":1307.2},{"$f":"MAX(AboveHWM!J90-Tier2_Vintage!J90,0)","v":1580.8},{"$f":"MAX(AboveHWM!K90-Tier2_Vintage!K90,0)","v":1246.3999999999999},{"$f":"MAX(AboveHWM!L90-Tier2_Vintage!L90,0)","v":1520},{"$f":"MAX(AboveHWM!M90-Tier2_Vintage!M90,0)","v":1124.8},{"$f":"MAX(AboveHWM!N90-Tier2_Vintage!N90,0)","v":1580.8},{"$f":"MAX(AboveHWM!O90-Tier2_Vintage!O90,0)","v":1242.5999999999999},{"$f":"MAX(AboveHWM!P90-Tier2_Vintage!P90,0)","v":1580.8},{"$f":"MAX(AboveHWM!Q90-Tier2_Vintage!Q90,0)","v":1155.2},{"$f":"MAX(AboveHWM!R90-Tier2_Vintage!R90,0)","v":1580.8},{"$f":"MAX(AboveHWM!S90-Tier2_Vintage!S90,0)","v":1246.3999999999999},{"$f":"MAX(AboveHWM!T90-Tier2_Vintage!T90,0)","v":1520},{"$f":"MAX(AboveHWM!U90-Tier2_Vintage!U90,0)","v":1216},{"$f":"MAX(AboveHWM!V90-Tier2_Vintage!V90,0)","v":1580.8},{"$f":"MAX(AboveHWM!W90-Tier2_Vintage!W90,0)","v":1246.3999999999999},{"$f":"MAX(AboveHWM!X90-Tier2_Vintage!X90,0)","v":1641.6},{"$f":"MAX(AboveHWM!Y90-Tier2_Vintage!Y90,0)","v":1185.5999999999999},{"$f":"MAX(AboveHWM!Z90-Tier2_Vintage!Z90,0)","v":1459.1999999999998},{"$f":"MAX(AboveHWM!AA90-Tier2_Vintage!AA90,0)","v":1276.8},{"$f":"MAX(AboveHWM!AB90-Tier2_Vintage!AB90,0)","v":1889.5679999999998},{"$f":"MAX(AboveHWM!AC90-Tier2_Vintage!AC90,0)","v":1364.6879999999999},{"$f":"MAX(AboveHWM!AD90-Tier2_Vintage!AD90,0)","v":1749.6},{"$f":"MAX(AboveHWM!AE90-Tier2_Vintage!AE90,0)","v":1404.0539999999999},{"$f":"MAX(AboveHWM!AF90-Tier2_Vintage!AF90,0)","v":1749.6},{"$f":"MAX(AboveHWM!AG90-Tier2_Vintage!AG90,0)","v":1504.6559999999999},{"$f":"MAX(AboveHWM!AH90-Tier2_Vintage!AH90,0)","v":1819.5839999999998},{"$f":"MAX(AboveHWM!AI90-Tier2_Vintage!AI90,0)","v":1434.6719999999998},{"$f":"MAX(AboveHWM!AJ90-Tier2_Vintage!AJ90,0)","v":1679.616},{"$f":"MAX(AboveHWM!AK90-Tier2_Vintage!AK90,0)","v":1259.712},{"$f":"MAX(AboveHWM!AL90-Tier2_Vintage!AL90,0)","v":1819.5839999999998},{"$f":"MAX(AboveHWM!AM90-Tier2_Vintage!AM90,0)","v":1430.298},{"$f":"MAX(AboveHWM!AN90-Tier2_Vintage!AN90,0)","v":1819.5839999999998},{"$f":"MAX(AboveHWM!AO90-Tier2_Vintage!AO90,0)","v":1329.6959999999999},{"$f":"MAX(AboveHWM!AP90-Tier2_Vintage!AP90,0)","v":1819.5839999999998},{"$f":"MAX(AboveHWM!AQ90-Tier2_Vintage!AQ90,0)","v":1434.6719999999998},{"$f":"MAX(AboveHWM!AR90-Tier2_Vintage!AR90,0)","v":1749.6},{"$f":"MAX(AboveHWM!AS90-Tier2_Vintage!AS90,0)","v":1399.6799999999998},{"$f":"MAX(AboveHWM!AT90-Tier2_Vintage!AT90,0)","v":1819.5839999999998},{"$f":"MAX(AboveHWM!AU90-Tier2_Vintage!AU90,0)","v":1434.6719999999998},{"$f":"MAX(AboveHWM!AV90-Tier2_Vintage!AV90,0)","v":1819.5839999999998},{"$f":"MAX(AboveHWM!AW90-Tier2_Vintage!AW90,0)","v":1434.6719999999998},{"$f":"MAX(AboveHWM!AX90-Tier2_Vintage!AX90,0)","v":1749.6},{"$f":"MAX(AboveHWM!AY90-Tier2_Vintage!AY90,0)","v":1399.6799999999998}]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"MAX(AboveHWM!D99-Tier2_Vintage!D99,0)","v":0},{"$f":"MAX(AboveHWM!E99-Tier2_Vintage!E99,0)","v":0},{"$f":"MAX(AboveHWM!F99-Tier2_Vintage!F99,0)","v":0},{"$f":"MAX(AboveHWM!G99-Tier2_Vintage!G99,0)","v":0},{"$f":"MAX(AboveHWM!H99-Tier2_Vintage!H99,0)","v":0},{"$f":"MAX(AboveHWM!I99-Tier2_Vintage!I99,0)","v":0},{"$f":"MAX(AboveHWM!J99-Tier2_Vintage!J99,0)","v":0},{"$f":"MAX(AboveHWM!K99-Tier2_Vintage!K99,0)","v":0},{"$f":"MAX(AboveHWM!L99-Tier2_Vintage!L99,0)","v":0},{"$f":"MAX(AboveHWM!M99-Tier2_Vintage!M99,0)","v":0},{"$f":"MAX(AboveHWM!N99-Tier2_Vintage!N99,0)","v":0},{"$f":"MAX(AboveHWM!O99-Tier2_Vintage!O99,0)","v":0},{"$f":"MAX(AboveHWM!P99-Tier2_Vintage!P99,0)","v":0},{"$f":"MAX(AboveHWM!Q99-Tier2_Vintage!Q99,0)","v":0},{"$f":"MAX(AboveHWM!R99-Tier2_Vintage!R99,0)","v":0},{"$f":"MAX(AboveHWM!S99-Tier2_Vintage!S99,0)","v":0},{"$f":"MAX(AboveHWM!T99-Tier2_Vintage!T99,0)","v":0},{"$f":"MAX(AboveHWM!U99-Tier2_Vintage!U99,0)","v":0},{"$f":"MAX(AboveHWM!V99-Tier2_Vintage!V99,0)","v":0},{"$f":"MAX(AboveHWM!W99-Tier2_Vintage!W99,0)","v":0},{"$f":"MAX(AboveHWM!X99-Tier2_Vintage!X99,0)","v":0},{"$f":"MAX(AboveHWM!Y99-Tier2_Vintage!Y99,0)","v":0},{"$f":"MAX(AboveHWM!Z99-Tier2_Vintage!Z99,0)","v":0},{"$f":"MAX(AboveHWM!AA99-Tier2_Vintage!AA99,0)","v":0},{"$f":"MAX(AboveHWM!AB99-Tier2_Vintage!AB99,0)","v":0},{"$f":"MAX(AboveHWM!AC99-Tier2_Vintage!AC99,0)","v":0},{"$f":"MAX(AboveHWM!AD99-Tier2_Vintage!AD99,0)","v":0},{"$f":"MAX(AboveHWM!AE99-Tier2_Vintage!AE99,0)","v":0},{"$f":"MAX(AboveHWM!AF99-Tier2_Vintage!AF99,0)","v":0},{"$f":"MAX(AboveHWM!AG99-Tier2_Vintage!AG99,0)","v":0},{"$f":"MAX(AboveHWM!AH99-Tier2_Vintage!AH99,0)","v":0},{"$f":"MAX(AboveHWM!AI99-Tier2_Vintage!AI99,0)","v":0},{"$f":"MAX(AboveHWM!AJ99-Tier2_Vintage!AJ99,0)","v":0},{"$f":"MAX(AboveHWM!AK99-Tier2_Vintage!AK99,0)","v":0},{"$f":"MAX(AboveHWM!AL99-Tier2_Vintage!AL99,0)","v":0},{"$f":"MAX(AboveHWM!AM99-Tier2_Vintage!AM99,0)","v":0},{"$f":"MAX(AboveHWM!AN99-Tier2_Vintage!AN99,0)","v":0},{"$f":"MAX(AboveHWM!AO99-Tier2_Vintage!AO99,0)","v":0},{"$f":"MAX(AboveHWM!AP99-Tier2_Vintage!AP99,0)","v":0},{"$f":"MAX(AboveHWM!AQ99-Tier2_Vintage!AQ99,0)","v":0},{"$f":"MAX(AboveHWM!AR99-Tier2_Vintage!AR99,0)","v":0},{"$f":"MAX(AboveHWM!AS99-Tier2_Vintage!AS99,0)","v":0},{"$f":"MAX(AboveHWM!AT99-Tier2_Vintage!AT99,0)","v":0},{"$f":"MAX(AboveHWM!AU99-Tier2_Vintage!AU99,0)","v":0},{"$f":"MAX(AboveHWM!AV99-Tier2_Vintage!AV99,0)","v":0},{"$f":"MAX(AboveHWM!AW99-Tier2_Vintage!AW99,0)","v":0},{"$f":"MAX(AboveHWM!AX99-Tier2_Vintage!AX99,0)","v":0},{"$f":"MAX(AboveHWM!AY99-Tier2_Vintage!AY99,0)","v":0}]
[null,10352,"Skamania County PUD #1",{"$f":"MAX(AboveHWM!D108-Tier2_Vintage!D108,0)","v":435.13600000000002},{"$f":"MAX(AboveHWM!E108-Tier2_Vintage!E108,0)","v":343.08800000000002},{"$f":"MAX(AboveHWM!F108-Tier2_Vintage!F108,0)","v":418.40000000000003},{"$f":"MAX(AboveHWM!G108-Tier2_Vintage!G108,0)","v":335.76600000000002},{"$f":"MAX(AboveHWM!H108-Tier2_Vintage!H108,0)","v":418.40000000000003},{"$f":"MAX(AboveHWM!I108-Tier2_Vintage!I108,0)","v":359.82400000000001},{"$f":"MAX(AboveHWM!J108-Tier2_Vintage!J108,0)","v":435.13600000000002},{"$f":"MAX(AboveHWM!K108-Tier2_Vintage!K108,0)","v":343.08800000000002},{"$f":"MAX(AboveHWM!L108-Tier2_Vintage!L108,0)","v":418.40000000000003},{"$f":"MAX(AboveHWM!M108-Tier2_Vintage!M108,0)","v":309.61599999999999},{"$f":"MAX(AboveHWM!N108-Tier2_Vintage!N108,0)","v":435.13600000000002},{"$f":"MAX(AboveHWM!O108-Tier2_Vintage!O108,0)","v":342.04200000000003},{"$f":"MAX(AboveHWM!P108-Tier2_Vintage!P108,0)","v":435.13600000000002},{"$f":"MAX(AboveHWM!Q108-Tier2_Vintage!Q108,0)","v":317.98400000000004},{"$f":"MAX(AboveHWM!R108-Tier2_Vintage!R108,0)","v":435.13600000000002},{"$f":"MAX(AboveHWM!S108-Tier2_Vintage!S108,0)","v":343.08800000000002},{"$f":"MAX(AboveHWM!T108-Tier2_Vintage!T108,0)","v":418.40000000000003},{"$f":"MAX(AboveHWM!U108-Tier2_Vintage!U108,0)","v":334.72},{"$f":"MAX(AboveHWM!V108-Tier2_Vintage!V108,0)","v":435.13600000000002},{"$f":"MAX(AboveHWM!W108-Tier2_Vintage!W108,0)","v":343.08800000000002},{"$f":"MAX(AboveHWM!X108-Tier2_Vintage!X108,0)","v":451.87200000000001},{"$f":"MAX(AboveHWM!Y108-Tier2_Vintage!Y108,0)","v":326.35200000000003},{"$f":"MAX(AboveHWM!Z108-Tier2_Vintage!Z108,0)","v":401.66399999999999},{"$f":"MAX(AboveHWM!AA108-Tier2_Vintage!AA108,0)","v":351.45600000000002},{"$f":"MAX(AboveHWM!AB108-Tier2_Vintage!AB108,0)","v":478.65600000000006},{"$f":"MAX(AboveHWM!AC108-Tier2_Vintage!AC108,0)","v":345.69600000000003},{"$f":"MAX(AboveHWM!AD108-Tier2_Vintage!AD108,0)","v":443.20000000000005},{"$f":"MAX(AboveHWM!AE108-Tier2_Vintage!AE108,0)","v":355.66800000000001},{"$f":"MAX(AboveHWM!AF108-Tier2_Vintage!AF108,0)","v":443.20000000000005},{"$f":"MAX(AboveHWM!AG108-Tier2_Vintage!AG108,0)","v":381.15200000000004},{"$f":"MAX(AboveHWM!AH108-Tier2_Vintage!AH108,0)","v":460.92800000000005},{"$f":"MAX(AboveHWM!AI108-Tier2_Vintage!AI108,0)","v":363.42400000000004},{"$f":"MAX(AboveHWM!AJ108-Tier2_Vintage!AJ108,0)","v":425.47200000000004},{"$f":"MAX(AboveHWM!AK108-Tier2_Vintage!AK108,0)","v":319.10400000000004},{"$f":"MAX(AboveHWM!AL108-Tier2_Vintage!AL108,0)","v":460.92800000000005},{"$f":"MAX(AboveHWM!AM108-Tier2_Vintage!AM108,0)","v":362.31600000000003},{"$f":"MAX(AboveHWM!AN108-Tier2_Vintage!AN108,0)","v":460.92800000000005},{"$f":"MAX(AboveHWM!AO108-Tier2_Vintage!AO108,0)","v":336.83200000000005},{"$f":"MAX(AboveHWM!AP108-Tier2_Vintage!AP108,0)","v":460.92800000000005},{"$f":"MAX(AboveHWM!AQ108-Tier2_Vintage!AQ108,0)","v":363.42400000000004},{"$f":"MAX(AboveHWM!AR108-Tier2_Vintage!AR108,0)","v":443.20000000000005},{"$f":"MAX(AboveHWM!AS108-Tier2_Vintage!AS108,0)","v":354.56000000000006},{"$f":"MAX(AboveHWM!AT108-Tier2_Vintage!AT108,0)","v":460.92800000000005},{"$f":"MAX(AboveHWM!AU108-Tier2_Vintage!AU108,0)","v":363.42400000000004},{"$f":"MAX(AboveHWM!AV108-Tier2_Vintage!AV108,0)","v":460.92800000000005},{"$f":"MAX(AboveHWM!AW108-Tier2_Vintage!AW108,0)","v":363.42400000000004},{"$f":"MAX(AboveHWM!AX108-Tier2_Vintage!AX108,0)","v":443.20000000000005},{"$f":"MAX(AboveHWM!AY108-Tier2_Vintage!AY108,0)","v":354.56000000000006}]
[null,10379,"Steilacoom, Town of",{"$f":"MAX(AboveHWM!D117-Tier2_Vintage!D117,0)","v":0},{"$f":"MAX(AboveHWM!E117-Tier2_Vintage!E117,0)","v":0},{"$f":"MAX(AboveHWM!F117-Tier2_Vintage!F117,0)","v":0},{"$f":"MAX(AboveHWM!G117-Tier2_Vintage!G117,0)","v":0},{"$f":"MAX(AboveHWM!H117-Tier2_Vintage!H117,0)","v":0},{"$f":"MAX(AboveHWM!I117-Tier2_Vintage!I117,0)","v":0},{"$f":"MAX(AboveHWM!J117-Tier2_Vintage!J117,0)","v":0},{"$f":"MAX(AboveHWM!K117-Tier2_Vintage!K117,0)","v":0},{"$f":"MAX(AboveHWM!L117-Tier2_Vintage!L117,0)","v":0},{"$f":"MAX(AboveHWM!M117-Tier2_Vintage!M117,0)","v":0},{"$f":"MAX(AboveHWM!N117-Tier2_Vintage!N117,0)","v":0},{"$f":"MAX(AboveHWM!O117-Tier2_Vintage!O117,0)","v":0},{"$f":"MAX(AboveHWM!P117-Tier2_Vintage!P117,0)","v":0},{"$f":"MAX(AboveHWM!Q117-Tier2_Vintage!Q117,0)","v":0},{"$f":"MAX(AboveHWM!R117-Tier2_Vintage!R117,0)","v":0},{"$f":"MAX(AboveHWM!S117-Tier2_Vintage!S117,0)","v":0},{"$f":"MAX(AboveHWM!T117-Tier2_Vintage!T117,0)","v":0},{"$f":"MAX(AboveHWM!U117-Tier2_Vintage!U117,0)","v":0},{"$f":"MAX(AboveHWM!V117-Tier2_Vintage!V117,0)","v":0},{"$f":"MAX(AboveHWM!W117-Tier2_Vintage!W117,0)","v":0},{"$f":"MAX(AboveHWM!X117-Tier2_Vintage!X117,0)","v":0},{"$f":"MAX(AboveHWM!Y117-Tier2_Vintage!Y117,0)","v":0},{"$f":"MAX(AboveHWM!Z117-Tier2_Vintage!Z117,0)","v":0},{"$f":"MAX(AboveHWM!AA117-Tier2_Vintage!AA117,0)","v":0},{"$f":"MAX(AboveHWM!AB117-Tier2_Vintage!AB117,0)","v":0},{"$f":"MAX(AboveHWM!AC117-Tier2_Vintage!AC117,0)","v":0},{"$f":"MAX(AboveHWM!AD117-Tier2_Vintage!AD117,0)","v":0},{"$f":"MAX(AboveHWM!AE117-Tier2_Vintage!AE117,0)","v":0},{"$f":"MAX(AboveHWM!AF117-Tier2_Vintage!AF117,0)","v":0},{"$f":"MAX(AboveHWM!AG117-Tier2_Vintage!AG117,0)","v":0},{"$f":"MAX(AboveHWM!AH117-Tier2_Vintage!AH117,0)","v":0},{"$f":"MAX(AboveHWM!AI117-Tier2_Vintage!AI117,0)","v":0},{"$f":"MAX(AboveHWM!AJ117-Tier2_Vintage!AJ117,0)","v":0},{"$f":"MAX(AboveHWM!AK117-Tier2_Vintage!AK117,0)","v":0},{"$f":"MAX(AboveHWM!AL117-Tier2_Vintage!AL117,0)","v":0},{"$f":"MAX(AboveHWM!AM117-Tier2_Vintage!AM117,0)","v":0},{"$f":"MAX(AboveHWM!AN117-Tier2_Vintage!AN117,0)","v":0},{"$f":"MAX(AboveHWM!AO117-Tier2_Vintage!AO117,0)","v":0},{"$f":"MAX(AboveHWM!AP117-Tier2_Vintage!AP117,0)","v":0},{"$f":"MAX(AboveHWM!AQ117-Tier2_Vintage!AQ117,0)","v":0},{"$f":"MAX(AboveHWM!AR117-Tier2_Vintage!AR117,0)","v":0},{"$f":"MAX(AboveHWM!AS117-Tier2_Vintage!AS117,0)","v":0},{"$f":"MAX(AboveHWM!AT117-Tier2_Vintage!AT117,0)","v":0},{"$f":"MAX(AboveHWM!AU117-Tier2_Vintage!AU117,0)","v":0},{"$f":"MAX(AboveHWM!AV117-Tier2_Vintage!AV117,0)","v":0},{"$f":"MAX(AboveHWM!AW117-Tier2_Vintage!AW117,0)","v":0},{"$f":"MAX(AboveHWM!AX117-Tier2_Vintage!AX117,0)","v":0},{"$f":"MAX(AboveHWM!AY117-Tier2_Vintage!AY117,0)","v":0}]
[null,10440,"Wahkiakum County PUD #1",{"$f":"MAX(AboveHWM!D126-Tier2_Vintage!D126,0)","v":0},{"$f":"MAX(AboveHWM!E126-Tier2_Vintage!E126,0)","v":0},{"$f":"MAX(AboveHWM!F126-Tier2_Vintage!F126,0)","v":0},{"$f":"MAX(AboveHWM!G126-Tier2_Vintage!G126,0)","v":0},{"$f":"MAX(AboveHWM!H126-Tier2_Vintage!H126,0)","v":0},{"$f":"MAX(AboveHWM!I126-Tier2_Vintage!I126,0)","v":0},{"$f":"MAX(AboveHWM!J126-Tier2_Vintage!J126,0)","v":0},{"$f":"MAX(AboveHWM!K126-Tier2_Vintage!K126,0)","v":0},{"$f":"MAX(AboveHWM!L126-Tier2_Vintage!L126,0)","v":0},{"$f":"MAX(AboveHWM!M126-Tier2_Vintage!M126,0)","v":0},{"$f":"MAX(AboveHWM!N126-Tier2_Vintage!N126,0)","v":0},{"$f":"MAX(AboveHWM!O126-Tier2_Vintage!O126,0)","v":0},{"$f":"MAX(AboveHWM!P126-Tier2_Vintage!P126,0)","v":0},{"$f":"MAX(AboveHWM!Q126-Tier2_Vintage!Q126,0)","v":0},{"$f":"MAX(AboveHWM!R126-Tier2_Vintage!R126,0)","v":0},{"$f":"MAX(AboveHWM!S126-Tier2_Vintage!S126,0)","v":0},{"$f":"MAX(AboveHWM!T126-Tier2_Vintage!T126,0)","v":0},{"$f":"MAX(AboveHWM!U126-Tier2_Vintage!U126,0)","v":0},{"$f":"MAX(AboveHWM!V126-Tier2_Vintage!V126,0)","v":0},{"$f":"MAX(AboveHWM!W126-Tier2_Vintage!W126,0)","v":0},{"$f":"MAX(AboveHWM!X126-Tier2_Vintage!X126,0)","v":0},{"$f":"MAX(AboveHWM!Y126-Tier2_Vintage!Y126,0)","v":0},{"$f":"MAX(AboveHWM!Z126-Tier2_Vintage!Z126,0)","v":0},{"$f":"MAX(AboveHWM!AA126-Tier2_Vintage!AA126,0)","v":0},{"$f":"MAX(AboveHWM!AB126-Tier2_Vintage!AB126,0)","v":0},{"$f":"MAX(AboveHWM!AC126-Tier2_Vintage!AC126,0)","v":0},{"$f":"MAX(AboveHWM!AD126-Tier2_Vintage!AD126,0)","v":0},{"$f":"MAX(AboveHWM!AE126-Tier2_Vintage!AE126,0)","v":0},{"$f":"MAX(AboveHWM!AF126-Tier2_Vintage!AF126,0)","v":0},{"$f":"MAX(AboveHWM!AG126-Tier2_Vintage!AG126,0)","v":0},{"$f":"MAX(AboveHWM!AH126-Tier2_Vintage!AH126,0)","v":0},{"$f":"MAX(AboveHWM!AI126-Tier2_Vintage!AI126,0)","v":0},{"$f":"MAX(AboveHWM!AJ126-Tier2_Vintage!AJ126,0)","v":0},{"$f":"MAX(AboveHWM!AK126-Tier2_Vintage!AK126,0)","v":0},{"$f":"MAX(AboveHWM!AL126-Tier2_Vintage!AL126,0)","v":0},{"$f":"MAX(AboveHWM!AM126-Tier2_Vintage!AM126,0)","v":0},{"$f":"MAX(AboveHWM!AN126-Tier2_Vintage!AN126,0)","v":0},{"$f":"MAX(AboveHWM!AO126-Tier2_Vintage!AO126,0)","v":0},{"$f":"MAX(AboveHWM!AP126-Tier2_Vintage!AP126,0)","v":0},{"$f":"MAX(AboveHWM!AQ126-Tier2_Vintage!AQ126,0)","v":0},{"$f":"MAX(AboveHWM!AR126-Tier2_Vintage!AR126,0)","v":0},{"$f":"MAX(AboveHWM!AS126-Tier2_Vintage!AS126,0)","v":0},{"$f":"MAX(AboveHWM!AT126-Tier2_Vintage!AT126,0)","v":0},{"$f":"MAX(AboveHWM!AU126-Tier2_Vintage!AU126,0)","v":0},{"$f":"MAX(AboveHWM!AV126-Tier2_Vintage!AV126,0)","v":0},{"$f":"MAX(AboveHWM!AW126-Tier2_Vintage!AW126,0)","v":0},{"$f":"MAX(AboveHWM!AX126-Tier2_Vintage!AX126,0)","v":0},{"$f":"MAX(AboveHWM!AY126-Tier2_Vintage!AY126,0)","v":0}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"MAX(AboveHWM!D135-Tier2_Vintage!D135,0)","v":0},{"$f":"MAX(AboveHWM!E135-Tier2_Vintage!E135,0)","v":0},{"$f":"MAX(AboveHWM!F135-Tier2_Vintage!F135,0)","v":0},{"$f":"MAX(AboveHWM!G135-Tier2_Vintage!G135,0)","v":0},{"$f":"MAX(AboveHWM!H135-Tier2_Vintage!H135,0)","v":0},{"$f":"MAX(AboveHWM!I135-Tier2_Vintage!I135,0)","v":0},{"$f":"MAX(AboveHWM!J135-Tier2_Vintage!J135,0)","v":0},{"$f":"MAX(AboveHWM!K135-Tier2_Vintage!K135,0)","v":0},{"$f":"MAX(AboveHWM!L135-Tier2_Vintage!L135,0)","v":0},{"$f":"MAX(AboveHWM!M135-Tier2_Vintage!M135,0)","v":0},{"$f":"MAX(AboveHWM!N135-Tier2_Vintage!N135,0)","v":0},{"$f":"MAX(AboveHWM!O135-Tier2_Vintage!O135,0)","v":0},{"$f":"MAX(AboveHWM!P135-Tier2_Vintage!P135,0)","v":0},{"$f":"MAX(AboveHWM!Q135-Tier2_Vintage!Q135,0)","v":0},{"$f":"MAX(AboveHWM!R135-Tier2_Vintage!R135,0)","v":0},{"$f":"MAX(AboveHWM!S135-Tier2_Vintage!S135,0)","v":0},{"$f":"MAX(AboveHWM!T135-Tier2_Vintage!T135,0)","v":0},{"$f":"MAX(AboveHWM!U135-Tier2_Vintage!U135,0)","v":0},{"$f":"MAX(AboveHWM!V135-Tier2_Vintage!V135,0)","v":0},{"$f":"MAX(AboveHWM!W135-Tier2_Vintage!W135,0)","v":0},{"$f":"MAX(AboveHWM!X135-Tier2_Vintage!X135,0)","v":0},{"$f":"MAX(AboveHWM!Y135-Tier2_Vintage!Y135,0)","v":0},{"$f":"MAX(AboveHWM!Z135-Tier2_Vintage!Z135,0)","v":0},{"$f":"MAX(AboveHWM!AA135-Tier2_Vintage!AA135,0)","v":0},{"$f":"MAX(AboveHWM!AB135-Tier2_Vintage!AB135,0)","v":0},{"$f":"MAX(AboveHWM!AC135-Tier2_Vintage!AC135,0)","v":0},{"$f":"MAX(AboveHWM!AD135-Tier2_Vintage!AD135,0)","v":0},{"$f":"MAX(AboveHWM!AE135-Tier2_Vintage!AE135,0)","v":0},{"$f":"MAX(AboveHWM!AF135-Tier2_Vintage!AF135,0)","v":0},{"$f":"MAX(AboveHWM!AG135-Tier2_Vintage!AG135,0)","v":0},{"$f":"MAX(AboveHWM!AH135-Tier2_Vintage!AH135,0)","v":0},{"$f":"MAX(AboveHWM!AI135-Tier2_Vintage!AI135,0)","v":0},{"$f":"MAX(AboveHWM!AJ135-Tier2_Vintage!AJ135,0)","v":0},{"$f":"MAX(AboveHWM!AK135-Tier2_Vintage!AK135,0)","v":0},{"$f":"MAX(AboveHWM!AL135-Tier2_Vintage!AL135,0)","v":0},{"$f":"MAX(AboveHWM!AM135-Tier2_Vintage!AM135,0)","v":0},{"$f":"MAX(AboveHWM!AN135-Tier2_Vintage!AN135,0)","v":0},{"$f":"MAX(AboveHWM!AO135-Tier2_Vintage!AO135,0)","v":0},{"$f":"MAX(AboveHWM!AP135-Tier2_Vintage!AP135,0)","v":0},{"$f":"MAX(AboveHWM!AQ135-Tier2_Vintage!AQ135,0)","v":0},{"$f":"MAX(AboveHWM!AR135-Tier2_Vintage!AR135,0)","v":0},{"$f":"MAX(AboveHWM!AS135-Tier2_Vintage!AS135,0)","v":0},{"$f":"MAX(AboveHWM!AT135-Tier2_Vintage!AT135,0)","v":0},{"$f":"MAX(AboveHWM!AU135-Tier2_Vintage!AU135,0)","v":0},{"$f":"MAX(AboveHWM!AV135-Tier2_Vintage!AV135,0)","v":0},{"$f":"MAX(AboveHWM!AW135-Tier2_Vintage!AW135,0)","v":0},{"$f":"MAX(AboveHWM!AX135-Tier2_Vintage!AX135,0)","v":0},{"$f":"MAX(AboveHWM!AY135-Tier2_Vintage!AY135,0)","v":0}]
[null,11680,"Weiser, City of",{"$f":"MAX(AboveHWM!D136-Tier2_Vintage!D136,0)","v":0},{"$f":"MAX(AboveHWM!E136-Tier2_Vintage!E136,0)","v":0},{"$f":"MAX(AboveHWM!F136-Tier2_Vintage!F136,0)","v":0},{"$f":"MAX(AboveHWM!G136-Tier2_Vintage!G136,0)","v":0},{"$f":"MAX(AboveHWM!H136-Tier2_Vintage!H136,0)","v":0},{"$f":"MAX(AboveHWM!I136-Tier2_Vintage!I136,0)","v":0},{"$f":"MAX(AboveHWM!J136-Tier2_Vintage!J136,0)","v":0},{"$f":"MAX(AboveHWM!K136-Tier2_Vintage!K136,0)","v":0},{"$f":"MAX(AboveHWM!L136-Tier2_Vintage!L136,0)","v":0},{"$f":"MAX(AboveHWM!M136-Tier2_Vintage!M136,0)","v":0},{"$f":"MAX(AboveHWM!N136-Tier2_Vintage!N136,0)","v":0},{"$f":"MAX(AboveHWM!O136-Tier2_Vintage!O136,0)","v":0},{"$f":"MAX(AboveHWM!P136-Tier2_Vintage!P136,0)","v":0},{"$f":"MAX(AboveHWM!Q136-Tier2_Vintage!Q136,0)","v":0},{"$f":"MAX(AboveHWM!R136-Tier2_Vintage!R136,0)","v":0},{"$f":"MAX(AboveHWM!S136-Tier2_Vintage!S136,0)","v":0},{"$f":"MAX(AboveHWM!T136-Tier2_Vintage!T136,0)","v":0},{"$f":"MAX(AboveHWM!U136-Tier2_Vintage!U136,0)","v":0},{"$f":"MAX(AboveHWM!V136-Tier2_Vintage!V136,0)","v":0},{"$f":"MAX(AboveHWM!W136-Tier2_Vintage!W136,0)","v":0},{"$f":"MAX(AboveHWM!X136-Tier2_Vintage!X136,0)","v":0},{"$f":"MAX(AboveHWM!Y136-Tier2_Vintage!Y136,0)","v":0},{"$f":"MAX(AboveHWM!Z136-Tier2_Vintage!Z136,0)","v":0},{"$f":"MAX(AboveHWM!AA136-Tier2_Vintage!AA136,0)","v":0},{"$f":"MAX(AboveHWM!AB136-Tier2_Vintage!AB136,0)","v":0},{"$f":"MAX(AboveHWM!AC136-Tier2_Vintage!AC136,0)","v":0},{"$f":"MAX(AboveHWM!AD136-Tier2_Vintage!AD136,0)","v":0},{"$f":"MAX(AboveHWM!AE136-Tier2_Vintage!AE136,0)","v":0},{"$f":"MAX(AboveHWM!AF136-Tier2_Vintage!AF136,0)","v":0},{"$f":"MAX(AboveHWM!AG136-Tier2_Vintage!AG136,0)","v":0},{"$f":"MAX(AboveHWM!AH136-Tier2_Vintage!AH136,0)","v":0},{"$f":"MAX(AboveHWM!AI136-Tier2_Vintage!AI136,0)","v":0},{"$f":"MAX(AboveHWM!AJ136-Tier2_Vintage!AJ136,0)","v":0},{"$f":"MAX(AboveHWM!AK136-Tier2_Vintage!AK136,0)","v":0},{"$f":"MAX(AboveHWM!AL136-Tier2_Vintage!AL136,0)","v":0},{"$f":"MAX(AboveHWM!AM136-Tier2_Vintage!AM136,0)","v":0},{"$f":"MAX(AboveHWM!AN136-Tier2_Vintage!AN136,0)","v":0},{"$f":"MAX(AboveHWM!AO136-Tier2_Vintage!AO136,0)","v":0},{"$f":"MAX(AboveHWM!AP136-Tier2_Vintage!AP136,0)","v":0},{"$f":"MAX(AboveHWM!AQ136-Tier2_Vintage!AQ136,0)","v":0},{"$f":"MAX(AboveHWM!AR136-Tier2_Vintage!AR136,0)","v":0},{"$f":"MAX(AboveHWM!AS136-Tier2_Vintage!AS136,0)","v":0},{"$f":"MAX(AboveHWM!AT136-Tier2_Vintage!AT136,0)","v":0},{"$f":"MAX(AboveHWM!AU136-Tier2_Vintage!AU136,0)","v":0},{"$f":"MAX(AboveHWM!AV136-Tier2_Vintage!AV136,0)","v":0},{"$f":"MAX(AboveHWM!AW136-Tier2_Vintage!AW136,0)","v":0},{"$f":"MAX(AboveHWM!AX136-Tier2_Vintage!AX136,0)","v":0},{"$f":"MAX(AboveHWM!AY136-Tier2_Vintage!AY136,0)","v":0}]
[null,12026,"Jefferson County PUD #1",{"$f":"MAX(AboveHWM!D137-Tier2_Vintage!D137,0)","v":0},{"$f":"MAX(AboveHWM!E137-Tier2_Vintage!E137,0)","v":0},{"$f":"MAX(AboveHWM!F137-Tier2_Vintage!F137,0)","v":0},{"$f":"MAX(AboveHWM!G137-Tier2_Vintage!G137,0)","v":0},{"$f":"MAX(AboveHWM!H137-Tier2_Vintage!H137,0)","v":0},{"$f":"MAX(AboveHWM!I137-Tier2_Vintage!I137,0)","v":0},{"$f":"MAX(AboveHWM!J137-Tier2_Vintage!J137,0)","v":0},{"$f":"MAX(AboveHWM!K137-Tier2_Vintage!K137,0)","v":0},{"$f":"MAX(AboveHWM!L137-Tier2_Vintage!L137,0)","v":0},{"$f":"MAX(AboveHWM!M137-Tier2_Vintage!M137,0)","v":0},{"$f":"MAX(AboveHWM!N137-Tier2_Vintage!N137,0)","v":0},{"$f":"MAX(AboveHWM!O137-Tier2_Vintage!O137,0)","v":0},{"$f":"MAX(AboveHWM!P137-Tier2_Vintage!P137,0)","v":0},{"$f":"MAX(AboveHWM!Q137-Tier2_Vintage!Q137,0)","v":0},{"$f":"MAX(AboveHWM!R137-Tier2_Vintage!R137,0)","v":0},{"$f":"MAX(AboveHWM!S137-Tier2_Vintage!S137,0)","v":0},{"$f":"MAX(AboveHWM!T137-Tier2_Vintage!T137,0)","v":0},{"$f":"MAX(AboveHWM!U137-Tier2_Vintage!U137,0)","v":0},{"$f":"MAX(AboveHWM!V137-Tier2_Vintage!V137,0)","v":0},{"$f":"MAX(AboveHWM!W137-Tier2_Vintage!W137,0)","v":0},{"$f":"MAX(AboveHWM!X137-Tier2_Vintage!X137,0)","v":0},{"$f":"MAX(AboveHWM!Y137-Tier2_Vintage!Y137,0)","v":0},{"$f":"MAX(AboveHWM!Z137-Tier2_Vintage!Z137,0)","v":0},{"$f":"MAX(AboveHWM!AA137-Tier2_Vintage!AA137,0)","v":0},{"$f":"MAX(AboveHWM!AB137-Tier2_Vintage!AB137,0)","v":511.05600000000004},{"$f":"MAX(AboveHWM!AC137-Tier2_Vintage!AC137,0)","v":369.096},{"$f":"MAX(AboveHWM!AD137-Tier2_Vintage!AD137,0)","v":473.20000000000005},{"$f":"MAX(AboveHWM!AE137-Tier2_Vintage!AE137,0)","v":379.74299999999999},{"$f":"MAX(AboveHWM!AF137-Tier2_Vintage!AF137,0)","v":473.20000000000005},{"$f":"MAX(AboveHWM!AG137-Tier2_Vintage!AG137,0)","v":406.952},{"$f":"MAX(AboveHWM!AH137-Tier2_Vintage!AH137,0)","v":492.12800000000004},{"$f":"MAX(AboveHWM!AI137-Tier2_Vintage!AI137,0)","v":388.024},{"$f":"MAX(AboveHWM!AJ137-Tier2_Vintage!AJ137,0)","v":454.27200000000005},{"$f":"MAX(AboveHWM!AK137-Tier2_Vintage!AK137,0)","v":340.70400000000001},{"$f":"MAX(AboveHWM!AL137-Tier2_Vintage!AL137,0)","v":492.12800000000004},{"$f":"MAX(AboveHWM!AM137-Tier2_Vintage!AM137,0)","v":386.84100000000001},{"$f":"MAX(AboveHWM!AN137-Tier2_Vintage!AN137,0)","v":492.12800000000004},{"$f":"MAX(AboveHWM!AO137-Tier2_Vintage!AO137,0)","v":359.63200000000001},{"$f":"MAX(AboveHWM!AP137-Tier2_Vintage!AP137,0)","v":492.12800000000004},{"$f":"MAX(AboveHWM!AQ137-Tier2_Vintage!AQ137,0)","v":388.024},{"$f":"MAX(AboveHWM!AR137-Tier2_Vintage!AR137,0)","v":473.20000000000005},{"$f":"MAX(AboveHWM!AS137-Tier2_Vintage!AS137,0)","v":378.56},{"$f":"MAX(AboveHWM!AT137-Tier2_Vintage!AT137,0)","v":492.12800000000004},{"$f":"MAX(AboveHWM!AU137-Tier2_Vintage!AU137,0)","v":388.024},{"$f":"MAX(AboveHWM!AV137-Tier2_Vintage!AV137,0)","v":492.12800000000004},{"$f":"MAX(AboveHWM!AW137-Tier2_Vintage!AW137,0)","v":388.024},{"$f":"MAX(AboveHWM!AX137-Tier2_Vintage!AX137,0)","v":473.20000000000005},{"$f":"MAX(AboveHWM!AY137-Tier2_Vintage!AY137,0)","v":378.56}]
[null,10298,"PNGC Aggregate",{"$f":"MAX(AboveHWM!D138-Tier2_Vintage!D138,0)","v":16987.775999999998},{"$f":"MAX(AboveHWM!E138-Tier2_Vintage!E138,0)","v":13394.207999999999},{"$f":"MAX(AboveHWM!F138-Tier2_Vintage!F138,0)","v":16334.4},{"$f":"MAX(AboveHWM!G138-Tier2_Vintage!G138,0)","v":13108.356},{"$f":"MAX(AboveHWM!H138-Tier2_Vintage!H138,0)","v":16334.4},{"$f":"MAX(AboveHWM!I138-Tier2_Vintage!I138,0)","v":14047.583999999999},{"$f":"MAX(AboveHWM!J138-Tier2_Vintage!J138,0)","v":16987.775999999998},{"$f":"MAX(AboveHWM!K138-Tier2_Vintage!K138,0)","v":13394.207999999999},{"$f":"MAX(AboveHWM!L138-Tier2_Vintage!L138,0)","v":16334.4},{"$f":"MAX(AboveHWM!M138-Tier2_Vintage!M138,0)","v":12087.456},{"$f":"MAX(AboveHWM!N138-Tier2_Vintage!N138,0)","v":16987.775999999998},{"$f":"MAX(AboveHWM!O138-Tier2_Vintage!O138,0)","v":13353.371999999999},{"$f":"MAX(AboveHWM!P138-Tier2_Vintage!P138,0)","v":16987.775999999998},{"$f":"MAX(AboveHWM!Q138-Tier2_Vintage!Q138,0)","v":12414.144},{"$f":"MAX(AboveHWM!R138-Tier2_Vintage!R138,0)","v":16987.775999999998},{"$f":"MAX(AboveHWM!S138-Tier2_Vintage!S138,0)","v":13394.207999999999},{"$f":"MAX(AboveHWM!T138-Tier2_Vintage!T138,0)","v":16334.4},{"$f":"MAX(AboveHWM!U138-Tier2_Vintage!U138,0)","v":13067.52},{"$f":"MAX(AboveHWM!V138-Tier2_Vintage!V138,0)","v":16987.775999999998},{"$f":"MAX(AboveHWM!W138-Tier2_Vintage!W138,0)","v":13394.207999999999},{"$f":"MAX(AboveHWM!X138-Tier2_Vintage!X138,0)","v":17641.151999999998},{"$f":"MAX(AboveHWM!Y138-Tier2_Vintage!Y138,0)","v":12740.832},{"$f":"MAX(AboveHWM!Z138-Tier2_Vintage!Z138,0)","v":15681.023999999999},{"$f":"MAX(AboveHWM!AA138-Tier2_Vintage!AA138,0)","v":13720.895999999999},{"$f":"MAX(AboveHWM!AB138-Tier2_Vintage!AB138,0)","v":19281.887999999999},{"$f":"MAX(AboveHWM!AC138-Tier2_Vintage!AC138,0)","v":13925.808000000001},{"$f":"MAX(AboveHWM!AD138-Tier2_Vintage!AD138,0)","v":17853.599999999999},{"$f":"MAX(AboveHWM!AE138-Tier2_Vintage!AE138,0)","v":14327.513999999999},{"$f":"MAX(AboveHWM!AF138-Tier2_Vintage!AF138,0)","v":17853.599999999999},{"$f":"MAX(AboveHWM!AG138-Tier2_Vintage!AG138,0)","v":15354.096},{"$f":"MAX(AboveHWM!AH138-Tier2_Vintage!AH138,0)","v":18567.743999999999},{"$f":"MAX(AboveHWM!AI138-Tier2_Vintage!AI138,0)","v":14639.951999999999},{"$f":"MAX(AboveHWM!AJ138-Tier2_Vintage!AJ138,0)","v":17139.455999999998},{"$f":"MAX(AboveHWM!AK138-Tier2_Vintage!AK138,0)","v":12854.592000000001},{"$f":"MAX(AboveHWM!AL138-Tier2_Vintage!AL138,0)","v":18567.743999999999},{"$f":"MAX(AboveHWM!AM138-Tier2_Vintage!AM138,0)","v":14595.317999999999},{"$f":"MAX(AboveHWM!AN138-Tier2_Vintage!AN138,0)","v":18567.743999999999},{"$f":"MAX(AboveHWM!AO138-Tier2_Vintage!AO138,0)","v":13568.736000000001},{"$f":"MAX(AboveHWM!AP138-Tier2_Vintage!AP138,0)","v":18567.743999999999},{"$f":"MAX(AboveHWM!AQ138-Tier2_Vintage!AQ138,0)","v":14639.951999999999},{"$f":"MAX(AboveHWM!AR138-Tier2_Vintage!AR138,0)","v":17853.599999999999},{"$f":"MAX(AboveHWM!AS138-Tier2_Vintage!AS138,0)","v":14282.880000000001},{"$f":"MAX(AboveHWM!AT138-Tier2_Vintage!AT138,0)","v":18567.743999999999},{"$f":"MAX(AboveHWM!AU138-Tier2_Vintage!AU138,0)","v":14639.951999999999},{"$f":"MAX(AboveHWM!AV138-Tier2_Vintage!AV138,0)","v":18567.743999999999},{"$f":"MAX(AboveHWM!AW138-Tier2_Vintage!AW138,0)","v":14639.951999999999},{"$f":"MAX(AboveHWM!AX138-Tier2_Vintage!AX138,0)","v":17853.599999999999},{"$f":"MAX(AboveHWM!AY138-Tier2_Vintage!AY138,0)","v":14282.880000000001}]

{"sheet":"AboveHWM_PNGC","index":22,"n_rows":138,"n_cols":51,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Above RHWM Load Calculation (MWh)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2023-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2023-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2023-11-01"},"2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",{"$f":"TOCA!$E4*IF(D$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(E$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(F$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(G$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(H$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(I$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(J$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(K$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(L$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(M$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(N$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(O$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(P$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(Q$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(R$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(S$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(T$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(U$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(V$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(W$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(X$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(Y$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(Z$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AA$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AB$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AC$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AD$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AE$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AF$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AG$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AH$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AI$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AJ$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AK$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AL$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AM$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AN$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AO$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AP$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AQ$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AR$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AS$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AT$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AU$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AV$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AW$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AX$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AY$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10015,"Asotin County PUD #1",{"$f":"TOCA!$E5*IF(D$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(E$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(F$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(G$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(H$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(I$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(J$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(K$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(L$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(M$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(N$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(O$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(P$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(Q$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(R$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(S$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(T$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(U$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(V$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(W$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(X$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(Y$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(Z$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AA$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AB$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AC$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AD$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AE$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AF$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AG$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AH$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AI$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AJ$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AK$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AL$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AM$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AN$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AO$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AP$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AQ$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AR$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AS$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AT$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AU$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AV$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AW$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AX$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AY$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"TOCA!$E6*IF(D$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(E$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(F$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(G$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(H$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(I$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(J$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(K$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(L$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(M$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(N$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(O$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(P$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(Q$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(R$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(S$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(T$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(U$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(V$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(W$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(X$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(Y$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(Z$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AA$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AB$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AC$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AD$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AE$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AF$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AG$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AH$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AI$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AJ$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AK$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AL$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AM$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AN$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AO$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AP$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AQ$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AR$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AS$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AT$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AU$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AV$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AW$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AX$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AY$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10025,"Benton REA",{"$f":"TOCA!$E7*IF(D$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(E$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(F$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(G$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(H$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(I$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(J$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(K$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(L$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(M$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(N$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(O$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(P$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(Q$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(R$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(S$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(T$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(U$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(V$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(W$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(X$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(Y$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(Z$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AA$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AB$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AC$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AD$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AE$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AF$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AG$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AH$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AI$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AJ$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AK$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AL$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AM$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AN$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AO$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AP$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AQ$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AR$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AS$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AT$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AU$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AV$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AW$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AX$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AY$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10027,"Big Bend Elec Coop",{"$f":"TOCA!$E8*IF(D$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(E$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(F$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(G$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(H$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(I$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(J$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(K$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(L$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(M$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(N$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(O$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(P$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(Q$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(R$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(S$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(T$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(U$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(V$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(W$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(X$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(Y$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(Z$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(AA$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(AB$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(AC$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(AD$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(AE$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(AF$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(AG$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(AH$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(AI$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(AJ$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(AK$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(AL$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(AM$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(AN$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(AO$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(AP$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(AQ$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(AR$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(AS$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(AT$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(AU$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(AV$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(AW$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(AX$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(AY$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"TOCA!$E9*IF(D$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":1178.944},{"$f":"TOCA!$E9*IF(E$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":929.55200000000002},{"$f":"TOCA!$E9*IF(F$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":1133.6000000000001},{"$f":"TOCA!$E9*IF(G$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":909.71400000000006},{"$f":"TOCA!$E9*IF(H$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":1133.6000000000001},{"$f":"TOCA!$E9*IF(I$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":974.89600000000007},{"$f":"TOCA!$E9*IF(J$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":1178.944},{"$f":"TOCA!$E9*IF(K$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":929.55200000000002},{"$f":"TOCA!$E9*IF(L$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":1133.6000000000001},{"$f":"TOCA!$E9*IF(M$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":838.86400000000003},{"$f":"TOCA!$E9*IF(N$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":1178.944},{"$f":"TOCA!$E9*IF(O$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":926.71800000000007},{"$f":"TOCA!$E9*IF(P$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":1178.944},{"$f":"TOCA!$E9*IF(Q$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":861.53600000000006},{"$f":"TOCA!$E9*IF(R$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":1178.944},{"$f":"TOCA!$E9*IF(S$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":929.55200000000002},{"$f":"TOCA!$E9*IF(T$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":1133.6000000000001},{"$f":"TOCA!$E9*IF(U$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":906.88},{"$f":"TOCA!$E9*IF(V$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":1178.944},{"$f":"TOCA!$E9*IF(W$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":929.55200000000002},{"$f":"TOCA!$E9*IF(X$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":1224.288},{"$f":"TOCA!$E9*IF(Y$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":884.20799999999997},{"$f":"TOCA!$E9*IF(Z$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":1088.2560000000001},{"$f":"TOCA!$E9*IF(AA$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":952.22400000000005},{"$f":"TOCA!$E9*IF(AB$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":1222.1280000000002},{"$f":"TOCA!$E9*IF(AC$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":882.64800000000002},{"$f":"TOCA!$E9*IF(AD$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":1131.6000000000001},{"$f":"TOCA!$E9*IF(AE$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":908.10900000000004},{"$f":"TOCA!$E9*IF(AF$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":1131.6000000000001},{"$f":"TOCA!$E9*IF(AG$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":973.17600000000004},{"$f":"TOCA!$E9*IF(AH$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":1176.864},{"$f":"TOCA!$E9*IF(AI$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":927.91200000000003},{"$f":"TOCA!$E9*IF(AJ$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":1086.336},{"$f":"TOCA!$E9*IF(AK$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":814.75200000000007},{"$f":"TOCA!$E9*IF(AL$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":1176.864},{"$f":"TOCA!$E9*IF(AM$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":925.08300000000008},{"$f":"TOCA!$E9*IF(AN$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":1176.864},{"$f":"TOCA!$E9*IF(AO$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":860.01600000000008},{"$f":"TOCA!$E9*IF(AP$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":1176.864},{"$f":"TOCA!$E9*IF(AQ$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":927.91200000000003},{"$f":"TOCA!$E9*IF(AR$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":1131.6000000000001},{"$f":"TOCA!$E9*IF(AS$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":905.28000000000009},{"$f":"TOCA!$E9*IF(AT$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":1176.864},{"$f":"TOCA!$E9*IF(AU$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":927.91200000000003},{"$f":"TOCA!$E9*IF(AV$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":1176.864},{"$f":"TOCA!$E9*IF(AW$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":927.91200000000003},{"$f":"TOCA!$E9*IF(AX$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":1131.6000000000001},{"$f":"TOCA!$E9*IF(AY$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":905.28000000000009}]
[null,10044,"Canby, City of",{"$f":"TOCA!$E10*IF(D$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(E$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(F$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(G$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(H$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(I$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(J$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(K$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(L$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(M$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(N$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(O$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(P$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(Q$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(R$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(S$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(T$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(U$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(V$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(W$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(X$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(Y$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(Z$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(AA$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(AB$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(AC$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(AD$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(AE$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(AF$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(AG$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(AH$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(AI$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(AJ$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(AK$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(AL$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(AM$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(AN$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(AO$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(AP$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(AQ$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(AR$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(AS$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(AT$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(AU$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(AV$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(AW$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(AX$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(AY$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10046,"Central Electric Coop",{"$f":"TOCA!$E11*IF(D$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":7267.5199999999995},{"$f":"TOCA!$E11*IF(E$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":5730.16},{"$f":"TOCA!$E11*IF(F$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":6988},{"$f":"TOCA!$E11*IF(G$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":5607.87},{"$f":"TOCA!$E11*IF(H$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":6988},{"$f":"TOCA!$E11*IF(I$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":6009.6799999999994},{"$f":"TOCA!$E11*IF(J$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":7267.5199999999995},{"$f":"TOCA!$E11*IF(K$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":5730.16},{"$f":"TOCA!$E11*IF(L$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":6988},{"$f":"TOCA!$E11*IF(M$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":5171.12},{"$f":"TOCA!$E11*IF(N$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":7267.5199999999995},{"$f":"TOCA!$E11*IF(O$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":5712.69},{"$f":"TOCA!$E11*IF(P$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":7267.5199999999995},{"$f":"TOCA!$E11*IF(Q$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":5310.8799999999992},{"$f":"TOCA!$E11*IF(R$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":7267.5199999999995},{"$f":"TOCA!$E11*IF(S$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":5730.16},{"$f":"TOCA!$E11*IF(T$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":6988},{"$f":"TOCA!$E11*IF(U$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":5590.4},{"$f":"TOCA!$E11*IF(V$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":7267.5199999999995},{"$f":"TOCA!$E11*IF(W$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":5730.16},{"$f":"TOCA!$E11*IF(X$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":7547.0399999999991},{"$f":"TOCA!$E11*IF(Y$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":5450.6399999999994},{"$f":"TOCA!$E11*IF(Z$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":6708.48},{"$f":"TOCA!$E11*IF(AA$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":5869.92},{"$f":"TOCA!$E11*IF(AB$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":8293.1039999999994},{"$f":"TOCA!$E11*IF(AC$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":5989.4639999999999},{"$f":"TOCA!$E11*IF(AD$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":7678.7999999999993},{"$f":"TOCA!$E11*IF(AE$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":6162.2370000000001},{"$f":"TOCA!$E11*IF(AF$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":7678.7999999999993},{"$f":"TOCA!$E11*IF(AG$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":6603.768},{"$f":"TOCA!$E11*IF(AH$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":7985.9519999999993},{"$f":"TOCA!$E11*IF(AI$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":6296.616},{"$f":"TOCA!$E11*IF(AJ$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":7371.6479999999992},{"$f":"TOCA!$E11*IF(AK$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":5528.7359999999999},{"$f":"TOCA!$E11*IF(AL$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":7985.9519999999993},{"$f":"TOCA!$E11*IF(AM$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":6277.4189999999999},{"$f":"TOCA!$E11*IF(AN$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":7985.9519999999993},{"$f":"TOCA!$E11*IF(AO$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":5835.8879999999999},{"$f":"TOCA!$E11*IF(AP$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":7985.9519999999993},{"$f":"TOCA!$E11*IF(AQ$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":6296.616},{"$f":"TOCA!$E11*IF(AR$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":7678.7999999999993},{"$f":"TOCA!$E11*IF(AS$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":6143.04},{"$f":"TOCA!$E11*IF(AT$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":7985.9519999999993},{"$f":"TOCA!$E11*IF(AU$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":6296.616},{"$f":"TOCA!$E11*IF(AV$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":7985.9519999999993},{"$f":"TOCA!$E11*IF(AW$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":6296.616},{"$f":"TOCA!$E11*IF(AX$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":7678.7999999999993},{"$f":"TOCA!$E11*IF(AY$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":6143.04}]
[null,10047,"Central Lincoln PUD",{"$f":"TOCA!$E12*IF(D$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(E$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(F$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(G$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(H$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(I$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(J$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(K$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(L$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(M$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(N$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(O$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(P$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(Q$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(R$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(S$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(T$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(U$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(V$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(W$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(X$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(Y$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(Z$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(AA$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(AB$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(AC$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(AD$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(AE$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(AF$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(AG$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(AH$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(AI$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(AJ$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(AK$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(AL$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(AM$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(AN$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(AO$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(AP$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(AQ$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(AR$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(AS$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(AT$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(AU$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(AV$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(AW$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(AX$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(AY$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10055,"Albion, City of",{"$f":"TOCA!$E13*IF(D$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(E$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(F$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(G$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(H$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(I$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(J$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(K$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(L$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(M$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(N$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(O$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(P$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(Q$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(R$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(S$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(T$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(U$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(V$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(W$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(X$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(Y$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(Z$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(AA$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(AB$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(AC$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(AD$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(AE$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(AF$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(AG$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(AH$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(AI$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(AJ$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(AK$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(AL$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(AM$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(AN$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(AO$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(AP$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(AQ$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(AR$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(AS$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(AT$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(AU$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(AV$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(AW$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(AX$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(AY$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10057,"Ashland, City of",{"$f":"TOCA!$E14*IF(D$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(E$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(F$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(G$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(H$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(I$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(J$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(K$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(L$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(M$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(N$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(O$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(P$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(Q$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(R$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(S$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(T$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(U$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(V$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(W$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(X$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(Y$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(Z$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(AA$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(AB$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(AC$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(AD$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(AE$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(AF$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(AG$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(AH$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(AI$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(AJ$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(AK$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(AL$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(AM$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(AN$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(AO$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(AP$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(AQ$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(AR$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(AS$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(AT$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(AU$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(AV$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(AW$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(AX$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(AY$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10059,"Bandon, City of",{"$f":"TOCA!$E15*IF(D$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(E$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(F$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(G$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(H$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(I$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(J$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(K$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(L$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(M$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(N$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(O$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(P$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(Q$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(R$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(S$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(T$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(U$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(V$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(W$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(X$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(Y$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(Z$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(AA$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(AB$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(AC$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(AD$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(AE$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(AF$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(AG$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(AH$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(AI$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(AJ$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(AK$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(AL$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(AM$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(AN$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(AO$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(AP$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(AQ$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(AR$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(AS$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(AT$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(AU$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(AV$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(AW$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(AX$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(AY$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10062,"Bonners Ferry, City of",{"$f":"TOCA!$E17*IF(D$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(E$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(F$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(G$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(H$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(I$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(J$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(K$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(L$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(M$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(N$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(O$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(P$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(Q$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(R$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(S$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(T$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(U$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(V$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(W$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(X$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(Y$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(Z$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(AA$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(AB$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(AC$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(AD$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(AE$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(AF$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(AG$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(AH$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(AI$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(AJ$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(AK$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(AL$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(AM$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(AN$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(AO$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(AP$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(AQ$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(AR$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(AS$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(AT$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(AU$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(AV$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(AW$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(AX$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(AY$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10074,"Forest Grove, City of",{"$f":"TOCA!$E26*IF(D$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(E$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(F$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(G$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(H$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(I$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(J$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(K$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(L$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(M$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(N$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(O$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(P$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(Q$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(R$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(S$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(T$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(U$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(V$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(W$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(X$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(Y$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(Z$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(AA$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(AB$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(AC$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(AD$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(AE$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(AF$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(AG$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(AH$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(AI$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(AJ$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(AK$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(AL$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(AM$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(AN$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(AO$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(AP$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(AQ$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(AR$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(AS$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(AT$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(AU$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(AV$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(AW$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(AX$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(AY$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10087,"Port Angeles, City of",{"$f":"TOCA!$E35*IF(D$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(E$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(F$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(G$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(H$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(I$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(J$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(K$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(L$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(M$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(N$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(O$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(P$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(Q$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(R$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(S$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(T$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(U$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(V$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(W$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(X$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(Y$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(Z$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(AA$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(AB$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(AC$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(AD$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(AE$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(AF$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(AG$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(AH$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(AI$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(AJ$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(AK$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(AL$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(AM$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(AN$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(AO$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(AP$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(AQ$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(AR$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(AS$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(AT$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(AU$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(AV$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(AW$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(AX$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(AY$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10106,"Clearwater Power",{"$f":"TOCA!$E44*IF(D$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":65.311999999999998},{"$f":"TOCA!$E44*IF(E$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":51.496000000000002},{"$f":"TOCA!$E44*IF(F$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":62.8},{"$f":"TOCA!$E44*IF(G$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":50.396999999999998},{"$f":"TOCA!$E44*IF(H$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":62.8},{"$f":"TOCA!$E44*IF(I$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":54.008000000000003},{"$f":"TOCA!$E44*IF(J$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":65.311999999999998},{"$f":"TOCA!$E44*IF(K$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":51.496000000000002},{"$f":"TOCA!$E44*IF(L$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":62.8},{"$f":"TOCA!$E44*IF(M$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":46.472000000000001},{"$f":"TOCA!$E44*IF(N$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":65.311999999999998},{"$f":"TOCA!$E44*IF(O$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":51.338999999999999},{"$f":"TOCA!$E44*IF(P$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":65.311999999999998},{"$f":"TOCA!$E44*IF(Q$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":47.728000000000002},{"$f":"TOCA!$E44*IF(R$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":65.311999999999998},{"$f":"TOCA!$E44*IF(S$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":51.496000000000002},{"$f":"TOCA!$E44*IF(T$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":62.8},{"$f":"TOCA!$E44*IF(U$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":50.24},{"$f":"TOCA!$E44*IF(V$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":65.311999999999998},{"$f":"TOCA!$E44*IF(W$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":51.496000000000002},{"$f":"TOCA!$E44*IF(X$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":67.823999999999998},{"$f":"TOCA!$E44*IF(Y$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":48.984000000000002},{"$f":"TOCA!$E44*IF(Z$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":60.287999999999997},{"$f":"TOCA!$E44*IF(AA$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":52.752000000000002},{"$f":"TOCA!$E44*IF(AB$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":112.75200000000001},{"$f":"TOCA!$E44*IF(AC$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":81.432000000000002},{"$f":"TOCA!$E44*IF(AD$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":104.4},{"$f":"TOCA!$E44*IF(AE$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":83.781000000000006},{"$f":"TOCA!$E44*IF(AF$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":104.4},{"$f":"TOCA!$E44*IF(AG$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":89.784000000000006},{"$f":"TOCA!$E44*IF(AH$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":108.57600000000001},{"$f":"TOCA!$E44*IF(AI$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":85.608000000000004},{"$f":"TOCA!$E44*IF(AJ$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":100.224},{"$f":"TOCA!$E44*IF(AK$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":75.168000000000006},{"$f":"TOCA!$E44*IF(AL$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":108.57600000000001},{"$f":"TOCA!$E44*IF(AM$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":85.347000000000008},{"$f":"TOCA!$E44*IF(AN$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":108.57600000000001},{"$f":"TOCA!$E44*IF(AO$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":79.344000000000008},{"$f":"TOCA!$E44*IF(AP$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":108.57600000000001},{"$f":"TOCA!$E44*IF(AQ$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":85.608000000000004},{"$f":"TOCA!$E44*IF(AR$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":104.4},{"$f":"TOCA!$E44*IF(AS$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":83.52000000000001},{"$f":"TOCA!$E44*IF(AT$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":108.57600000000001},{"$f":"TOCA!$E44*IF(AU$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":85.608000000000004},{"$f":"TOCA!$E44*IF(AV$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":108.57600000000001},{"$f":"TOCA!$E44*IF(AW$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":85.608000000000004},{"$f":"TOCA!$E44*IF(AX$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":104.4},{"$f":"TOCA!$E44*IF(AY$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":83.52000000000001}]
[null,10136,"Douglas Electric Cooperative",{"$f":"TOCA!$E53*IF(D$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(E$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(F$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(G$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(H$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(I$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(J$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(K$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(L$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(M$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(N$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(O$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(P$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(Q$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(R$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(S$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(T$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(U$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(V$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(W$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(X$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(Y$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(Z$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(AA$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(AB$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(AC$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(AD$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(AE$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(AF$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(AG$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(AH$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(AI$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(AJ$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(AK$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(AL$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(AM$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(AN$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(AO$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(AP$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(AQ$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(AR$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(AS$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(AT$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(AU$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(AV$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(AW$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(AX$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(AY$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10174,"Farmers Elec Coop",{"$f":"TOCA!$E62*IF(D$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(E$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(F$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(G$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(H$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(I$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(J$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(K$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(L$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(M$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(N$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(O$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(P$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(Q$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(R$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(S$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(T$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(U$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(V$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(W$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(X$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(Y$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(Z$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(AA$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(AB$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(AC$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(AD$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(AE$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(AF$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(AG$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(AH$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(AI$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(AJ$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(AK$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(AL$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(AM$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(AN$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(AO$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(AP$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(AQ$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(AR$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(AS$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(AT$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(AU$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(AV$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(AW$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(AX$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(AY$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10203,"Idaho County L & P",{"$f":"TOCA!$E71*IF(D$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(E$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(F$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(G$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(H$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(I$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(J$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(K$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(L$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(M$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(N$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(O$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(P$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(Q$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(R$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(S$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(T$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(U$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(V$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(W$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(X$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(Y$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(Z$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(AA$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(AB$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(AC$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(AD$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(AE$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(AF$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(AG$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(AH$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(AI$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(AJ$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(AK$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(AL$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(AM$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(AN$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(AO$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(AP$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(AQ$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(AR$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(AS$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(AT$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(AU$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(AV$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(AW$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(AX$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(AY$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10204,"Idaho Falls Power",{"$f":"TOCA!$E72*IF(D$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(E$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(F$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(G$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(H$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(I$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(J$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(K$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(L$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(M$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(N$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(O$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(P$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(Q$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(R$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(S$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(T$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(U$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(V$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(W$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(X$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(Y$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(Z$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(AA$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(AB$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(AC$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(AD$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(AE$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(AF$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(AG$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(AH$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(AI$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(AJ$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(AK$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(AL$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(AM$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(AN$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(AO$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(AP$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(AQ$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(AR$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(AS$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(AT$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(AU$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(AV$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(AW$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(AX$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(AY$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10242,"Lost River Elec Coop",{"$f":"TOCA!$E81*IF(D$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(E$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(F$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(G$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(H$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(I$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(J$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(K$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(L$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(M$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(N$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(O$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(P$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(Q$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(R$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(S$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(T$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(U$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(V$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(W$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(X$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(Y$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(Z$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(AA$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(AB$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(AC$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(AD$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(AE$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(AF$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(AG$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(AH$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(AI$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(AJ$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(AK$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(AL$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(AM$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(AN$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(AO$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(AP$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(AQ$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(AR$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(AS$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(AT$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(AU$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(AV$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(AW$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(AX$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(AY$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10278,"Northern Lights",{"$f":"TOCA!$E90*IF(D$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":1580.8},{"$f":"TOCA!$E90*IF(E$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":1246.3999999999999},{"$f":"TOCA!$E90*IF(F$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":1520},{"$f":"TOCA!$E90*IF(G$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":1219.8},{"$f":"TOCA!$E90*IF(H$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":1520},{"$f":"TOCA!$E90*IF(I$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":1307.2},{"$f":"TOCA!$E90*IF(J$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":1580.8},{"$f":"TOCA!$E90*IF(K$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":1246.3999999999999},{"$f":"TOCA!$E90*IF(L$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":1520},{"$f":"TOCA!$E90*IF(M$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":1124.8},{"$f":"TOCA!$E90*IF(N$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":1580.8},{"$f":"TOCA!$E90*IF(O$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":1242.5999999999999},{"$f":"TOCA!$E90*IF(P$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":1580.8},{"$f":"TOCA!$E90*IF(Q$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":1155.2},{"$f":"TOCA!$E90*IF(R$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":1580.8},{"$f":"TOCA!$E90*IF(S$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":1246.3999999999999},{"$f":"TOCA!$E90*IF(T$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":1520},{"$f":"TOCA!$E90*IF(U$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":1216},{"$f":"TOCA!$E90*IF(V$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":1580.8},{"$f":"TOCA!$E90*IF(W$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":1246.3999999999999},{"$f":"TOCA!$E90*IF(X$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":1641.6},{"$f":"TOCA!$E90*IF(Y$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":1185.5999999999999},{"$f":"TOCA!$E90*IF(Z$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":1459.1999999999998},{"$f":"TOCA!$E90*IF(AA$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":1276.8},{"$f":"TOCA!$E90*IF(AB$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":1889.5679999999998},{"$f":"TOCA!$E90*IF(AC$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":1364.6879999999999},{"$f":"TOCA!$E90*IF(AD$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":1749.6},{"$f":"TOCA!$E90*IF(AE$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":1404.0539999999999},{"$f":"TOCA!$E90*IF(AF$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":1749.6},{"$f":"TOCA!$E90*IF(AG$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":1504.6559999999999},{"$f":"TOCA!$E90*IF(AH$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":1819.5839999999998},{"$f":"TOCA!$E90*IF(AI$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":1434.6719999999998},{"$f":"TOCA!$E90*IF(AJ$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":1679.616},{"$f":"TOCA!$E90*IF(AK$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":1259.712},{"$f":"TOCA!$E90*IF(AL$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":1819.5839999999998},{"$f":"TOCA!$E90*IF(AM$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":1430.298},{"$f":"TOCA!$E90*IF(AN$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":1819.5839999999998},{"$f":"TOCA!$E90*IF(AO$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":1329.6959999999999},{"$f":"TOCA!$E90*IF(AP$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":1819.5839999999998},{"$f":"TOCA!$E90*IF(AQ$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":1434.6719999999998},{"$f":"TOCA!$E90*IF(AR$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":1749.6},{"$f":"TOCA!$E90*IF(AS$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":1399.6799999999998},{"$f":"TOCA!$E90*IF(AT$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":1819.5839999999998},{"$f":"TOCA!$E90*IF(AU$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":1434.6719999999998},{"$f":"TOCA!$E90*IF(AV$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":1819.5839999999998},{"$f":"TOCA!$E90*IF(AW$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":1434.6719999999998},{"$f":"TOCA!$E90*IF(AX$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":1749.6},{"$f":"TOCA!$E90*IF(AY$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":1399.6799999999998}]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"TOCA!$E99*IF(D$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(E$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(F$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(G$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(H$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(I$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(J$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(K$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(L$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(M$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(N$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(O$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(P$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(Q$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(R$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(S$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(T$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(U$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(V$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(W$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(X$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(Y$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(Z$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(AA$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(AB$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(AC$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(AD$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(AE$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(AF$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(AG$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(AH$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(AI$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(AJ$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(AK$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(AL$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(AM$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(AN$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(AO$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(AP$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(AQ$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(AR$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(AS$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(AT$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(AU$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(AV$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(AW$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(AX$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(AY$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10352,"Skamania County PUD #1",{"$f":"TOCA!$E108*IF(D$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(E$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(F$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(G$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(H$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(I$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(J$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(K$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(L$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(M$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(N$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(O$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(P$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(Q$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(R$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(S$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(T$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(U$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(V$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(W$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(X$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(Y$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(Z$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(AA$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(AB$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(AC$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(AD$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(AE$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(AF$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(AG$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(AH$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(AI$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(AJ$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(AK$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(AL$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(AM$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(AN$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(AO$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(AP$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(AQ$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(AR$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(AS$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(AT$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(AU$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(AV$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(AW$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(AX$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(AY$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10379,"Steilacoom, Town of",{"$f":"TOCA!$E117*IF(D$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(E$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(F$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(G$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(H$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(I$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(J$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(K$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(L$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(M$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(N$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(O$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(P$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(Q$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(R$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(S$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(T$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(U$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(V$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(W$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(X$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(Y$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(Z$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(AA$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(AB$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(AC$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(AD$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(AE$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(AF$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(AG$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(AH$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(AI$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(AJ$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(AK$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(AL$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(AM$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(AN$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(AO$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(AP$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(AQ$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(AR$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(AS$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(AT$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(AU$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(AV$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(AW$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(AX$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(AY$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10440,"Wahkiakum County PUD #1",{"$f":"TOCA!$E126*IF(D$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(E$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(F$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(G$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(H$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(I$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(J$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(K$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(L$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(M$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(N$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(O$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(P$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(Q$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(R$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(S$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(T$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(U$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(V$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(W$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(X$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(Y$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(Z$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(AA$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(AB$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(AC$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(AD$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(AE$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(AF$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(AG$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(AH$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(AI$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(AJ$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(AK$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(AL$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(AM$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(AN$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(AO$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(AP$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(AQ$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(AR$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(AS$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(AT$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(AU$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(AV$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(AW$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(AX$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(AY$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"TOCA!$E135*IF(D$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(E$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(F$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(G$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(H$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(I$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(J$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(K$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(L$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(M$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(N$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(O$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(P$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(Q$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(R$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(S$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(T$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(U$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(V$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(W$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(X$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(Y$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(Z$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(AA$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(AB$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(AC$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(AD$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(AE$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(AF$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(AG$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(AH$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(AI$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(AJ$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(AK$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(AL$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(AM$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(AN$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(AO$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(AP$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(AQ$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(AR$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(AS$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(AT$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(AU$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(AV$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(AW$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(AX$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(AY$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,11680,"Weiser, City of",{"$f":"TOCA!$E136*IF(D$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(E$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(F$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(G$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(H$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(I$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(J$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(K$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(L$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(M$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(N$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(O$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(P$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(Q$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(R$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(S$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(T$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(U$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(V$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(W$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(X$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(Y$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(Z$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(AA$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(AB$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(AC$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(AD$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(AE$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(AF$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(AG$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(AH$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(AI$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(AJ$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(AK$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(AL$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(AM$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(AN$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(AO$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(AP$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(AQ$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(AR$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(AS$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(AT$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(AU$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(AV$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(AW$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(AX$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(AY$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,12026,"Jefferson County PUD #1",{"$f":"TOCA!$E137*IF(D$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(E$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(F$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(G$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(H$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(I$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(J$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(K$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(L$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(M$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(N$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(O$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(P$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(Q$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(R$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(S$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(T$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(U$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(V$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(W$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(X$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(Y$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(Z$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AA$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AB$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AC$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AD$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AE$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AF$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AG$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AH$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AI$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AJ$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AK$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AL$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AM$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AN$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AO$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AP$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AQ$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AR$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AS$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AT$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AU$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AV$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AW$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AX$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AY$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10298,"PNGC Aggregate",{"$f":"TOCA!$E138*IF(D$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(E$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(F$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(G$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(H$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(I$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(J$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(K$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(L$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(M$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(N$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(O$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(P$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(Q$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(R$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(S$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(T$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(U$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(V$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(W$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(X$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(Y$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(Z$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(AA$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(AB$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(AC$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(AD$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(AE$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(AF$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(AG$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(AH$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(AI$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(AJ$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(AK$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(AL$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(AM$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(AN$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(AO$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(AP$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(AQ$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(AR$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(AS$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(AT$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(AU$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(AV$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(AW$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(AX$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(AY$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]

{"sheet":"TRL","index":23,"n_rows":138,"n_cols":51,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Total Retail Load (MWh)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2023-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2023-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2023-11-01"},"2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",{"$f":"+VLOOKUP($B4,I_TRL!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$QJ$2,0),MATCH(D$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":271.98},{"$f":"+VLOOKUP($B4,I_TRL!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$QJ$2,0),MATCH(E$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":201.98},{"$f":"+VLOOKUP($B4,I_TRL!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$QJ$2,0),MATCH(F$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":305.12299999999999},{"$f":"+VLOOKUP($B4,I_TRL!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$QJ$2,0),MATCH(G$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":223.78700000000001},{"$f":"+VLOOKUP($B4,I_TRL!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$QJ$2,0),MATCH(H$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":375.46100000000001},{"$f":"+VLOOKUP($B4,I_TRL!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$QJ$2,0),MATCH(I$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":298.18900000000002},{"$f":"+VLOOKUP($B4,I_TRL!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$QJ$2,0),MATCH(J$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":401.43799999999999},{"$f":"+VLOOKUP($B4,I_TRL!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$QJ$2,0),MATCH(K$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":291.46199999999999},{"$f":"+VLOOKUP($B4,I_TRL!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$QJ$2,0),MATCH(L$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":346.33300000000003},{"$f":"+VLOOKUP($B4,I_TRL!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$QJ$2,0),MATCH(M$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":242.637},{"$f":"+VLOOKUP($B4,I_TRL!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$QJ$2,0),MATCH(N$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":336.339},{"$f":"+VLOOKUP($B4,I_TRL!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$QJ$2,0),MATCH(O$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":256.541},{"$f":"+VLOOKUP($B4,I_TRL!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$QJ$2,0),MATCH(P$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":285.77999999999997},{"$f":"+VLOOKUP($B4,I_TRL!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$QJ$2,0),MATCH(Q$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":201.04},{"$f":"+VLOOKUP($B4,I_TRL!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$QJ$2,0),MATCH(R$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":216.38800000000001},{"$f":"+VLOOKUP($B4,I_TRL!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$QJ$2,0),MATCH(S$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":156.15199999999999},{"$f":"+VLOOKUP($B4,I_TRL!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$QJ$2,0),MATCH(T$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":193.648},{"$f":"+VLOOKUP($B4,I_TRL!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$QJ$2,0),MATCH(U$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":140.762},{"$f":"+VLOOKUP($B4,I_TRL!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$QJ$2,0),MATCH(V$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":191.89500000000001},{"$f":"+VLOOKUP($B4,I_TRL!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$QJ$2,0),MATCH(W$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":127.045},{"$f":"+VLOOKUP($B4,I_TRL!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$QJ$2,0),MATCH(X$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":199.22800000000001},{"$f":"+VLOOKUP($B4,I_TRL!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$QJ$2,0),MATCH(Y$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":117.172},{"$f":"+VLOOKUP($B4,I_TRL!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$QJ$2,0),MATCH(Z$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":191.75700000000001},{"$f":"+VLOOKUP($B4,I_TRL!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$QJ$2,0),MATCH(AA$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":151.893},{"$f":"+VLOOKUP($B4,I_TRL!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$QJ$2,0),MATCH(AB$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":283.22000000000003},{"$f":"+VLOOKUP($B4,I_TRL!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$QJ$2,0),MATCH(AC$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":190.74},{"$f":"+VLOOKUP($B4,I_TRL!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$QJ$2,0),MATCH(AD$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":305.12299999999999},{"$f":"+VLOOKUP($B4,I_TRL!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$QJ$2,0),MATCH(AE$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":223.78700000000001},{"$f":"+VLOOKUP($B4,I_TRL!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$QJ$2,0),MATCH(AF$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":375.46100000000001},{"$f":"+VLOOKUP($B4,I_TRL!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$QJ$2,0),MATCH(AG$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":298.18900000000002},{"$f":"+VLOOKUP($B4,I_TRL!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$QJ$2,0),MATCH(AH$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":401.43799999999999},{"$f":"+VLOOKUP($B4,I_TRL!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$QJ$2,0),MATCH(AI$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":291.46199999999999},{"$f":"+VLOOKUP($B4,I_TRL!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$QJ$2,0),MATCH(AJ$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":339.291},{"$f":"+VLOOKUP($B4,I_TRL!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$QJ$2,0),MATCH(AK$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":241.279},{"$f":"+VLOOKUP($B4,I_TRL!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$QJ$2,0),MATCH(AL$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":336.339},{"$f":"+VLOOKUP($B4,I_TRL!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$QJ$2,0),MATCH(AM$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":256.541},{"$f":"+VLOOKUP($B4,I_TRL!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$QJ$2,0),MATCH(AN$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":285.77999999999997},{"$f":"+VLOOKUP($B4,I_TRL!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$QJ$2,0),MATCH(AO$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":201.04},{"$f":"+VLOOKUP($B4,I_TRL!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$QJ$2,0),MATCH(AP$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":216.38800000000001},{"$f":"+VLOOKUP($B4,I_TRL!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$QJ$2,0),MATCH(AQ$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":156.15199999999999},{"$f":"+VLOOKUP($B4,I_TRL!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$QJ$2,0),MATCH(AR$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":193.648},{"$f":"+VLOOKUP($B4,I_TRL!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$QJ$2,0),MATCH(AS$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":140.762},{"$f":"+VLOOKUP($B4,I_TRL!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$QJ$2,0),MATCH(AT$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":191.89500000000001},{"$f":"+VLOOKUP($B4,I_TRL!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$QJ$2,0),MATCH(AU$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":127.045},{"$f":"+VLOOKUP($B4,I_TRL!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$QJ$2,0),MATCH(AV$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":191.72499999999999},{"$f":"+VLOOKUP($B4,I_TRL!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$QJ$2,0),MATCH(AW$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":124.675},{"$f":"+VLOOKUP($B4,I_TRL!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$QJ$2,0),MATCH(AX$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":200.178},{"$f":"+VLOOKUP($B4,I_TRL!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$QJ$2,0),MATCH(AY$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":143.47200000000001}]
[null,10015,"Asotin County PUD #1",{"$f":"+VLOOKUP($B5,I_TRL!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$QJ$2,0),MATCH(D$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":153.53700000000001},{"$f":"+VLOOKUP($B5,I_TRL!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$QJ$2,0),MATCH(E$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":126.395},{"$f":"+VLOOKUP($B5,I_TRL!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$QJ$2,0),MATCH(F$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":88.894000000000005},{"$f":"+VLOOKUP($B5,I_TRL!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$QJ$2,0),MATCH(G$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":64.995000000000005},{"$f":"+VLOOKUP($B5,I_TRL!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$QJ$2,0),MATCH(H$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":91.013999999999996},{"$f":"+VLOOKUP($B5,I_TRL!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$QJ$2,0),MATCH(I$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":70.412000000000006},{"$f":"+VLOOKUP($B5,I_TRL!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$QJ$2,0),MATCH(J$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":102.65},{"$f":"+VLOOKUP($B5,I_TRL!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$QJ$2,0),MATCH(K$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":63.261000000000003},{"$f":"+VLOOKUP($B5,I_TRL!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$QJ$2,0),MATCH(L$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":82.454999999999998},{"$f":"+VLOOKUP($B5,I_TRL!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$QJ$2,0),MATCH(M$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":62.944000000000003},{"$f":"+VLOOKUP($B5,I_TRL!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$QJ$2,0),MATCH(N$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":105.01900000000001},{"$f":"+VLOOKUP($B5,I_TRL!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$QJ$2,0),MATCH(O$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":62.116},{"$f":"+VLOOKUP($B5,I_TRL!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$QJ$2,0),MATCH(P$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":159.47900000000001},{"$f":"+VLOOKUP($B5,I_TRL!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$QJ$2,0),MATCH(Q$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":101.58},{"$f":"+VLOOKUP($B5,I_TRL!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$QJ$2,0),MATCH(R$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":262.87700000000001},{"$f":"+VLOOKUP($B5,I_TRL!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$QJ$2,0),MATCH(S$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":247.76400000000001},{"$f":"+VLOOKUP($B5,I_TRL!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$QJ$2,0),MATCH(T$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":388.93799999999999},{"$f":"+VLOOKUP($B5,I_TRL!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$QJ$2,0),MATCH(U$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":337.90899999999999},{"$f":"+VLOOKUP($B5,I_TRL!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$QJ$2,0),MATCH(V$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":533.1},{"$f":"+VLOOKUP($B5,I_TRL!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$QJ$2,0),MATCH(W$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":479.19299999999998},{"$f":"+VLOOKUP($B5,I_TRL!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$QJ$2,0),MATCH(X$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":510.38799999999998},{"$f":"+VLOOKUP($B5,I_TRL!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$QJ$2,0),MATCH(Y$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":430.57100000000003},{"$f":"+VLOOKUP($B5,I_TRL!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$QJ$2,0),MATCH(Z$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":283.02},{"$f":"+VLOOKUP($B5,I_TRL!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$QJ$2,0),MATCH(AA$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":306.63},{"$f":"+VLOOKUP($B5,I_TRL!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$QJ$2,0),MATCH(AB$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":153.53700000000001},{"$f":"+VLOOKUP($B5,I_TRL!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$QJ$2,0),MATCH(AC$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":126.395},{"$f":"+VLOOKUP($B5,I_TRL!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$QJ$2,0),MATCH(AD$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":88.894000000000005},{"$f":"+VLOOKUP($B5,I_TRL!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$QJ$2,0),MATCH(AE$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":64.995000000000005},{"$f":"+VLOOKUP($B5,I_TRL!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$QJ$2,0),MATCH(AF$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":91.013999999999996},{"$f":"+VLOOKUP($B5,I_TRL!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$QJ$2,0),MATCH(AG$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":70.412000000000006},{"$f":"+VLOOKUP($B5,I_TRL!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$QJ$2,0),MATCH(AH$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":102.65},{"$f":"+VLOOKUP($B5,I_TRL!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$QJ$2,0),MATCH(AI$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":63.261000000000003},{"$f":"+VLOOKUP($B5,I_TRL!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$QJ$2,0),MATCH(AJ$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":79.611000000000004},{"$f":"+VLOOKUP($B5,I_TRL!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$QJ$2,0),MATCH(AK$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":60.773000000000003},{"$f":"+VLOOKUP($B5,I_TRL!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$QJ$2,0),MATCH(AL$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":105.01900000000001},{"$f":"+VLOOKUP($B5,I_TRL!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$QJ$2,0),MATCH(AM$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":62.116},{"$f":"+VLOOKUP($B5,I_TRL!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$QJ$2,0),MATCH(AN$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":159.47900000000001},{"$f":"+VLOOKUP($B5,I_TRL!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$QJ$2,0),MATCH(AO$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":101.58},{"$f":"+VLOOKUP($B5,I_TRL!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$QJ$2,0),MATCH(AP$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":262.87700000000001},{"$f":"+VLOOKUP($B5,I_TRL!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$QJ$2,0),MATCH(AQ$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":247.76400000000001},{"$f":"+VLOOKUP($B5,I_TRL!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$QJ$2,0),MATCH(AR$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":388.93799999999999},{"$f":"+VLOOKUP($B5,I_TRL!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$QJ$2,0),MATCH(AS$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":337.90899999999999},{"$f":"+VLOOKUP($B5,I_TRL!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$QJ$2,0),MATCH(AT$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":533.1},{"$f":"+VLOOKUP($B5,I_TRL!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$QJ$2,0),MATCH(AU$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":479.19299999999998},{"$f":"+VLOOKUP($B5,I_TRL!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$QJ$2,0),MATCH(AV$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":510.38799999999998},{"$f":"+VLOOKUP($B5,I_TRL!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$QJ$2,0),MATCH(AW$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":430.57100000000003},{"$f":"+VLOOKUP($B5,I_TRL!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$QJ$2,0),MATCH(AX$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":283.02},{"$f":"+VLOOKUP($B5,I_TRL!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$QJ$2,0),MATCH(AY$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":306.63}]
[null,10024,"Benton County PUD #1",{"$f":"+VLOOKUP($B6,I_TRL!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$QJ$2,0),MATCH(D$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":76755.593999999997},{"$f":"+VLOOKUP($B6,I_TRL!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$QJ$2,0),MATCH(E$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":46509.406000000003},{"$f":"+VLOOKUP($B6,I_TRL!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$QJ$2,0),MATCH(F$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":73046.523000000001},{"$f":"+VLOOKUP($B6,I_TRL!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$QJ$2,0),MATCH(G$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":51994.875},{"$f":"+VLOOKUP($B6,I_TRL!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$QJ$2,0),MATCH(H$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":91786.812999999995},{"$f":"+VLOOKUP($B6,I_TRL!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$QJ$2,0),MATCH(I$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":66112.593999999997},{"$f":"+VLOOKUP($B6,I_TRL!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$QJ$2,0),MATCH(J$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":90115.922000000006},{"$f":"+VLOOKUP($B6,I_TRL!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$QJ$2,0),MATCH(K$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":65291.671999999999},{"$f":"+VLOOKUP($B6,I_TRL!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$QJ$2,0),MATCH(L$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":74138.164000000004},{"$f":"+VLOOKUP($B6,I_TRL!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$QJ$2,0),MATCH(M$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":50071.836000000003},{"$f":"+VLOOKUP($B6,I_TRL!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$QJ$2,0),MATCH(N$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":71963.327999999994},{"$f":"+VLOOKUP($B6,I_TRL!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$QJ$2,0),MATCH(O$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":46846.57},{"$f":"+VLOOKUP($B6,I_TRL!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$QJ$2,0),MATCH(P$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":80819.016000000003},{"$f":"+VLOOKUP($B6,I_TRL!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$QJ$2,0),MATCH(Q$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":49399.188000000002},{"$f":"+VLOOKUP($B6,I_TRL!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$QJ$2,0),MATCH(R$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":97438.726999999999},{"$f":"+VLOOKUP($B6,I_TRL!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$QJ$2,0),MATCH(S$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":66790.366999999998},{"$f":"+VLOOKUP($B6,I_TRL!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$QJ$2,0),MATCH(T$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":119052.273},{"$f":"+VLOOKUP($B6,I_TRL!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$QJ$2,0),MATCH(U$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":75859.226999999999},{"$f":"+VLOOKUP($B6,I_TRL!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$QJ$2,0),MATCH(V$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":135383.625},{"$f":"+VLOOKUP($B6,I_TRL!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$QJ$2,0),MATCH(W$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":91302.968999999997},{"$f":"+VLOOKUP($B6,I_TRL!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$QJ$2,0),MATCH(X$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":121610.17200000001},{"$f":"+VLOOKUP($B6,I_TRL!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$QJ$2,0),MATCH(Y$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":73778.233999999997},{"$f":"+VLOOKUP($B6,I_TRL!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$QJ$2,0),MATCH(Z$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":76805.258000000002},{"$f":"+VLOOKUP($B6,I_TRL!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$QJ$2,0),MATCH(AA$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":49554.945},{"$f":"+VLOOKUP($B6,I_TRL!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$QJ$2,0),MATCH(AB$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":77071.741999999998},{"$f":"+VLOOKUP($B6,I_TRL!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$QJ$2,0),MATCH(AC$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":46700.961000000003},{"$f":"+VLOOKUP($B6,I_TRL!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$QJ$2,0),MATCH(AD$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":73207.289000000004},{"$f":"+VLOOKUP($B6,I_TRL!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$QJ$2,0),MATCH(AE$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":52109.313000000002},{"$f":"+VLOOKUP($B6,I_TRL!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$QJ$2,0),MATCH(AF$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":91565.851999999999},{"$f":"+VLOOKUP($B6,I_TRL!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$QJ$2,0),MATCH(AG$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":65953.445000000007},{"$f":"+VLOOKUP($B6,I_TRL!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$QJ$2,0),MATCH(AH$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":90101.491999999998},{"$f":"+VLOOKUP($B6,I_TRL!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$QJ$2,0),MATCH(AI$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":65281.211000000003},{"$f":"+VLOOKUP($B6,I_TRL!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$QJ$2,0),MATCH(AJ$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":73746.851999999999},{"$f":"+VLOOKUP($B6,I_TRL!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$QJ$2,0),MATCH(AK$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":49807.546999999999},{"$f":"+VLOOKUP($B6,I_TRL!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$QJ$2,0),MATCH(AL$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":72361.937999999995},{"$f":"+VLOOKUP($B6,I_TRL!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$QJ$2,0),MATCH(AM$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":47106.063000000002},{"$f":"+VLOOKUP($B6,I_TRL!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$QJ$2,0),MATCH(AN$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":81276.616999999998},{"$f":"+VLOOKUP($B6,I_TRL!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$QJ$2,0),MATCH(AO$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":49678.883000000002},{"$f":"+VLOOKUP($B6,I_TRL!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$QJ$2,0),MATCH(AP$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":97894.812999999995},{"$f":"+VLOOKUP($B6,I_TRL!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$QJ$2,0),MATCH(AQ$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":67102.983999999997},{"$f":"+VLOOKUP($B6,I_TRL!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$QJ$2,0),MATCH(AR$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":119551.18},{"$f":"+VLOOKUP($B6,I_TRL!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$QJ$2,0),MATCH(AS$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":76177.116999999998},{"$f":"+VLOOKUP($B6,I_TRL!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$QJ$2,0),MATCH(AT$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":135948.734},{"$f":"+VLOOKUP($B6,I_TRL!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$QJ$2,0),MATCH(AU$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":91684.062999999995},{"$f":"+VLOOKUP($B6,I_TRL!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$QJ$2,0),MATCH(AV$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":122195.156},{"$f":"+VLOOKUP($B6,I_TRL!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$QJ$2,0),MATCH(AW$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":74133.141000000003},{"$f":"+VLOOKUP($B6,I_TRL!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$QJ$2,0),MATCH(AX$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":77299.781000000003},{"$f":"+VLOOKUP($B6,I_TRL!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$QJ$2,0),MATCH(AY$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":49874.016000000003}]
[null,10025,"Benton REA",{"$f":"+VLOOKUP($B7,I_TRL!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$QJ$2,0),MATCH(D$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":28473.357},{"$f":"+VLOOKUP($B7,I_TRL!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$QJ$2,0),MATCH(E$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":18354.752},{"$f":"+VLOOKUP($B7,I_TRL!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$QJ$2,0),MATCH(F$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":24173.125},{"$f":"+VLOOKUP($B7,I_TRL!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$QJ$2,0),MATCH(G$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":18176.375},{"$f":"+VLOOKUP($B7,I_TRL!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$QJ$2,0),MATCH(H$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":28036.178},{"$f":"+VLOOKUP($B7,I_TRL!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$QJ$2,0),MATCH(I$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":22816.256000000001},{"$f":"+VLOOKUP($B7,I_TRL!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$QJ$2,0),MATCH(J$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":28843.425999999999},{"$f":"+VLOOKUP($B7,I_TRL!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$QJ$2,0),MATCH(K$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":21004.293000000001},{"$f":"+VLOOKUP($B7,I_TRL!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$QJ$2,0),MATCH(L$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":22667.197},{"$f":"+VLOOKUP($B7,I_TRL!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$QJ$2,0),MATCH(M$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":15597.4},{"$f":"+VLOOKUP($B7,I_TRL!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$QJ$2,0),MATCH(N$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":23287.543000000001},{"$f":"+VLOOKUP($B7,I_TRL!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$QJ$2,0),MATCH(O$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":16959.870999999999},{"$f":"+VLOOKUP($B7,I_TRL!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$QJ$2,0),MATCH(P$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":23877.113000000001},{"$f":"+VLOOKUP($B7,I_TRL!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$QJ$2,0),MATCH(Q$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":15697.156000000001},{"$f":"+VLOOKUP($B7,I_TRL!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$QJ$2,0),MATCH(R$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":30762.699000000001},{"$f":"+VLOOKUP($B7,I_TRL!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$QJ$2,0),MATCH(S$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":21034.030999999999},{"$f":"+VLOOKUP($B7,I_TRL!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$QJ$2,0),MATCH(T$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":34757.531000000003},{"$f":"+VLOOKUP($B7,I_TRL!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$QJ$2,0),MATCH(U$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":24502.951000000001},{"$f":"+VLOOKUP($B7,I_TRL!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$QJ$2,0),MATCH(V$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":40466.711000000003},{"$f":"+VLOOKUP($B7,I_TRL!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$QJ$2,0),MATCH(W$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":27284.460999999999},{"$f":"+VLOOKUP($B7,I_TRL!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$QJ$2,0),MATCH(X$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":38217.733999999997},{"$f":"+VLOOKUP($B7,I_TRL!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$QJ$2,0),MATCH(Y$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":24524.5},{"$f":"+VLOOKUP($B7,I_TRL!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$QJ$2,0),MATCH(Z$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":29131.710999999999},{"$f":"+VLOOKUP($B7,I_TRL!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$QJ$2,0),MATCH(AA$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":22487.508000000002},{"$f":"+VLOOKUP($B7,I_TRL!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$QJ$2,0),MATCH(AB$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":28845.440999999999},{"$f":"+VLOOKUP($B7,I_TRL!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$QJ$2,0),MATCH(AC$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":18594.883000000002},{"$f":"+VLOOKUP($B7,I_TRL!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$QJ$2,0),MATCH(AD$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":24487.18},{"$f":"+VLOOKUP($B7,I_TRL!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$QJ$2,0),MATCH(AE$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":18412.559000000001},{"$f":"+VLOOKUP($B7,I_TRL!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$QJ$2,0),MATCH(AF$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":28276.175999999999},{"$f":"+VLOOKUP($B7,I_TRL!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$QJ$2,0),MATCH(AG$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":23011.598000000002},{"$f":"+VLOOKUP($B7,I_TRL!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$QJ$2,0),MATCH(AH$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":29010.539000000001},{"$f":"+VLOOKUP($B7,I_TRL!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$QJ$2,0),MATCH(AI$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":21126.008000000002},{"$f":"+VLOOKUP($B7,I_TRL!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$QJ$2,0),MATCH(AJ$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":22870.789000000001},{"$f":"+VLOOKUP($B7,I_TRL!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$QJ$2,0),MATCH(AK$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":15737.324000000001},{"$f":"+VLOOKUP($B7,I_TRL!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$QJ$2,0),MATCH(AL$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":23526.063999999998},{"$f":"+VLOOKUP($B7,I_TRL!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$QJ$2,0),MATCH(AM$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":17133.557000000001},{"$f":"+VLOOKUP($B7,I_TRL!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$QJ$2,0),MATCH(AN$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":24151.166000000001},{"$f":"+VLOOKUP($B7,I_TRL!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$QJ$2,0),MATCH(AO$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":15877.787},{"$f":"+VLOOKUP($B7,I_TRL!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$QJ$2,0),MATCH(AP$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":31110.787},{"$f":"+VLOOKUP($B7,I_TRL!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$QJ$2,0),MATCH(AQ$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":21272.271000000001},{"$f":"+VLOOKUP($B7,I_TRL!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$QJ$2,0),MATCH(AR$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":35148.434000000001},{"$f":"+VLOOKUP($B7,I_TRL!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$QJ$2,0),MATCH(AS$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":24779.143},{"$f":"+VLOOKUP($B7,I_TRL!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$QJ$2,0),MATCH(AT$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":40898.620999999999},{"$f":"+VLOOKUP($B7,I_TRL!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$QJ$2,0),MATCH(AU$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":27575.870999999999},{"$f":"+VLOOKUP($B7,I_TRL!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$QJ$2,0),MATCH(AV$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":38619.199000000001},{"$f":"+VLOOKUP($B7,I_TRL!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$QJ$2,0),MATCH(AW$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":24782.355},{"$f":"+VLOOKUP($B7,I_TRL!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$QJ$2,0),MATCH(AX$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":29450.048999999999},{"$f":"+VLOOKUP($B7,I_TRL!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$QJ$2,0),MATCH(AY$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":22733.971000000001}]
[null,10027,"Big Bend Elec Coop",{"$f":"+VLOOKUP($B8,I_TRL!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$QJ$2,0),MATCH(D$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":23890.407999999999},{"$f":"+VLOOKUP($B8,I_TRL!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$QJ$2,0),MATCH(E$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":16204.656999999999},{"$f":"+VLOOKUP($B8,I_TRL!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$QJ$2,0),MATCH(F$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":15820.647999999999},{"$f":"+VLOOKUP($B8,I_TRL!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$QJ$2,0),MATCH(G$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":11717.172},{"$f":"+VLOOKUP($B8,I_TRL!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$QJ$2,0),MATCH(H$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":18853.234},{"$f":"+VLOOKUP($B8,I_TRL!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$QJ$2,0),MATCH(I$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":13952.414000000001},{"$f":"+VLOOKUP($B8,I_TRL!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$QJ$2,0),MATCH(J$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":18737.758000000002},{"$f":"+VLOOKUP($B8,I_TRL!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$QJ$2,0),MATCH(K$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":13793.021000000001},{"$f":"+VLOOKUP($B8,I_TRL!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$QJ$2,0),MATCH(L$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":16139.378000000001},{"$f":"+VLOOKUP($B8,I_TRL!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$QJ$2,0),MATCH(M$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":11271.347},{"$f":"+VLOOKUP($B8,I_TRL!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$QJ$2,0),MATCH(N$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":14806.045},{"$f":"+VLOOKUP($B8,I_TRL!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$QJ$2,0),MATCH(O$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":9920.6929999999993},{"$f":"+VLOOKUP($B8,I_TRL!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$QJ$2,0),MATCH(P$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":20166.991999999998},{"$f":"+VLOOKUP($B8,I_TRL!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$QJ$2,0),MATCH(Q$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":13447.776},{"$f":"+VLOOKUP($B8,I_TRL!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$QJ$2,0),MATCH(R$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":37693.012000000002},{"$f":"+VLOOKUP($B8,I_TRL!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$QJ$2,0),MATCH(S$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":28396.798999999999},{"$f":"+VLOOKUP($B8,I_TRL!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$QJ$2,0),MATCH(T$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":49792.148000000001},{"$f":"+VLOOKUP($B8,I_TRL!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$QJ$2,0),MATCH(U$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":34447.913999999997},{"$f":"+VLOOKUP($B8,I_TRL!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$QJ$2,0),MATCH(V$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":48929.222999999998},{"$f":"+VLOOKUP($B8,I_TRL!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$QJ$2,0),MATCH(W$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":36853.625},{"$f":"+VLOOKUP($B8,I_TRL!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$QJ$2,0),MATCH(X$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":44507.684000000001},{"$f":"+VLOOKUP($B8,I_TRL!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$QJ$2,0),MATCH(Y$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":30107.643},{"$f":"+VLOOKUP($B8,I_TRL!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$QJ$2,0),MATCH(Z$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":32629.18},{"$f":"+VLOOKUP($B8,I_TRL!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$QJ$2,0),MATCH(AA$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":24641.585999999999},{"$f":"+VLOOKUP($B8,I_TRL!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$QJ$2,0),MATCH(AB$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":24027.578000000001},{"$f":"+VLOOKUP($B8,I_TRL!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$QJ$2,0),MATCH(AC$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":16297.698},{"$f":"+VLOOKUP($B8,I_TRL!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$QJ$2,0),MATCH(AD$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":15952.905000000001},{"$f":"+VLOOKUP($B8,I_TRL!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$QJ$2,0),MATCH(AE$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":11815.124},{"$f":"+VLOOKUP($B8,I_TRL!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$QJ$2,0),MATCH(AF$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":18985.532999999999},{"$f":"+VLOOKUP($B8,I_TRL!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$QJ$2,0),MATCH(AG$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":14050.322},{"$f":"+VLOOKUP($B8,I_TRL!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$QJ$2,0),MATCH(AH$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":18870.359},{"$f":"+VLOOKUP($B8,I_TRL!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$QJ$2,0),MATCH(AI$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":13890.629000000001},{"$f":"+VLOOKUP($B8,I_TRL!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$QJ$2,0),MATCH(AJ$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":15882.375},{"$f":"+VLOOKUP($B8,I_TRL!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$QJ$2,0),MATCH(AK$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":11091.862999999999},{"$f":"+VLOOKUP($B8,I_TRL!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$QJ$2,0),MATCH(AL$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":14943.892},{"$f":"+VLOOKUP($B8,I_TRL!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$QJ$2,0),MATCH(AM$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":10013.056},{"$f":"+VLOOKUP($B8,I_TRL!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$QJ$2,0),MATCH(AN$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":20305.120999999999},{"$f":"+VLOOKUP($B8,I_TRL!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$QJ$2,0),MATCH(AO$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":13539.858},{"$f":"+VLOOKUP($B8,I_TRL!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$QJ$2,0),MATCH(AP$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":37824.277000000002},{"$f":"+VLOOKUP($B8,I_TRL!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$QJ$2,0),MATCH(AQ$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":28495.743999999999},{"$f":"+VLOOKUP($B8,I_TRL!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$QJ$2,0),MATCH(AR$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":49928.241999999998},{"$f":"+VLOOKUP($B8,I_TRL!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$QJ$2,0),MATCH(AS$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":34542.023000000001},{"$f":"+VLOOKUP($B8,I_TRL!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$QJ$2,0),MATCH(AT$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":49060.504000000001},{"$f":"+VLOOKUP($B8,I_TRL!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$QJ$2,0),MATCH(AU$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":36952.546999999999},{"$f":"+VLOOKUP($B8,I_TRL!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$QJ$2,0),MATCH(AV$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":44645.02},{"$f":"+VLOOKUP($B8,I_TRL!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$QJ$2,0),MATCH(AW$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":30200.518},{"$f":"+VLOOKUP($B8,I_TRL!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$QJ$2,0),MATCH(AX$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":32760.379000000001},{"$f":"+VLOOKUP($B8,I_TRL!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$QJ$2,0),MATCH(AY$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":24740.598000000002}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"+VLOOKUP($B9,I_TRL!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$QJ$2,0),MATCH(D$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":9364.2960000000003},{"$f":"+VLOOKUP($B9,I_TRL!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$QJ$2,0),MATCH(E$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":5360.4480000000003},{"$f":"+VLOOKUP($B9,I_TRL!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$QJ$2,0),MATCH(F$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":8900.1229999999996},{"$f":"+VLOOKUP($B9,I_TRL!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$QJ$2,0),MATCH(G$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":5364.7120000000004},{"$f":"+VLOOKUP($B9,I_TRL!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$QJ$2,0),MATCH(H$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":10221.887000000001},{"$f":"+VLOOKUP($B9,I_TRL!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$QJ$2,0),MATCH(I$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":6730.8609999999999},{"$f":"+VLOOKUP($B9,I_TRL!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$QJ$2,0),MATCH(J$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":11236.342000000001},{"$f":"+VLOOKUP($B9,I_TRL!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$QJ$2,0),MATCH(K$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":6623.2449999999999},{"$f":"+VLOOKUP($B9,I_TRL!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$QJ$2,0),MATCH(L$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":10089.544},{"$f":"+VLOOKUP($B9,I_TRL!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$QJ$2,0),MATCH(M$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":5727.4939999999997},{"$f":"+VLOOKUP($B9,I_TRL!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$QJ$2,0),MATCH(N$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":10338.248},{"$f":"+VLOOKUP($B9,I_TRL!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$QJ$2,0),MATCH(O$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":6124.9880000000003},{"$f":"+VLOOKUP($B9,I_TRL!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$QJ$2,0),MATCH(P$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":9677.58},{"$f":"+VLOOKUP($B9,I_TRL!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$QJ$2,0),MATCH(Q$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":5251.5389999999998},{"$f":"+VLOOKUP($B9,I_TRL!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$QJ$2,0),MATCH(R$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":8560.2939999999999},{"$f":"+VLOOKUP($B9,I_TRL!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$QJ$2,0),MATCH(S$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":4883.8180000000002},{"$f":"+VLOOKUP($B9,I_TRL!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$QJ$2,0),MATCH(T$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":8559.3729999999996},{"$f":"+VLOOKUP($B9,I_TRL!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$QJ$2,0),MATCH(U$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":4959.1679999999997},{"$f":"+VLOOKUP($B9,I_TRL!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$QJ$2,0),MATCH(V$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":8865.625},{"$f":"+VLOOKUP($B9,I_TRL!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$QJ$2,0),MATCH(W$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":4905.8519999999999},{"$f":"+VLOOKUP($B9,I_TRL!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$QJ$2,0),MATCH(X$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":9207.8359999999993},{"$f":"+VLOOKUP($B9,I_TRL!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$QJ$2,0),MATCH(Y$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":4873.1400000000003},{"$f":"+VLOOKUP($B9,I_TRL!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$QJ$2,0),MATCH(Z$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":8053.9549999999999},{"$f":"+VLOOKUP($B9,I_TRL!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$QJ$2,0),MATCH(AA$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":4914.223},{"$f":"+VLOOKUP($B9,I_TRL!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$QJ$2,0),MATCH(AB$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":9632.4259999999995},{"$f":"+VLOOKUP($B9,I_TRL!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$QJ$2,0),MATCH(AC$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":5092.3180000000002},{"$f":"+VLOOKUP($B9,I_TRL!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$QJ$2,0),MATCH(AD$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":8900.1229999999996},{"$f":"+VLOOKUP($B9,I_TRL!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$QJ$2,0),MATCH(AE$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":5364.7120000000004},{"$f":"+VLOOKUP($B9,I_TRL!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$QJ$2,0),MATCH(AF$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":10221.887000000001},{"$f":"+VLOOKUP($B9,I_TRL!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$QJ$2,0),MATCH(AG$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":6730.8609999999999},{"$f":"+VLOOKUP($B9,I_TRL!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$QJ$2,0),MATCH(AH$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":11236.342000000001},{"$f":"+VLOOKUP($B9,I_TRL!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$QJ$2,0),MATCH(AI$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":6623.2449999999999},{"$f":"+VLOOKUP($B9,I_TRL!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$QJ$2,0),MATCH(AJ$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":9710.4490000000005},{"$f":"+VLOOKUP($B9,I_TRL!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$QJ$2,0),MATCH(AK$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":5578.9430000000002},{"$f":"+VLOOKUP($B9,I_TRL!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$QJ$2,0),MATCH(AL$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":10338.248},{"$f":"+VLOOKUP($B9,I_TRL!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$QJ$2,0),MATCH(AM$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":6124.9880000000003},{"$f":"+VLOOKUP($B9,I_TRL!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$QJ$2,0),MATCH(AN$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":9677.58},{"$f":"+VLOOKUP($B9,I_TRL!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$QJ$2,0),MATCH(AO$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":5251.5389999999998},{"$f":"+VLOOKUP($B9,I_TRL!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$QJ$2,0),MATCH(AP$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":8560.2939999999999},{"$f":"+VLOOKUP($B9,I_TRL!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$QJ$2,0),MATCH(AQ$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":4883.8180000000002},{"$f":"+VLOOKUP($B9,I_TRL!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$QJ$2,0),MATCH(AR$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":8559.3729999999996},{"$f":"+VLOOKUP($B9,I_TRL!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$QJ$2,0),MATCH(AS$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":4959.1679999999997},{"$f":"+VLOOKUP($B9,I_TRL!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$QJ$2,0),MATCH(AT$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":8865.625},{"$f":"+VLOOKUP($B9,I_TRL!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$QJ$2,0),MATCH(AU$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":4905.8519999999999},{"$f":"+VLOOKUP($B9,I_TRL!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$QJ$2,0),MATCH(AV$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":8951.4279999999999},{"$f":"+VLOOKUP($B9,I_TRL!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$QJ$2,0),MATCH(AW$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":5129.5479999999998},{"$f":"+VLOOKUP($B9,I_TRL!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$QJ$2,0),MATCH(AX$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":8297.9699999999993},{"$f":"+VLOOKUP($B9,I_TRL!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$QJ$2,0),MATCH(AY$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":4670.2079999999996}]
[null,10044,"Canby, City of",{"$f":"+VLOOKUP($B10,I_TRL!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$QJ$2,0),MATCH(D$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":9721.5650000000005},{"$f":"+VLOOKUP($B10,I_TRL!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$QJ$2,0),MATCH(E$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":5692.4809999999998},{"$f":"+VLOOKUP($B10,I_TRL!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$QJ$2,0),MATCH(F$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":10477.09},{"$f":"+VLOOKUP($B10,I_TRL!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$QJ$2,0),MATCH(G$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":6416.6459999999997},{"$f":"+VLOOKUP($B10,I_TRL!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$QJ$2,0),MATCH(H$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":11635.124},{"$f":"+VLOOKUP($B10,I_TRL!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$QJ$2,0),MATCH(I$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":7679.5839999999998},{"$f":"+VLOOKUP($B10,I_TRL!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$QJ$2,0),MATCH(J$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":12080.592000000001},{"$f":"+VLOOKUP($B10,I_TRL!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$QJ$2,0),MATCH(K$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":7249.9030000000002},{"$f":"+VLOOKUP($B10,I_TRL!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$QJ$2,0),MATCH(L$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":10446.295},{"$f":"+VLOOKUP($B10,I_TRL!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$QJ$2,0),MATCH(M$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":5831.6139999999996},{"$f":"+VLOOKUP($B10,I_TRL!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$QJ$2,0),MATCH(N$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":10298.919},{"$f":"+VLOOKUP($B10,I_TRL!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$QJ$2,0),MATCH(O$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":6117.2120000000004},{"$f":"+VLOOKUP($B10,I_TRL!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$QJ$2,0),MATCH(P$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":9772.9040000000005},{"$f":"+VLOOKUP($B10,I_TRL!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$QJ$2,0),MATCH(Q$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":5280.5640000000003},{"$f":"+VLOOKUP($B10,I_TRL!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$QJ$2,0),MATCH(R$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":8862.3189999999995},{"$f":"+VLOOKUP($B10,I_TRL!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$QJ$2,0),MATCH(S$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":5019.45},{"$f":"+VLOOKUP($B10,I_TRL!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$QJ$2,0),MATCH(T$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":9169.64},{"$f":"+VLOOKUP($B10,I_TRL!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$QJ$2,0),MATCH(U$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":5418.3609999999999},{"$f":"+VLOOKUP($B10,I_TRL!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$QJ$2,0),MATCH(V$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":10434.084999999999},{"$f":"+VLOOKUP($B10,I_TRL!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$QJ$2,0),MATCH(W$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":5897.19},{"$f":"+VLOOKUP($B10,I_TRL!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$QJ$2,0),MATCH(X$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":10844.857},{"$f":"+VLOOKUP($B10,I_TRL!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$QJ$2,0),MATCH(Y$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":5675.74},{"$f":"+VLOOKUP($B10,I_TRL!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$QJ$2,0),MATCH(Z$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":8693.4670000000006},{"$f":"+VLOOKUP($B10,I_TRL!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$QJ$2,0),MATCH(AA$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":5551.5919999999996},{"$f":"+VLOOKUP($B10,I_TRL!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$QJ$2,0),MATCH(AB$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":10118.308999999999},{"$f":"+VLOOKUP($B10,I_TRL!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$QJ$2,0),MATCH(AC$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":5390.6210000000001},{"$f":"+VLOOKUP($B10,I_TRL!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$QJ$2,0),MATCH(AD$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":10541.596},{"$f":"+VLOOKUP($B10,I_TRL!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$QJ$2,0),MATCH(AE$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":6456.15},{"$f":"+VLOOKUP($B10,I_TRL!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$QJ$2,0),MATCH(AF$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":11706.782999999999},{"$f":"+VLOOKUP($B10,I_TRL!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$QJ$2,0),MATCH(AG$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":7726.8739999999998},{"$f":"+VLOOKUP($B10,I_TRL!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$QJ$2,0),MATCH(AH$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":12154.98},{"$f":"+VLOOKUP($B10,I_TRL!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$QJ$2,0),MATCH(AI$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":7294.5630000000001},{"$f":"+VLOOKUP($B10,I_TRL!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$QJ$2,0),MATCH(AJ$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":10095.198},{"$f":"+VLOOKUP($B10,I_TRL!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$QJ$2,0),MATCH(AK$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":5717.3310000000001},{"$f":"+VLOOKUP($B10,I_TRL!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$QJ$2,0),MATCH(AL$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":10362.33},{"$f":"+VLOOKUP($B10,I_TRL!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$QJ$2,0),MATCH(AM$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":6154.866},{"$f":"+VLOOKUP($B10,I_TRL!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$QJ$2,0),MATCH(AN$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":9833.0669999999991},{"$f":"+VLOOKUP($B10,I_TRL!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$QJ$2,0),MATCH(AO$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":5313.0690000000004},{"$f":"+VLOOKUP($B10,I_TRL!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$QJ$2,0),MATCH(AP$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":8916.86},{"$f":"+VLOOKUP($B10,I_TRL!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$QJ$2,0),MATCH(AQ$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":5050.348},{"$f":"+VLOOKUP($B10,I_TRL!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$QJ$2,0),MATCH(AR$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":9226.0869999999995},{"$f":"+VLOOKUP($B10,I_TRL!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$QJ$2,0),MATCH(AS$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":5451.7070000000003},{"$f":"+VLOOKUP($B10,I_TRL!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$QJ$2,0),MATCH(AT$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":10498.322},{"$f":"+VLOOKUP($B10,I_TRL!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$QJ$2,0),MATCH(AU$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":5933.5020000000004},{"$f":"+VLOOKUP($B10,I_TRL!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$QJ$2,0),MATCH(AV$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":10550.626},{"$f":"+VLOOKUP($B10,I_TRL!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$QJ$2,0),MATCH(AW$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":6071.6949999999997},{"$f":"+VLOOKUP($B10,I_TRL!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$QJ$2,0),MATCH(AX$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":9068.68},{"$f":"+VLOOKUP($B10,I_TRL!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$QJ$2,0),MATCH(AY$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":5264.0569999999998}]
[null,10046,"Central Electric Coop",{"$f":"+VLOOKUP($B11,I_TRL!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$QJ$2,0),MATCH(D$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":37052.578000000001},{"$f":"+VLOOKUP($B11,I_TRL!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$QJ$2,0),MATCH(E$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":22516.473000000002},{"$f":"+VLOOKUP($B11,I_TRL!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$QJ$2,0),MATCH(F$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":44587.809000000001},{"$f":"+VLOOKUP($B11,I_TRL!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$QJ$2,0),MATCH(G$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":30786.875},{"$f":"+VLOOKUP($B11,I_TRL!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$QJ$2,0),MATCH(H$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":55597.288999999997},{"$f":"+VLOOKUP($B11,I_TRL!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$QJ$2,0),MATCH(I$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":38251.766000000003},{"$f":"+VLOOKUP($B11,I_TRL!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$QJ$2,0),MATCH(J$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":50923.063000000002},{"$f":"+VLOOKUP($B11,I_TRL!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$QJ$2,0),MATCH(K$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":35358.550999999999},{"$f":"+VLOOKUP($B11,I_TRL!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$QJ$2,0),MATCH(L$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":45399.991999999998},{"$f":"+VLOOKUP($B11,I_TRL!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$QJ$2,0),MATCH(M$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":29605.315999999999},{"$f":"+VLOOKUP($B11,I_TRL!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$QJ$2,0),MATCH(N$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":42336.785000000003},{"$f":"+VLOOKUP($B11,I_TRL!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$QJ$2,0),MATCH(O$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":27165.978999999999},{"$f":"+VLOOKUP($B11,I_TRL!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$QJ$2,0),MATCH(P$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":39558.991999999998},{"$f":"+VLOOKUP($B11,I_TRL!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$QJ$2,0),MATCH(Q$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":25034.824000000001},{"$f":"+VLOOKUP($B11,I_TRL!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$QJ$2,0),MATCH(R$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":39944.586000000003},{"$f":"+VLOOKUP($B11,I_TRL!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$QJ$2,0),MATCH(S$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":27530.912},{"$f":"+VLOOKUP($B11,I_TRL!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$QJ$2,0),MATCH(T$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":41813.375},{"$f":"+VLOOKUP($B11,I_TRL!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$QJ$2,0),MATCH(U$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":25720.346000000001},{"$f":"+VLOOKUP($B11,I_TRL!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$QJ$2,0),MATCH(V$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":44082.332000000002},{"$f":"+VLOOKUP($B11,I_TRL!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$QJ$2,0),MATCH(W$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":29042.266},{"$f":"+VLOOKUP($B11,I_TRL!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$QJ$2,0),MATCH(X$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":45012.120999999999},{"$f":"+VLOOKUP($B11,I_TRL!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$QJ$2,0),MATCH(Y$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":26834.875},{"$f":"+VLOOKUP($B11,I_TRL!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$QJ$2,0),MATCH(Z$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":38616.730000000003},{"$f":"+VLOOKUP($B11,I_TRL!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$QJ$2,0),MATCH(AA$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":25777.039000000001},{"$f":"+VLOOKUP($B11,I_TRL!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$QJ$2,0),MATCH(AB$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":37775.055},{"$f":"+VLOOKUP($B11,I_TRL!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$QJ$2,0),MATCH(AC$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":22955.52},{"$f":"+VLOOKUP($B11,I_TRL!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$QJ$2,0),MATCH(AD$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":45274.957000000002},{"$f":"+VLOOKUP($B11,I_TRL!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$QJ$2,0),MATCH(AE$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":31261.338},{"$f":"+VLOOKUP($B11,I_TRL!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$QJ$2,0),MATCH(AF$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":56285.438000000002},{"$f":"+VLOOKUP($B11,I_TRL!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$QJ$2,0),MATCH(AG$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":38725.218999999997},{"$f":"+VLOOKUP($B11,I_TRL!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$QJ$2,0),MATCH(AH$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":51608.637000000002},{"$f":"+VLOOKUP($B11,I_TRL!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$QJ$2,0),MATCH(AI$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":35834.582000000002},{"$f":"+VLOOKUP($B11,I_TRL!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$QJ$2,0),MATCH(AJ$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":45388.038999999997},{"$f":"+VLOOKUP($B11,I_TRL!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$QJ$2,0),MATCH(AK$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":29597.518},{"$f":"+VLOOKUP($B11,I_TRL!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$QJ$2,0),MATCH(AL$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":43044.300999999999},{"$f":"+VLOOKUP($B11,I_TRL!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$QJ$2,0),MATCH(AM$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":27619.963},{"$f":"+VLOOKUP($B11,I_TRL!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$QJ$2,0),MATCH(AN$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":40270.332000000002},{"$f":"+VLOOKUP($B11,I_TRL!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$QJ$2,0),MATCH(AO$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":25484.995999999999},{"$f":"+VLOOKUP($B11,I_TRL!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$QJ$2,0),MATCH(AP$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":40632.188000000002},{"$f":"+VLOOKUP($B11,I_TRL!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$QJ$2,0),MATCH(AQ$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":28004.831999999999},{"$f":"+VLOOKUP($B11,I_TRL!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$QJ$2,0),MATCH(AR$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":42532.542999999998},{"$f":"+VLOOKUP($B11,I_TRL!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$QJ$2,0),MATCH(AS$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":26162.721000000001},{"$f":"+VLOOKUP($B11,I_TRL!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$QJ$2,0),MATCH(AT$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":44782.57},{"$f":"+VLOOKUP($B11,I_TRL!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$QJ$2,0),MATCH(AU$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":29503.601999999999},{"$f":"+VLOOKUP($B11,I_TRL!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$QJ$2,0),MATCH(AV$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":45739.832000000002},{"$f":"+VLOOKUP($B11,I_TRL!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$QJ$2,0),MATCH(AW$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":27268.710999999999},{"$f":"+VLOOKUP($B11,I_TRL!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$QJ$2,0),MATCH(AX$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":39313.305},{"$f":"+VLOOKUP($B11,I_TRL!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$QJ$2,0),MATCH(AY$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":26242.01}]
[null,10047,"Central Lincoln PUD",{"$f":"+VLOOKUP($B12,I_TRL!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$QJ$2,0),MATCH(D$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":64719.917999999998},{"$f":"+VLOOKUP($B12,I_TRL!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$QJ$2,0),MATCH(E$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":45707.391000000003},{"$f":"+VLOOKUP($B12,I_TRL!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$QJ$2,0),MATCH(F$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":65735.945000000007},{"$f":"+VLOOKUP($B12,I_TRL!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$QJ$2,0),MATCH(G$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":47531.199000000001},{"$f":"+VLOOKUP($B12,I_TRL!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$QJ$2,0),MATCH(H$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":78370.773000000001},{"$f":"+VLOOKUP($B12,I_TRL!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$QJ$2,0),MATCH(I$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":60420.957000000002},{"$f":"+VLOOKUP($B12,I_TRL!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$QJ$2,0),MATCH(J$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":77098.75},{"$f":"+VLOOKUP($B12,I_TRL!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$QJ$2,0),MATCH(K$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":54749.745999999999},{"$f":"+VLOOKUP($B12,I_TRL!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$QJ$2,0),MATCH(L$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":67888.476999999999},{"$f":"+VLOOKUP($B12,I_TRL!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$QJ$2,0),MATCH(M$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":44988.495999999999},{"$f":"+VLOOKUP($B12,I_TRL!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$QJ$2,0),MATCH(N$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":70224.875},{"$f":"+VLOOKUP($B12,I_TRL!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$QJ$2,0),MATCH(O$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":49832.042999999998},{"$f":"+VLOOKUP($B12,I_TRL!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$QJ$2,0),MATCH(P$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":67300.508000000002},{"$f":"+VLOOKUP($B12,I_TRL!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$QJ$2,0),MATCH(Q$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":44667.324000000001},{"$f":"+VLOOKUP($B12,I_TRL!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$QJ$2,0),MATCH(R$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":55949.582000000002},{"$f":"+VLOOKUP($B12,I_TRL!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$QJ$2,0),MATCH(S$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":39873.93},{"$f":"+VLOOKUP($B12,I_TRL!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$QJ$2,0),MATCH(T$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":54422.023000000001},{"$f":"+VLOOKUP($B12,I_TRL!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$QJ$2,0),MATCH(U$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":39560.012000000002},{"$f":"+VLOOKUP($B12,I_TRL!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$QJ$2,0),MATCH(V$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":57412.027000000002},{"$f":"+VLOOKUP($B12,I_TRL!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$QJ$2,0),MATCH(W$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":41052.5},{"$f":"+VLOOKUP($B12,I_TRL!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$QJ$2,0),MATCH(X$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":60763.917999999998},{"$f":"+VLOOKUP($B12,I_TRL!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$QJ$2,0),MATCH(Y$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":39321.449000000001},{"$f":"+VLOOKUP($B12,I_TRL!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$QJ$2,0),MATCH(Z$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":52503.93},{"$f":"+VLOOKUP($B12,I_TRL!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$QJ$2,0),MATCH(AA$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":41782.171999999999},{"$f":"+VLOOKUP($B12,I_TRL!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$QJ$2,0),MATCH(AB$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":67305.383000000002},{"$f":"+VLOOKUP($B12,I_TRL!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$QJ$2,0),MATCH(AC$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":43323.714999999997},{"$f":"+VLOOKUP($B12,I_TRL!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$QJ$2,0),MATCH(AD$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":65856.148000000001},{"$f":"+VLOOKUP($B12,I_TRL!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$QJ$2,0),MATCH(AE$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":47618.112999999998},{"$f":"+VLOOKUP($B12,I_TRL!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$QJ$2,0),MATCH(AF$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":78514.116999999998},{"$f":"+VLOOKUP($B12,I_TRL!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$QJ$2,0),MATCH(AG$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":60531.461000000003},{"$f":"+VLOOKUP($B12,I_TRL!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$QJ$2,0),MATCH(AH$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":77239.710999999996},{"$f":"+VLOOKUP($B12,I_TRL!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$QJ$2,0),MATCH(AI$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":54849.843999999997},{"$f":"+VLOOKUP($B12,I_TRL!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$QJ$2,0),MATCH(AJ$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":65304.309000000001},{"$f":"+VLOOKUP($B12,I_TRL!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$QJ$2,0),MATCH(AK$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":43879.546999999999},{"$f":"+VLOOKUP($B12,I_TRL!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$QJ$2,0),MATCH(AL$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":70353.258000000002},{"$f":"+VLOOKUP($B12,I_TRL!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$QJ$2,0),MATCH(AM$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":49923.148000000001},{"$f":"+VLOOKUP($B12,I_TRL!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$QJ$2,0),MATCH(AN$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":67423.539000000004},{"$f":"+VLOOKUP($B12,I_TRL!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$QJ$2,0),MATCH(AO$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":44748.972999999998},{"$f":"+VLOOKUP($B12,I_TRL!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$QJ$2,0),MATCH(AP$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":56051.898000000001},{"$f":"+VLOOKUP($B12,I_TRL!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$QJ$2,0),MATCH(AQ$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":39946.847999999998},{"$f":"+VLOOKUP($B12,I_TRL!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$QJ$2,0),MATCH(AR$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":54521.504000000001},{"$f":"+VLOOKUP($B12,I_TRL!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$QJ$2,0),MATCH(AS$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":39632.324000000001},{"$f":"+VLOOKUP($B12,I_TRL!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$QJ$2,0),MATCH(AT$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":57516.953000000001},{"$f":"+VLOOKUP($B12,I_TRL!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$QJ$2,0),MATCH(AU$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":41127.527000000002},{"$f":"+VLOOKUP($B12,I_TRL!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$QJ$2,0),MATCH(AV$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":58638.836000000003},{"$f":"+VLOOKUP($B12,I_TRL!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$QJ$2,0),MATCH(AW$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":41629.461000000003},{"$f":"+VLOOKUP($B12,I_TRL!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$QJ$2,0),MATCH(AX$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":54776.688000000002},{"$f":"+VLOOKUP($B12,I_TRL!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$QJ$2,0),MATCH(AY$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":39681.762000000002}]
[null,10055,"Albion, City of",{"$f":"+VLOOKUP($B13,I_TRL!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$QJ$2,0),MATCH(D$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":150.50200000000001},{"$f":"+VLOOKUP($B13,I_TRL!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$QJ$2,0),MATCH(E$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":106.83799999999999},{"$f":"+VLOOKUP($B13,I_TRL!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$QJ$2,0),MATCH(F$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":164.839},{"$f":"+VLOOKUP($B13,I_TRL!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$QJ$2,0),MATCH(G$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":127.28100000000001},{"$f":"+VLOOKUP($B13,I_TRL!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$QJ$2,0),MATCH(H$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":248.21299999999999},{"$f":"+VLOOKUP($B13,I_TRL!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$QJ$2,0),MATCH(I$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":205.124},{"$f":"+VLOOKUP($B13,I_TRL!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$QJ$2,0),MATCH(J$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":245.887},{"$f":"+VLOOKUP($B13,I_TRL!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$QJ$2,0),MATCH(K$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":192.01400000000001},{"$f":"+VLOOKUP($B13,I_TRL!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$QJ$2,0),MATCH(L$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":203.208},{"$f":"+VLOOKUP($B13,I_TRL!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$QJ$2,0),MATCH(M$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":147.20599999999999},{"$f":"+VLOOKUP($B13,I_TRL!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$QJ$2,0),MATCH(N$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":176.637},{"$f":"+VLOOKUP($B13,I_TRL!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$QJ$2,0),MATCH(O$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":135.773},{"$f":"+VLOOKUP($B13,I_TRL!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$QJ$2,0),MATCH(P$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":150.476},{"$f":"+VLOOKUP($B13,I_TRL!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$QJ$2,0),MATCH(Q$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":103.59},{"$f":"+VLOOKUP($B13,I_TRL!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$QJ$2,0),MATCH(R$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":123.08799999999999},{"$f":"+VLOOKUP($B13,I_TRL!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$QJ$2,0),MATCH(S$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":86.248999999999995},{"$f":"+VLOOKUP($B13,I_TRL!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$QJ$2,0),MATCH(T$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":119.083},{"$f":"+VLOOKUP($B13,I_TRL!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$QJ$2,0),MATCH(U$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":75.325000000000003},{"$f":"+VLOOKUP($B13,I_TRL!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$QJ$2,0),MATCH(V$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":139.703},{"$f":"+VLOOKUP($B13,I_TRL!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$QJ$2,0),MATCH(W$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":82.272000000000006},{"$f":"+VLOOKUP($B13,I_TRL!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$QJ$2,0),MATCH(X$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":134.98099999999999},{"$f":"+VLOOKUP($B13,I_TRL!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$QJ$2,0),MATCH(Y$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":71.929000000000002},{"$f":"+VLOOKUP($B13,I_TRL!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$QJ$2,0),MATCH(Z$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":109.488},{"$f":"+VLOOKUP($B13,I_TRL!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$QJ$2,0),MATCH(AA$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":77.884},{"$f":"+VLOOKUP($B13,I_TRL!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$QJ$2,0),MATCH(AB$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":156.239},{"$f":"+VLOOKUP($B13,I_TRL!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$QJ$2,0),MATCH(AC$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":101.101},{"$f":"+VLOOKUP($B13,I_TRL!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$QJ$2,0),MATCH(AD$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":164.839},{"$f":"+VLOOKUP($B13,I_TRL!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$QJ$2,0),MATCH(AE$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":127.28100000000001},{"$f":"+VLOOKUP($B13,I_TRL!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$QJ$2,0),MATCH(AF$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":248.21299999999999},{"$f":"+VLOOKUP($B13,I_TRL!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$QJ$2,0),MATCH(AG$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":205.124},{"$f":"+VLOOKUP($B13,I_TRL!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$QJ$2,0),MATCH(AH$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":245.887},{"$f":"+VLOOKUP($B13,I_TRL!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$QJ$2,0),MATCH(AI$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":192.01400000000001},{"$f":"+VLOOKUP($B13,I_TRL!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$QJ$2,0),MATCH(AJ$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":195.04900000000001},{"$f":"+VLOOKUP($B13,I_TRL!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$QJ$2,0),MATCH(AK$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":143.28200000000001},{"$f":"+VLOOKUP($B13,I_TRL!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$QJ$2,0),MATCH(AL$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":176.637},{"$f":"+VLOOKUP($B13,I_TRL!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$QJ$2,0),MATCH(AM$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":135.773},{"$f":"+VLOOKUP($B13,I_TRL!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$QJ$2,0),MATCH(AN$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":150.476},{"$f":"+VLOOKUP($B13,I_TRL!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$QJ$2,0),MATCH(AO$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":103.59},{"$f":"+VLOOKUP($B13,I_TRL!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$QJ$2,0),MATCH(AP$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":123.08799999999999},{"$f":"+VLOOKUP($B13,I_TRL!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$QJ$2,0),MATCH(AQ$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":86.248999999999995},{"$f":"+VLOOKUP($B13,I_TRL!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$QJ$2,0),MATCH(AR$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":119.083},{"$f":"+VLOOKUP($B13,I_TRL!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$QJ$2,0),MATCH(AS$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":75.325000000000003},{"$f":"+VLOOKUP($B13,I_TRL!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$QJ$2,0),MATCH(AT$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":139.703},{"$f":"+VLOOKUP($B13,I_TRL!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$QJ$2,0),MATCH(AU$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":82.272000000000006},{"$f":"+VLOOKUP($B13,I_TRL!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$QJ$2,0),MATCH(AV$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":130.36799999999999},{"$f":"+VLOOKUP($B13,I_TRL!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$QJ$2,0),MATCH(AW$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":76.542000000000002},{"$f":"+VLOOKUP($B13,I_TRL!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$QJ$2,0),MATCH(AX$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":113.804},{"$f":"+VLOOKUP($B13,I_TRL!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$QJ$2,0),MATCH(AY$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":73.566999999999993}]
[null,10057,"Ashland, City of",{"$f":"+VLOOKUP($B14,I_TRL!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$QJ$2,0),MATCH(D$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":8440.66},{"$f":"+VLOOKUP($B14,I_TRL!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$QJ$2,0),MATCH(E$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":4876.2659999999996},{"$f":"+VLOOKUP($B14,I_TRL!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$QJ$2,0),MATCH(F$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":10098.481},{"$f":"+VLOOKUP($B14,I_TRL!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$QJ$2,0),MATCH(G$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":6134.3159999999998},{"$f":"+VLOOKUP($B14,I_TRL!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$QJ$2,0),MATCH(H$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":10750.428},{"$f":"+VLOOKUP($B14,I_TRL!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$QJ$2,0),MATCH(I$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":7156.16},{"$f":"+VLOOKUP($B14,I_TRL!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$QJ$2,0),MATCH(J$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":11374.298000000001},{"$f":"+VLOOKUP($B14,I_TRL!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$QJ$2,0),MATCH(K$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":6858.8540000000003},{"$f":"+VLOOKUP($B14,I_TRL!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$QJ$2,0),MATCH(L$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":9924.7170000000006},{"$f":"+VLOOKUP($B14,I_TRL!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$QJ$2,0),MATCH(M$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":5606.7730000000001},{"$f":"+VLOOKUP($B14,I_TRL!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$QJ$2,0),MATCH(N$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":9234.02},{"$f":"+VLOOKUP($B14,I_TRL!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$QJ$2,0),MATCH(O$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":5579.3680000000004},{"$f":"+VLOOKUP($B14,I_TRL!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$QJ$2,0),MATCH(P$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":8847.0560000000005},{"$f":"+VLOOKUP($B14,I_TRL!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$QJ$2,0),MATCH(Q$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":4787.6059999999998},{"$f":"+VLOOKUP($B14,I_TRL!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$QJ$2,0),MATCH(R$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":8035.2520000000004},{"$f":"+VLOOKUP($B14,I_TRL!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$QJ$2,0),MATCH(S$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":4622.1130000000003},{"$f":"+VLOOKUP($B14,I_TRL!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$QJ$2,0),MATCH(T$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":7728.7039999999997},{"$f":"+VLOOKUP($B14,I_TRL!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$QJ$2,0),MATCH(U$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":4474.4690000000001},{"$f":"+VLOOKUP($B14,I_TRL!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$QJ$2,0),MATCH(V$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":9925.5300000000007},{"$f":"+VLOOKUP($B14,I_TRL!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$QJ$2,0),MATCH(W$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":5352.5630000000001},{"$f":"+VLOOKUP($B14,I_TRL!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$QJ$2,0),MATCH(X$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":10112.299999999999},{"$f":"+VLOOKUP($B14,I_TRL!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$QJ$2,0),MATCH(Y$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":5002.2250000000004},{"$f":"+VLOOKUP($B14,I_TRL!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$QJ$2,0),MATCH(Z$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":7356.04},{"$f":"+VLOOKUP($B14,I_TRL!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$QJ$2,0),MATCH(AA$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":4619.2290000000003},{"$f":"+VLOOKUP($B14,I_TRL!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$QJ$2,0),MATCH(AB$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":8757.1389999999992},{"$f":"+VLOOKUP($B14,I_TRL!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$QJ$2,0),MATCH(AC$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":4559.7870000000003},{"$f":"+VLOOKUP($B14,I_TRL!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$QJ$2,0),MATCH(AD$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":10098.481},{"$f":"+VLOOKUP($B14,I_TRL!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$QJ$2,0),MATCH(AE$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":6134.3159999999998},{"$f":"+VLOOKUP($B14,I_TRL!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$QJ$2,0),MATCH(AF$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":10750.428},{"$f":"+VLOOKUP($B14,I_TRL!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$QJ$2,0),MATCH(AG$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":7156.16},{"$f":"+VLOOKUP($B14,I_TRL!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$QJ$2,0),MATCH(AH$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":11374.298000000001},{"$f":"+VLOOKUP($B14,I_TRL!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$QJ$2,0),MATCH(AI$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":6858.8540000000003},{"$f":"+VLOOKUP($B14,I_TRL!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$QJ$2,0),MATCH(AJ$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":9534.6370000000006},{"$f":"+VLOOKUP($B14,I_TRL!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$QJ$2,0),MATCH(AK$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":5471.63},{"$f":"+VLOOKUP($B14,I_TRL!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$QJ$2,0),MATCH(AL$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":9234.02},{"$f":"+VLOOKUP($B14,I_TRL!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$QJ$2,0),MATCH(AM$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":5579.3680000000004},{"$f":"+VLOOKUP($B14,I_TRL!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$QJ$2,0),MATCH(AN$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":8847.0560000000005},{"$f":"+VLOOKUP($B14,I_TRL!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$QJ$2,0),MATCH(AO$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":4787.6059999999998},{"$f":"+VLOOKUP($B14,I_TRL!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$QJ$2,0),MATCH(AP$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":8035.2520000000004},{"$f":"+VLOOKUP($B14,I_TRL!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$QJ$2,0),MATCH(AQ$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":4622.1130000000003},{"$f":"+VLOOKUP($B14,I_TRL!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$QJ$2,0),MATCH(AR$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":7728.7039999999997},{"$f":"+VLOOKUP($B14,I_TRL!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$QJ$2,0),MATCH(AS$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":4474.4690000000001},{"$f":"+VLOOKUP($B14,I_TRL!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$QJ$2,0),MATCH(AT$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":9925.5300000000007},{"$f":"+VLOOKUP($B14,I_TRL!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$QJ$2,0),MATCH(AU$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":5352.5630000000001},{"$f":"+VLOOKUP($B14,I_TRL!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$QJ$2,0),MATCH(AV$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":9753.1020000000008},{"$f":"+VLOOKUP($B14,I_TRL!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$QJ$2,0),MATCH(AW$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":5361.4229999999998},{"$f":"+VLOOKUP($B14,I_TRL!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$QJ$2,0),MATCH(AX$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":7650.12},{"$f":"+VLOOKUP($B14,I_TRL!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$QJ$2,0),MATCH(AY$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":4325.1480000000001}]
[null,10059,"Bandon, City of",{"$f":"+VLOOKUP($B15,I_TRL!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$QJ$2,0),MATCH(D$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":3253.4650000000001},{"$f":"+VLOOKUP($B15,I_TRL!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$QJ$2,0),MATCH(E$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1950.085},{"$f":"+VLOOKUP($B15,I_TRL!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$QJ$2,0),MATCH(F$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":3543.9},{"$f":"+VLOOKUP($B15,I_TRL!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$QJ$2,0),MATCH(G$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2280.1439999999998},{"$f":"+VLOOKUP($B15,I_TRL!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$QJ$2,0),MATCH(H$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":4214.415},{"$f":"+VLOOKUP($B15,I_TRL!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$QJ$2,0),MATCH(I$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2969.4470000000001},{"$f":"+VLOOKUP($B15,I_TRL!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$QJ$2,0),MATCH(J$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":4540.8040000000001},{"$f":"+VLOOKUP($B15,I_TRL!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$QJ$2,0),MATCH(K$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2939.826},{"$f":"+VLOOKUP($B15,I_TRL!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$QJ$2,0),MATCH(L$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":4238.6540000000005},{"$f":"+VLOOKUP($B15,I_TRL!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$QJ$2,0),MATCH(M$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2523.5329999999999},{"$f":"+VLOOKUP($B15,I_TRL!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$QJ$2,0),MATCH(N$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":3789.386},{"$f":"+VLOOKUP($B15,I_TRL!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$QJ$2,0),MATCH(O$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2448.8119999999999},{"$f":"+VLOOKUP($B15,I_TRL!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$QJ$2,0),MATCH(P$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":3578.7049999999999},{"$f":"+VLOOKUP($B15,I_TRL!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$QJ$2,0),MATCH(Q$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2136.085},{"$f":"+VLOOKUP($B15,I_TRL!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$QJ$2,0),MATCH(R$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2964.529},{"$f":"+VLOOKUP($B15,I_TRL!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$QJ$2,0),MATCH(S$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1859.194},{"$f":"+VLOOKUP($B15,I_TRL!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$QJ$2,0),MATCH(T$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2712.1080000000002},{"$f":"+VLOOKUP($B15,I_TRL!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$QJ$2,0),MATCH(U$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1710.385},{"$f":"+VLOOKUP($B15,I_TRL!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$QJ$2,0),MATCH(V$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2749.2849999999999},{"$f":"+VLOOKUP($B15,I_TRL!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$QJ$2,0),MATCH(W$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1670.136},{"$f":"+VLOOKUP($B15,I_TRL!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$QJ$2,0),MATCH(X$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2851.2559999999999},{"$f":"+VLOOKUP($B15,I_TRL!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$QJ$2,0),MATCH(Y$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1547.2919999999999},{"$f":"+VLOOKUP($B15,I_TRL!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$QJ$2,0),MATCH(Z$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2584.1779999999999},{"$f":"+VLOOKUP($B15,I_TRL!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$QJ$2,0),MATCH(AA$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1740.9970000000001},{"$f":"+VLOOKUP($B15,I_TRL!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$QJ$2,0),MATCH(AB$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":3380.8679999999999},{"$f":"+VLOOKUP($B15,I_TRL!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$QJ$2,0),MATCH(AC$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1822.683},{"$f":"+VLOOKUP($B15,I_TRL!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$QJ$2,0),MATCH(AD$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":3543.9},{"$f":"+VLOOKUP($B15,I_TRL!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$QJ$2,0),MATCH(AE$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2280.1439999999998},{"$f":"+VLOOKUP($B15,I_TRL!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$QJ$2,0),MATCH(AF$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":4214.415},{"$f":"+VLOOKUP($B15,I_TRL!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$QJ$2,0),MATCH(AG$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2969.4470000000001},{"$f":"+VLOOKUP($B15,I_TRL!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$QJ$2,0),MATCH(AH$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":4540.8040000000001},{"$f":"+VLOOKUP($B15,I_TRL!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$QJ$2,0),MATCH(AI$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2939.826},{"$f":"+VLOOKUP($B15,I_TRL!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$QJ$2,0),MATCH(AJ$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":4068.0819999999999},{"$f":"+VLOOKUP($B15,I_TRL!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$QJ$2,0),MATCH(AK$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2460.9259999999999},{"$f":"+VLOOKUP($B15,I_TRL!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$QJ$2,0),MATCH(AL$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":3789.386},{"$f":"+VLOOKUP($B15,I_TRL!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$QJ$2,0),MATCH(AM$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2448.8119999999999},{"$f":"+VLOOKUP($B15,I_TRL!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$QJ$2,0),MATCH(AN$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":3578.7049999999999},{"$f":"+VLOOKUP($B15,I_TRL!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$QJ$2,0),MATCH(AO$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2136.085},{"$f":"+VLOOKUP($B15,I_TRL!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$QJ$2,0),MATCH(AP$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2964.529},{"$f":"+VLOOKUP($B15,I_TRL!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$QJ$2,0),MATCH(AQ$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1859.194},{"$f":"+VLOOKUP($B15,I_TRL!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$QJ$2,0),MATCH(AR$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2712.1080000000002},{"$f":"+VLOOKUP($B15,I_TRL!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$QJ$2,0),MATCH(AS$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1710.385},{"$f":"+VLOOKUP($B15,I_TRL!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$QJ$2,0),MATCH(AT$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2749.2849999999999},{"$f":"+VLOOKUP($B15,I_TRL!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$QJ$2,0),MATCH(AU$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1670.136},{"$f":"+VLOOKUP($B15,I_TRL!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$QJ$2,0),MATCH(AV$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2743.5630000000001},{"$f":"+VLOOKUP($B15,I_TRL!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$QJ$2,0),MATCH(AW$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1654.9860000000001},{"$f":"+VLOOKUP($B15,I_TRL!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$QJ$2,0),MATCH(AX$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2693.605},{"$f":"+VLOOKUP($B15,I_TRL!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$QJ$2,0),MATCH(AY$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1631.57}]
[null,10062,"Bonners Ferry, City of",{"$f":"+VLOOKUP($B17,I_TRL!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$QJ$2,0),MATCH(D$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":4216.1540000000005},{"$f":"+VLOOKUP($B17,I_TRL!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$QJ$2,0),MATCH(E$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2257.3249999999998},{"$f":"+VLOOKUP($B17,I_TRL!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$QJ$2,0),MATCH(F$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":4546.335},{"$f":"+VLOOKUP($B17,I_TRL!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$QJ$2,0),MATCH(G$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2785.1260000000002},{"$f":"+VLOOKUP($B17,I_TRL!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$QJ$2,0),MATCH(H$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":5136.1629999999996},{"$f":"+VLOOKUP($B17,I_TRL!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$QJ$2,0),MATCH(I$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":3234.69},{"$f":"+VLOOKUP($B17,I_TRL!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$QJ$2,0),MATCH(J$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":5033.3689999999997},{"$f":"+VLOOKUP($B17,I_TRL!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$QJ$2,0),MATCH(K$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":3165.6089999999999},{"$f":"+VLOOKUP($B17,I_TRL!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$QJ$2,0),MATCH(L$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":4744.2349999999997},{"$f":"+VLOOKUP($B17,I_TRL!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$QJ$2,0),MATCH(M$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2787.268},{"$f":"+VLOOKUP($B17,I_TRL!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$QJ$2,0),MATCH(N$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":4660.6959999999999},{"$f":"+VLOOKUP($B17,I_TRL!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$QJ$2,0),MATCH(O$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2663.0830000000001},{"$f":"+VLOOKUP($B17,I_TRL!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$QJ$2,0),MATCH(P$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":4053.0729999999999},{"$f":"+VLOOKUP($B17,I_TRL!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$QJ$2,0),MATCH(Q$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2261.0479999999998},{"$f":"+VLOOKUP($B17,I_TRL!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$QJ$2,0),MATCH(R$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":3781.395},{"$f":"+VLOOKUP($B17,I_TRL!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$QJ$2,0),MATCH(S$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2137.7350000000001},{"$f":"+VLOOKUP($B17,I_TRL!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$QJ$2,0),MATCH(T$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":3831.0390000000002},{"$f":"+VLOOKUP($B17,I_TRL!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$QJ$2,0),MATCH(U$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1949.6780000000001},{"$f":"+VLOOKUP($B17,I_TRL!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$QJ$2,0),MATCH(V$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":3922.1060000000002},{"$f":"+VLOOKUP($B17,I_TRL!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$QJ$2,0),MATCH(W$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2143.3870000000002},{"$f":"+VLOOKUP($B17,I_TRL!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$QJ$2,0),MATCH(X$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":4111.7659999999996},{"$f":"+VLOOKUP($B17,I_TRL!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$QJ$2,0),MATCH(Y$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2022.633},{"$f":"+VLOOKUP($B17,I_TRL!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$QJ$2,0),MATCH(Z$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":3690.9029999999998},{"$f":"+VLOOKUP($B17,I_TRL!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$QJ$2,0),MATCH(AA$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2059.547},{"$f":"+VLOOKUP($B17,I_TRL!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$QJ$2,0),MATCH(AB$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":4262.3119999999999},{"$f":"+VLOOKUP($B17,I_TRL!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$QJ$2,0),MATCH(AC$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2282.038},{"$f":"+VLOOKUP($B17,I_TRL!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$QJ$2,0),MATCH(AD$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":4584.942},{"$f":"+VLOOKUP($B17,I_TRL!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$QJ$2,0),MATCH(AE$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2808.777},{"$f":"+VLOOKUP($B17,I_TRL!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$QJ$2,0),MATCH(AF$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":5165.1809999999996},{"$f":"+VLOOKUP($B17,I_TRL!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$QJ$2,0),MATCH(AG$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":3252.9650000000001},{"$f":"+VLOOKUP($B17,I_TRL!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$QJ$2,0),MATCH(AH$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":5065.5450000000001},{"$f":"+VLOOKUP($B17,I_TRL!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$QJ$2,0),MATCH(AI$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":3185.8449999999998},{"$f":"+VLOOKUP($B17,I_TRL!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$QJ$2,0),MATCH(AJ$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":4619.2150000000001},{"$f":"+VLOOKUP($B17,I_TRL!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$QJ$2,0),MATCH(AK$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2713.8180000000002},{"$f":"+VLOOKUP($B17,I_TRL!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$QJ$2,0),MATCH(AL$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":4701.6779999999999},{"$f":"+VLOOKUP($B17,I_TRL!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$QJ$2,0),MATCH(AM$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2686.5},{"$f":"+VLOOKUP($B17,I_TRL!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$QJ$2,0),MATCH(AN$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":4097.0200000000004},{"$f":"+VLOOKUP($B17,I_TRL!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$QJ$2,0),MATCH(AO$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2285.5639999999999},{"$f":"+VLOOKUP($B17,I_TRL!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$QJ$2,0),MATCH(AP$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":3828.18},{"$f":"+VLOOKUP($B17,I_TRL!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$QJ$2,0),MATCH(AQ$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2164.1840000000002},{"$f":"+VLOOKUP($B17,I_TRL!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$QJ$2,0),MATCH(AR$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":3880.259},{"$f":"+VLOOKUP($B17,I_TRL!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$QJ$2,0),MATCH(AS$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1974.7270000000001},{"$f":"+VLOOKUP($B17,I_TRL!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$QJ$2,0),MATCH(AT$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":3970.2170000000001},{"$f":"+VLOOKUP($B17,I_TRL!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$QJ$2,0),MATCH(AU$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2169.6790000000001},{"$f":"+VLOOKUP($B17,I_TRL!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$QJ$2,0),MATCH(AV$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":4162.0450000000001},{"$f":"+VLOOKUP($B17,I_TRL!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$QJ$2,0),MATCH(AW$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2047.366},{"$f":"+VLOOKUP($B17,I_TRL!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$QJ$2,0),MATCH(AX$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":3738.3780000000002},{"$f":"+VLOOKUP($B17,I_TRL!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$QJ$2,0),MATCH(AY$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2086.038}]
[null,10074,"Forest Grove, City of",{"$f":"+VLOOKUP($B26,I_TRL!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$QJ$2,0),MATCH(D$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":13465.012000000001},{"$f":"+VLOOKUP($B26,I_TRL!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$QJ$2,0),MATCH(E$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":8217.3259999999991},{"$f":"+VLOOKUP($B26,I_TRL!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$QJ$2,0),MATCH(F$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":13591.054},{"$f":"+VLOOKUP($B26,I_TRL!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$QJ$2,0),MATCH(G$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":8654.4390000000003},{"$f":"+VLOOKUP($B26,I_TRL!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$QJ$2,0),MATCH(H$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":16696.743999999999},{"$f":"+VLOOKUP($B26,I_TRL!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$QJ$2,0),MATCH(I$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":11701.319},{"$f":"+VLOOKUP($B26,I_TRL!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$QJ$2,0),MATCH(J$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":17167.553},{"$f":"+VLOOKUP($B26,I_TRL!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$QJ$2,0),MATCH(K$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":10999.888000000001},{"$f":"+VLOOKUP($B26,I_TRL!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$QJ$2,0),MATCH(L$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":14514.887000000001},{"$f":"+VLOOKUP($B26,I_TRL!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$QJ$2,0),MATCH(M$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":8612.7939999999999},{"$f":"+VLOOKUP($B26,I_TRL!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$QJ$2,0),MATCH(N$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":14613.188},{"$f":"+VLOOKUP($B26,I_TRL!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$QJ$2,0),MATCH(O$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":9334.9779999999992},{"$f":"+VLOOKUP($B26,I_TRL!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$QJ$2,0),MATCH(P$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":13421.933999999999},{"$f":"+VLOOKUP($B26,I_TRL!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$QJ$2,0),MATCH(Q$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":7757.2839999999997},{"$f":"+VLOOKUP($B26,I_TRL!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$QJ$2,0),MATCH(R$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":11900.387000000001},{"$f":"+VLOOKUP($B26,I_TRL!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$QJ$2,0),MATCH(S$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":7067.8620000000001},{"$f":"+VLOOKUP($B26,I_TRL!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$QJ$2,0),MATCH(T$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":11831.422},{"$f":"+VLOOKUP($B26,I_TRL!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$QJ$2,0),MATCH(U$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":7253.9589999999998},{"$f":"+VLOOKUP($B26,I_TRL!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$QJ$2,0),MATCH(V$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":13062.93},{"$f":"+VLOOKUP($B26,I_TRL!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$QJ$2,0),MATCH(W$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":7639.1260000000002},{"$f":"+VLOOKUP($B26,I_TRL!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$QJ$2,0),MATCH(X$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":14012.94},{"$f":"+VLOOKUP($B26,I_TRL!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$QJ$2,0),MATCH(Y$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":7477.8789999999999},{"$f":"+VLOOKUP($B26,I_TRL!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$QJ$2,0),MATCH(Z$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":11485.371999999999},{"$f":"+VLOOKUP($B26,I_TRL!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$QJ$2,0),MATCH(AA$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":7579.3580000000002},{"$f":"+VLOOKUP($B26,I_TRL!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$QJ$2,0),MATCH(AB$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":14016.492},{"$f":"+VLOOKUP($B26,I_TRL!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$QJ$2,0),MATCH(AC$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":7768.6589999999997},{"$f":"+VLOOKUP($B26,I_TRL!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$QJ$2,0),MATCH(AD$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":13654.289000000001},{"$f":"+VLOOKUP($B26,I_TRL!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$QJ$2,0),MATCH(AE$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":8694.7080000000005},{"$f":"+VLOOKUP($B26,I_TRL!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$QJ$2,0),MATCH(AF$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":16750.030999999999},{"$f":"+VLOOKUP($B26,I_TRL!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$QJ$2,0),MATCH(AG$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":11738.663},{"$f":"+VLOOKUP($B26,I_TRL!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$QJ$2,0),MATCH(AH$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":17221.096000000001},{"$f":"+VLOOKUP($B26,I_TRL!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$QJ$2,0),MATCH(AI$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":11034.192999999999},{"$f":"+VLOOKUP($B26,I_TRL!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$QJ$2,0),MATCH(AJ$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":14412.085999999999},{"$f":"+VLOOKUP($B26,I_TRL!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$QJ$2,0),MATCH(AK$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":8664.3739999999998},{"$f":"+VLOOKUP($B26,I_TRL!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$QJ$2,0),MATCH(AL$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":14674.8},{"$f":"+VLOOKUP($B26,I_TRL!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$QJ$2,0),MATCH(AM$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":9374.3340000000007},{"$f":"+VLOOKUP($B26,I_TRL!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$QJ$2,0),MATCH(AN$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":13487.7},{"$f":"+VLOOKUP($B26,I_TRL!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$QJ$2,0),MATCH(AO$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":7795.2920000000004},{"$f":"+VLOOKUP($B26,I_TRL!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$QJ$2,0),MATCH(AP$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":11969.289000000001},{"$f":"+VLOOKUP($B26,I_TRL!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$QJ$2,0),MATCH(AQ$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":7108.7830000000004},{"$f":"+VLOOKUP($B26,I_TRL!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$QJ$2,0),MATCH(AR$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":11899.126},{"$f":"+VLOOKUP($B26,I_TRL!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$QJ$2,0),MATCH(AS$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":7295.47},{"$f":"+VLOOKUP($B26,I_TRL!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$QJ$2,0),MATCH(AT$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":13129.638000000001},{"$f":"+VLOOKUP($B26,I_TRL!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$QJ$2,0),MATCH(AU$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":7678.1360000000004},{"$f":"+VLOOKUP($B26,I_TRL!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$QJ$2,0),MATCH(AV$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":13597.282999999999},{"$f":"+VLOOKUP($B26,I_TRL!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$QJ$2,0),MATCH(AW$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":7997.38},{"$f":"+VLOOKUP($B26,I_TRL!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$QJ$2,0),MATCH(AX$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":11993.995999999999},{"$f":"+VLOOKUP($B26,I_TRL!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$QJ$2,0),MATCH(AY$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":7178.8919999999998}]
[null,10087,"Port Angeles, City of",{"$f":"+VLOOKUP($B35,I_TRL!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$QJ$2,0),MATCH(D$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":18272.525000000001},{"$f":"+VLOOKUP($B35,I_TRL!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$QJ$2,0),MATCH(E$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":12419.781000000001},{"$f":"+VLOOKUP($B35,I_TRL!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$QJ$2,0),MATCH(F$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":19897.471000000001},{"$f":"+VLOOKUP($B35,I_TRL!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$QJ$2,0),MATCH(G$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":14580.079},{"$f":"+VLOOKUP($B35,I_TRL!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$QJ$2,0),MATCH(H$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":23158.456999999999},{"$f":"+VLOOKUP($B35,I_TRL!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$QJ$2,0),MATCH(I$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":17965.526999999998},{"$f":"+VLOOKUP($B35,I_TRL!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$QJ$2,0),MATCH(J$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":24505.18},{"$f":"+VLOOKUP($B35,I_TRL!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$QJ$2,0),MATCH(K$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":17493.789000000001},{"$f":"+VLOOKUP($B35,I_TRL!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$QJ$2,0),MATCH(L$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":22359.692999999999},{"$f":"+VLOOKUP($B35,I_TRL!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$QJ$2,0),MATCH(M$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":15661.395},{"$f":"+VLOOKUP($B35,I_TRL!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$QJ$2,0),MATCH(N$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":21927.241999999998},{"$f":"+VLOOKUP($B35,I_TRL!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$QJ$2,0),MATCH(O$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":15410.02},{"$f":"+VLOOKUP($B35,I_TRL!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$QJ$2,0),MATCH(P$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":18405.835999999999},{"$f":"+VLOOKUP($B35,I_TRL!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$QJ$2,0),MATCH(Q$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":12882.281000000001},{"$f":"+VLOOKUP($B35,I_TRL!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$QJ$2,0),MATCH(R$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":15697.766},{"$f":"+VLOOKUP($B35,I_TRL!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$QJ$2,0),MATCH(S$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":11483.982},{"$f":"+VLOOKUP($B35,I_TRL!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$QJ$2,0),MATCH(T$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":14981.239},{"$f":"+VLOOKUP($B35,I_TRL!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$QJ$2,0),MATCH(U$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":9883.7630000000008},{"$f":"+VLOOKUP($B35,I_TRL!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$QJ$2,0),MATCH(V$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":14271.288},{"$f":"+VLOOKUP($B35,I_TRL!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$QJ$2,0),MATCH(W$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":10596.433999999999},{"$f":"+VLOOKUP($B35,I_TRL!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$QJ$2,0),MATCH(X$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":15041.933999999999},{"$f":"+VLOOKUP($B35,I_TRL!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$QJ$2,0),MATCH(Y$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":9798.9680000000008},{"$f":"+VLOOKUP($B35,I_TRL!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$QJ$2,0),MATCH(Z$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":14223.450999999999},{"$f":"+VLOOKUP($B35,I_TRL!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$QJ$2,0),MATCH(AA$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":10671.754000000001},{"$f":"+VLOOKUP($B35,I_TRL!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$QJ$2,0),MATCH(AB$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":18272.525000000001},{"$f":"+VLOOKUP($B35,I_TRL!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$QJ$2,0),MATCH(AC$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":12419.781000000001},{"$f":"+VLOOKUP($B35,I_TRL!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$QJ$2,0),MATCH(AD$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":19897.471000000001},{"$f":"+VLOOKUP($B35,I_TRL!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$QJ$2,0),MATCH(AE$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":14580.079},{"$f":"+VLOOKUP($B35,I_TRL!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$QJ$2,0),MATCH(AF$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":23158.456999999999},{"$f":"+VLOOKUP($B35,I_TRL!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$QJ$2,0),MATCH(AG$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":17965.526999999998},{"$f":"+VLOOKUP($B35,I_TRL!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$QJ$2,0),MATCH(AH$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":24505.18},{"$f":"+VLOOKUP($B35,I_TRL!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$QJ$2,0),MATCH(AI$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":17493.789000000001},{"$f":"+VLOOKUP($B35,I_TRL!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$QJ$2,0),MATCH(AJ$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":21588.668000000001},{"$f":"+VLOOKUP($B35,I_TRL!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$QJ$2,0),MATCH(AK$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":15121.348},{"$f":"+VLOOKUP($B35,I_TRL!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$QJ$2,0),MATCH(AL$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":21927.241999999998},{"$f":"+VLOOKUP($B35,I_TRL!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$QJ$2,0),MATCH(AM$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":15410.02},{"$f":"+VLOOKUP($B35,I_TRL!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$QJ$2,0),MATCH(AN$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":18405.835999999999},{"$f":"+VLOOKUP($B35,I_TRL!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$QJ$2,0),MATCH(AO$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":12882.281000000001},{"$f":"+VLOOKUP($B35,I_TRL!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$QJ$2,0),MATCH(AP$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":15697.766},{"$f":"+VLOOKUP($B35,I_TRL!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$QJ$2,0),MATCH(AQ$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":11483.982},{"$f":"+VLOOKUP($B35,I_TRL!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$QJ$2,0),MATCH(AR$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":14981.239},{"$f":"+VLOOKUP($B35,I_TRL!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$QJ$2,0),MATCH(AS$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":9883.7630000000008},{"$f":"+VLOOKUP($B35,I_TRL!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$QJ$2,0),MATCH(AT$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":14271.288},{"$f":"+VLOOKUP($B35,I_TRL!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$QJ$2,0),MATCH(AU$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":10596.433999999999},{"$f":"+VLOOKUP($B35,I_TRL!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$QJ$2,0),MATCH(AV$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":15041.933999999999},{"$f":"+VLOOKUP($B35,I_TRL!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$QJ$2,0),MATCH(AW$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":9798.9680000000008},{"$f":"+VLOOKUP($B35,I_TRL!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$QJ$2,0),MATCH(AX$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":14223.450999999999},{"$f":"+VLOOKUP($B35,I_TRL!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$QJ$2,0),MATCH(AY$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":10671.754000000001}]
[null,10106,"Clearwater Power",{"$f":"+VLOOKUP($B44,I_TRL!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$QJ$2,0),MATCH(D$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":10030.868},{"$f":"+VLOOKUP($B44,I_TRL!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$QJ$2,0),MATCH(E$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":5786.9859999999999},{"$f":"+VLOOKUP($B44,I_TRL!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$QJ$2,0),MATCH(F$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":11869.974},{"$f":"+VLOOKUP($B44,I_TRL!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$QJ$2,0),MATCH(G$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":7867.0420000000004},{"$f":"+VLOOKUP($B44,I_TRL!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$QJ$2,0),MATCH(H$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":14565.771000000001},{"$f":"+VLOOKUP($B44,I_TRL!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$QJ$2,0),MATCH(I$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":9733.3880000000008},{"$f":"+VLOOKUP($B44,I_TRL!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$QJ$2,0),MATCH(J$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":13535.313},{"$f":"+VLOOKUP($B44,I_TRL!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$QJ$2,0),MATCH(K$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":8949.4719999999998},{"$f":"+VLOOKUP($B44,I_TRL!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$QJ$2,0),MATCH(L$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":12497.294},{"$f":"+VLOOKUP($B44,I_TRL!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$QJ$2,0),MATCH(M$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":7823.5479999999998},{"$f":"+VLOOKUP($B44,I_TRL!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$QJ$2,0),MATCH(N$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":11631.457},{"$f":"+VLOOKUP($B44,I_TRL!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$QJ$2,0),MATCH(O$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":7089.1530000000002},{"$f":"+VLOOKUP($B44,I_TRL!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$QJ$2,0),MATCH(P$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":10224.82},{"$f":"+VLOOKUP($B44,I_TRL!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$QJ$2,0),MATCH(Q$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":6033.107},{"$f":"+VLOOKUP($B44,I_TRL!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$QJ$2,0),MATCH(R$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":9005.2139999999999},{"$f":"+VLOOKUP($B44,I_TRL!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$QJ$2,0),MATCH(S$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":5611.4070000000002},{"$f":"+VLOOKUP($B44,I_TRL!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$QJ$2,0),MATCH(T$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":8970.0969999999998},{"$f":"+VLOOKUP($B44,I_TRL!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$QJ$2,0),MATCH(U$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":4903.8500000000004},{"$f":"+VLOOKUP($B44,I_TRL!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$QJ$2,0),MATCH(V$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":9511.1560000000009},{"$f":"+VLOOKUP($B44,I_TRL!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$QJ$2,0),MATCH(W$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":5504.9669999999996},{"$f":"+VLOOKUP($B44,I_TRL!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$QJ$2,0),MATCH(X$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":9806.3289999999997},{"$f":"+VLOOKUP($B44,I_TRL!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$QJ$2,0),MATCH(Y$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":5173.1459999999997},{"$f":"+VLOOKUP($B44,I_TRL!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$QJ$2,0),MATCH(Z$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":8648.9650000000001},{"$f":"+VLOOKUP($B44,I_TRL!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$QJ$2,0),MATCH(AA$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":5223.6229999999996},{"$f":"+VLOOKUP($B44,I_TRL!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$QJ$2,0),MATCH(AB$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":10080.996999999999},{"$f":"+VLOOKUP($B44,I_TRL!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$QJ$2,0),MATCH(AC$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":5815.9059999999999},{"$f":"+VLOOKUP($B44,I_TRL!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$QJ$2,0),MATCH(AD$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":11917.511},{"$f":"+VLOOKUP($B44,I_TRL!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$QJ$2,0),MATCH(AE$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":7898.549},{"$f":"+VLOOKUP($B44,I_TRL!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$QJ$2,0),MATCH(AF$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":14613.156000000001},{"$f":"+VLOOKUP($B44,I_TRL!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$QJ$2,0),MATCH(AG$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":9765.0519999999997},{"$f":"+VLOOKUP($B44,I_TRL!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$QJ$2,0),MATCH(AH$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":13582.89},{"$f":"+VLOOKUP($B44,I_TRL!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$QJ$2,0),MATCH(AI$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":8980.9290000000001},{"$f":"+VLOOKUP($B44,I_TRL!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$QJ$2,0),MATCH(AJ$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":12173.767},{"$f":"+VLOOKUP($B44,I_TRL!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$QJ$2,0),MATCH(AK$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":7621.0150000000003},{"$f":"+VLOOKUP($B44,I_TRL!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$QJ$2,0),MATCH(AL$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":11680.563},{"$f":"+VLOOKUP($B44,I_TRL!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$QJ$2,0),MATCH(AM$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":7119.0820000000003},{"$f":"+VLOOKUP($B44,I_TRL!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$QJ$2,0),MATCH(AN$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":10274.527},{"$f":"+VLOOKUP($B44,I_TRL!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$QJ$2,0),MATCH(AO$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":6062.4380000000001},{"$f":"+VLOOKUP($B44,I_TRL!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$QJ$2,0),MATCH(AP$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":9053.9150000000009},{"$f":"+VLOOKUP($B44,I_TRL!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$QJ$2,0),MATCH(AQ$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":5641.7539999999999},{"$f":"+VLOOKUP($B44,I_TRL!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$QJ$2,0),MATCH(AR$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":9021.2150000000001},{"$f":"+VLOOKUP($B44,I_TRL!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$QJ$2,0),MATCH(AS$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":4931.7950000000001},{"$f":"+VLOOKUP($B44,I_TRL!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$QJ$2,0),MATCH(AT$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":9561.2350000000006},{"$f":"+VLOOKUP($B44,I_TRL!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$QJ$2,0),MATCH(AU$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":5533.951},{"$f":"+VLOOKUP($B44,I_TRL!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$QJ$2,0),MATCH(AV$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":9858.0879999999997},{"$f":"+VLOOKUP($B44,I_TRL!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$QJ$2,0),MATCH(AW$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":5200.451},{"$f":"+VLOOKUP($B44,I_TRL!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$QJ$2,0),MATCH(AX$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":8698.2479999999996},{"$f":"+VLOOKUP($B44,I_TRL!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$QJ$2,0),MATCH(AY$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":5253.3890000000001}]
[null,10136,"Douglas Electric Cooperative",{"$f":"+VLOOKUP($B53,I_TRL!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$QJ$2,0),MATCH(D$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":7340.3810000000003},{"$f":"+VLOOKUP($B53,I_TRL!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$QJ$2,0),MATCH(E$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":4597.4089999999997},{"$f":"+VLOOKUP($B53,I_TRL!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$QJ$2,0),MATCH(F$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":8390.8269999999993},{"$f":"+VLOOKUP($B53,I_TRL!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$QJ$2,0),MATCH(G$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":5522.9809999999998},{"$f":"+VLOOKUP($B53,I_TRL!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$QJ$2,0),MATCH(H$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":11153.635},{"$f":"+VLOOKUP($B53,I_TRL!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$QJ$2,0),MATCH(I$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":7941.98},{"$f":"+VLOOKUP($B53,I_TRL!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$QJ$2,0),MATCH(J$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":11121.79},{"$f":"+VLOOKUP($B53,I_TRL!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$QJ$2,0),MATCH(K$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":7301.6469999999999},{"$f":"+VLOOKUP($B53,I_TRL!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$QJ$2,0),MATCH(L$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":9141.366},{"$f":"+VLOOKUP($B53,I_TRL!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$QJ$2,0),MATCH(M$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":5708.8689999999997},{"$f":"+VLOOKUP($B53,I_TRL!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$QJ$2,0),MATCH(N$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":8823.232},{"$f":"+VLOOKUP($B53,I_TRL!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$QJ$2,0),MATCH(O$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":5850.35},{"$f":"+VLOOKUP($B53,I_TRL!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$QJ$2,0),MATCH(P$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":8057.1589999999997},{"$f":"+VLOOKUP($B53,I_TRL!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$QJ$2,0),MATCH(Q$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":4781.7129999999997},{"$f":"+VLOOKUP($B53,I_TRL!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$QJ$2,0),MATCH(R$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":6833.1450000000004},{"$f":"+VLOOKUP($B53,I_TRL!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$QJ$2,0),MATCH(S$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":4180.0709999999999},{"$f":"+VLOOKUP($B53,I_TRL!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$QJ$2,0),MATCH(T$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":6541.1719999999996},{"$f":"+VLOOKUP($B53,I_TRL!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$QJ$2,0),MATCH(U$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":3998.8359999999998},{"$f":"+VLOOKUP($B53,I_TRL!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$QJ$2,0),MATCH(V$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":7603.3890000000001},{"$f":"+VLOOKUP($B53,I_TRL!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$QJ$2,0),MATCH(W$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":4354.8990000000003},{"$f":"+VLOOKUP($B53,I_TRL!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$QJ$2,0),MATCH(X$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":7886.4089999999997},{"$f":"+VLOOKUP($B53,I_TRL!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$QJ$2,0),MATCH(Y$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":4009.7930000000001},{"$f":"+VLOOKUP($B53,I_TRL!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$QJ$2,0),MATCH(Z$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":6224.8440000000001},{"$f":"+VLOOKUP($B53,I_TRL!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$QJ$2,0),MATCH(AA$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":4221.4579999999996},{"$f":"+VLOOKUP($B53,I_TRL!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$QJ$2,0),MATCH(AB$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":7661.75},{"$f":"+VLOOKUP($B53,I_TRL!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$QJ$2,0),MATCH(AC$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":4305.8890000000001},{"$f":"+VLOOKUP($B53,I_TRL!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$QJ$2,0),MATCH(AD$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":8411.8040000000001},{"$f":"+VLOOKUP($B53,I_TRL!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$QJ$2,0),MATCH(AE$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":5536.7879999999996},{"$f":"+VLOOKUP($B53,I_TRL!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$QJ$2,0),MATCH(AF$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":11181.512000000001},{"$f":"+VLOOKUP($B53,I_TRL!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$QJ$2,0),MATCH(AG$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":7961.83},{"$f":"+VLOOKUP($B53,I_TRL!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$QJ$2,0),MATCH(AH$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":11149.591},{"$f":"+VLOOKUP($B53,I_TRL!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$QJ$2,0),MATCH(AI$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":7319.8990000000003},{"$f":"+VLOOKUP($B53,I_TRL!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$QJ$2,0),MATCH(AJ$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":8792.6380000000008},{"$f":"+VLOOKUP($B53,I_TRL!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$QJ$2,0),MATCH(AK$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":5581.3710000000001},{"$f":"+VLOOKUP($B53,I_TRL!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$QJ$2,0),MATCH(AL$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":8845.2880000000005},{"$f":"+VLOOKUP($B53,I_TRL!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$QJ$2,0),MATCH(AM$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":5864.9740000000002},{"$f":"+VLOOKUP($B53,I_TRL!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$QJ$2,0),MATCH(AN$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":8077.3029999999999},{"$f":"+VLOOKUP($B53,I_TRL!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$QJ$2,0),MATCH(AO$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":4793.6670000000004},{"$f":"+VLOOKUP($B53,I_TRL!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$QJ$2,0),MATCH(AP$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":6850.2259999999997},{"$f":"+VLOOKUP($B53,I_TRL!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$QJ$2,0),MATCH(AQ$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":4190.5200000000004},{"$f":"+VLOOKUP($B53,I_TRL!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$QJ$2,0),MATCH(AR$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":6557.5259999999998},{"$f":"+VLOOKUP($B53,I_TRL!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$QJ$2,0),MATCH(AS$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":4008.8339999999998},{"$f":"+VLOOKUP($B53,I_TRL!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$QJ$2,0),MATCH(AT$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":7622.3950000000004},{"$f":"+VLOOKUP($B53,I_TRL!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$QJ$2,0),MATCH(AU$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":4365.7839999999997},{"$f":"+VLOOKUP($B53,I_TRL!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$QJ$2,0),MATCH(AV$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":7604.1670000000004},{"$f":"+VLOOKUP($B53,I_TRL!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$QJ$2,0),MATCH(AW$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":4321.7749999999996},{"$f":"+VLOOKUP($B53,I_TRL!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$QJ$2,0),MATCH(AX$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":6514.3990000000003},{"$f":"+VLOOKUP($B53,I_TRL!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$QJ$2,0),MATCH(AY$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":3958.0160000000001}]
[null,10174,"Farmers Elec Coop",{"$f":"+VLOOKUP($B62,I_TRL!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$QJ$2,0),MATCH(D$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":177.55699999999999},{"$f":"+VLOOKUP($B62,I_TRL!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$QJ$2,0),MATCH(E$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":133.68700000000001},{"$f":"+VLOOKUP($B62,I_TRL!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$QJ$2,0),MATCH(F$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":200.50299999999999},{"$f":"+VLOOKUP($B62,I_TRL!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$QJ$2,0),MATCH(G$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":154.64699999999999},{"$f":"+VLOOKUP($B62,I_TRL!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$QJ$2,0),MATCH(H$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":288.34100000000001},{"$f":"+VLOOKUP($B62,I_TRL!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$QJ$2,0),MATCH(I$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":242.571},{"$f":"+VLOOKUP($B62,I_TRL!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$QJ$2,0),MATCH(J$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":298.76299999999998},{"$f":"+VLOOKUP($B62,I_TRL!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$QJ$2,0),MATCH(K$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":234.62299999999999},{"$f":"+VLOOKUP($B62,I_TRL!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$QJ$2,0),MATCH(L$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":246.041},{"$f":"+VLOOKUP($B62,I_TRL!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$QJ$2,0),MATCH(M$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":180.61},{"$f":"+VLOOKUP($B62,I_TRL!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$QJ$2,0),MATCH(N$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":208.82},{"$f":"+VLOOKUP($B62,I_TRL!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$QJ$2,0),MATCH(O$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":166.50899999999999},{"$f":"+VLOOKUP($B62,I_TRL!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$QJ$2,0),MATCH(P$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":181.1},{"$f":"+VLOOKUP($B62,I_TRL!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$QJ$2,0),MATCH(Q$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":128.846},{"$f":"+VLOOKUP($B62,I_TRL!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$QJ$2,0),MATCH(R$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":167.267},{"$f":"+VLOOKUP($B62,I_TRL!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$QJ$2,0),MATCH(S$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":117.84699999999999},{"$f":"+VLOOKUP($B62,I_TRL!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$QJ$2,0),MATCH(T$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":183.511},{"$f":"+VLOOKUP($B62,I_TRL!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$QJ$2,0),MATCH(U$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":123.26300000000001},{"$f":"+VLOOKUP($B62,I_TRL!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$QJ$2,0),MATCH(V$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":202.691},{"$f":"+VLOOKUP($B62,I_TRL!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$QJ$2,0),MATCH(W$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":128.53399999999999},{"$f":"+VLOOKUP($B62,I_TRL!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$QJ$2,0),MATCH(X$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":193.238},{"$f":"+VLOOKUP($B62,I_TRL!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$QJ$2,0),MATCH(Y$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":110.09399999999999},{"$f":"+VLOOKUP($B62,I_TRL!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$QJ$2,0),MATCH(Z$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":149.023},{"$f":"+VLOOKUP($B62,I_TRL!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$QJ$2,0),MATCH(AA$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":112.026},{"$f":"+VLOOKUP($B62,I_TRL!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$QJ$2,0),MATCH(AB$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":184.584},{"$f":"+VLOOKUP($B62,I_TRL!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$QJ$2,0),MATCH(AC$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":126.66},{"$f":"+VLOOKUP($B62,I_TRL!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$QJ$2,0),MATCH(AD$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":200.50299999999999},{"$f":"+VLOOKUP($B62,I_TRL!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$QJ$2,0),MATCH(AE$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":154.64699999999999},{"$f":"+VLOOKUP($B62,I_TRL!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$QJ$2,0),MATCH(AF$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":288.34100000000001},{"$f":"+VLOOKUP($B62,I_TRL!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$QJ$2,0),MATCH(AG$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":242.571},{"$f":"+VLOOKUP($B62,I_TRL!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$QJ$2,0),MATCH(AH$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":298.76299999999998},{"$f":"+VLOOKUP($B62,I_TRL!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$QJ$2,0),MATCH(AI$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":234.62299999999999},{"$f":"+VLOOKUP($B62,I_TRL!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$QJ$2,0),MATCH(AJ$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":236.44499999999999},{"$f":"+VLOOKUP($B62,I_TRL!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$QJ$2,0),MATCH(AK$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":175.49299999999999},{"$f":"+VLOOKUP($B62,I_TRL!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$QJ$2,0),MATCH(AL$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":208.82},{"$f":"+VLOOKUP($B62,I_TRL!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$QJ$2,0),MATCH(AM$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":166.50899999999999},{"$f":"+VLOOKUP($B62,I_TRL!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$QJ$2,0),MATCH(AN$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":181.1},{"$f":"+VLOOKUP($B62,I_TRL!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$QJ$2,0),MATCH(AO$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":128.846},{"$f":"+VLOOKUP($B62,I_TRL!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$QJ$2,0),MATCH(AP$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":167.267},{"$f":"+VLOOKUP($B62,I_TRL!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$QJ$2,0),MATCH(AQ$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":117.84699999999999},{"$f":"+VLOOKUP($B62,I_TRL!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$QJ$2,0),MATCH(AR$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":183.511},{"$f":"+VLOOKUP($B62,I_TRL!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$QJ$2,0),MATCH(AS$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":123.26300000000001},{"$f":"+VLOOKUP($B62,I_TRL!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$QJ$2,0),MATCH(AT$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":202.691},{"$f":"+VLOOKUP($B62,I_TRL!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$QJ$2,0),MATCH(AU$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":128.53399999999999},{"$f":"+VLOOKUP($B62,I_TRL!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$QJ$2,0),MATCH(AV$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":186.38900000000001},{"$f":"+VLOOKUP($B62,I_TRL!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$QJ$2,0),MATCH(AW$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":116.943},{"$f":"+VLOOKUP($B62,I_TRL!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$QJ$2,0),MATCH(AX$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":155.114},{"$f":"+VLOOKUP($B62,I_TRL!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$QJ$2,0),MATCH(AY$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":105.93600000000001}]
[null,10203,"Idaho County L & P",{"$f":"+VLOOKUP($B71,I_TRL!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$QJ$2,0),MATCH(D$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2623.183},{"$f":"+VLOOKUP($B71,I_TRL!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$QJ$2,0),MATCH(E$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1536.1410000000001},{"$f":"+VLOOKUP($B71,I_TRL!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$QJ$2,0),MATCH(F$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":3254.96},{"$f":"+VLOOKUP($B71,I_TRL!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$QJ$2,0),MATCH(G$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2252.9850000000001},{"$f":"+VLOOKUP($B71,I_TRL!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$QJ$2,0),MATCH(H$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":3930.1469999999999},{"$f":"+VLOOKUP($B71,I_TRL!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$QJ$2,0),MATCH(I$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2791.3180000000002},{"$f":"+VLOOKUP($B71,I_TRL!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$QJ$2,0),MATCH(J$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":3785.4720000000002},{"$f":"+VLOOKUP($B71,I_TRL!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$QJ$2,0),MATCH(K$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2711.0610000000001},{"$f":"+VLOOKUP($B71,I_TRL!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$QJ$2,0),MATCH(L$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":3283.1930000000002},{"$f":"+VLOOKUP($B71,I_TRL!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$QJ$2,0),MATCH(M$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2155.8490000000002},{"$f":"+VLOOKUP($B71,I_TRL!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$QJ$2,0),MATCH(N$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":3120.5709999999999},{"$f":"+VLOOKUP($B71,I_TRL!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$QJ$2,0),MATCH(O$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1982.6010000000001},{"$f":"+VLOOKUP($B71,I_TRL!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$QJ$2,0),MATCH(P$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2628.02},{"$f":"+VLOOKUP($B71,I_TRL!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$QJ$2,0),MATCH(Q$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1651.5350000000001},{"$f":"+VLOOKUP($B71,I_TRL!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$QJ$2,0),MATCH(R$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2310.0219999999999},{"$f":"+VLOOKUP($B71,I_TRL!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$QJ$2,0),MATCH(S$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1493.7850000000001},{"$f":"+VLOOKUP($B71,I_TRL!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$QJ$2,0),MATCH(T$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2344.2959999999998},{"$f":"+VLOOKUP($B71,I_TRL!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$QJ$2,0),MATCH(U$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1322.268},{"$f":"+VLOOKUP($B71,I_TRL!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$QJ$2,0),MATCH(V$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2718.549},{"$f":"+VLOOKUP($B71,I_TRL!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$QJ$2,0),MATCH(W$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1613.249},{"$f":"+VLOOKUP($B71,I_TRL!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$QJ$2,0),MATCH(X$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2723.3870000000002},{"$f":"+VLOOKUP($B71,I_TRL!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$QJ$2,0),MATCH(Y$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1417.175},{"$f":"+VLOOKUP($B71,I_TRL!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$QJ$2,0),MATCH(Z$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2155.741},{"$f":"+VLOOKUP($B71,I_TRL!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$QJ$2,0),MATCH(AA$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1377.079},{"$f":"+VLOOKUP($B71,I_TRL!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$QJ$2,0),MATCH(AB$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2634.1309999999999},{"$f":"+VLOOKUP($B71,I_TRL!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$QJ$2,0),MATCH(AC$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1542.5519999999999},{"$f":"+VLOOKUP($B71,I_TRL!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$QJ$2,0),MATCH(AD$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":3268.5219999999999},{"$f":"+VLOOKUP($B71,I_TRL!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$QJ$2,0),MATCH(AE$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2262.3719999999998},{"$f":"+VLOOKUP($B71,I_TRL!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$QJ$2,0),MATCH(AF$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":3946.4760000000001},{"$f":"+VLOOKUP($B71,I_TRL!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$QJ$2,0),MATCH(AG$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2802.915},{"$f":"+VLOOKUP($B71,I_TRL!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$QJ$2,0),MATCH(AH$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":3801.2159999999999},{"$f":"+VLOOKUP($B71,I_TRL!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$QJ$2,0),MATCH(AI$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2722.3359999999998},{"$f":"+VLOOKUP($B71,I_TRL!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$QJ$2,0),MATCH(AJ$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":3296.8470000000002},{"$f":"+VLOOKUP($B71,I_TRL!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$QJ$2,0),MATCH(AK$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2164.8150000000001},{"$f":"+VLOOKUP($B71,I_TRL!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$QJ$2,0),MATCH(AL$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":3133.5929999999998},{"$f":"+VLOOKUP($B71,I_TRL!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$QJ$2,0),MATCH(AM$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1990.874},{"$f":"+VLOOKUP($B71,I_TRL!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$QJ$2,0),MATCH(AN$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2638.9870000000001},{"$f":"+VLOOKUP($B71,I_TRL!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$QJ$2,0),MATCH(AO$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1658.4280000000001},{"$f":"+VLOOKUP($B71,I_TRL!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$QJ$2,0),MATCH(AP$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2319.9929999999999},{"$f":"+VLOOKUP($B71,I_TRL!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$QJ$2,0),MATCH(AQ$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1500.232},{"$f":"+VLOOKUP($B71,I_TRL!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$QJ$2,0),MATCH(AR$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2354.5839999999998},{"$f":"+VLOOKUP($B71,I_TRL!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$QJ$2,0),MATCH(AS$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1328.0709999999999},{"$f":"+VLOOKUP($B71,I_TRL!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$QJ$2,0),MATCH(AT$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2730.3919999999998},{"$f":"+VLOOKUP($B71,I_TRL!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$QJ$2,0),MATCH(AU$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1620.278},{"$f":"+VLOOKUP($B71,I_TRL!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$QJ$2,0),MATCH(AV$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2735.067},{"$f":"+VLOOKUP($B71,I_TRL!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$QJ$2,0),MATCH(AW$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1423.2539999999999},{"$f":"+VLOOKUP($B71,I_TRL!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$QJ$2,0),MATCH(AX$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2164.7779999999998},{"$f":"+VLOOKUP($B71,I_TRL!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$QJ$2,0),MATCH(AY$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1382.8510000000001}]
[null,10204,"Idaho Falls Power",{"$f":"+VLOOKUP($B72,I_TRL!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$QJ$2,0),MATCH(D$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":32742.063999999998},{"$f":"+VLOOKUP($B72,I_TRL!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$QJ$2,0),MATCH(E$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":19026.713},{"$f":"+VLOOKUP($B72,I_TRL!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$QJ$2,0),MATCH(F$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":36050.586000000003},{"$f":"+VLOOKUP($B72,I_TRL!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$QJ$2,0),MATCH(G$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":24318.893},{"$f":"+VLOOKUP($B72,I_TRL!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$QJ$2,0),MATCH(H$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":44854.883000000002},{"$f":"+VLOOKUP($B72,I_TRL!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$QJ$2,0),MATCH(I$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":30522.594000000001},{"$f":"+VLOOKUP($B72,I_TRL!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$QJ$2,0),MATCH(J$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":45131.398000000001},{"$f":"+VLOOKUP($B72,I_TRL!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$QJ$2,0),MATCH(K$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":30537.942999999999},{"$f":"+VLOOKUP($B72,I_TRL!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$QJ$2,0),MATCH(L$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":42349.777000000002},{"$f":"+VLOOKUP($B72,I_TRL!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$QJ$2,0),MATCH(M$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":26928.761999999999},{"$f":"+VLOOKUP($B72,I_TRL!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$QJ$2,0),MATCH(N$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":38774.637000000002},{"$f":"+VLOOKUP($B72,I_TRL!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$QJ$2,0),MATCH(O$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":23733.449000000001},{"$f":"+VLOOKUP($B72,I_TRL!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$QJ$2,0),MATCH(P$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":32902.555},{"$f":"+VLOOKUP($B72,I_TRL!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$QJ$2,0),MATCH(Q$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":19581.988000000001},{"$f":"+VLOOKUP($B72,I_TRL!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$QJ$2,0),MATCH(R$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":30199.539000000001},{"$f":"+VLOOKUP($B72,I_TRL!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$QJ$2,0),MATCH(S$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":18862.548999999999},{"$f":"+VLOOKUP($B72,I_TRL!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$QJ$2,0),MATCH(T$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":33070.292999999998},{"$f":"+VLOOKUP($B72,I_TRL!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$QJ$2,0),MATCH(U$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":18037.467000000001},{"$f":"+VLOOKUP($B72,I_TRL!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$QJ$2,0),MATCH(V$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":35409.226999999999},{"$f":"+VLOOKUP($B72,I_TRL!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$QJ$2,0),MATCH(W$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":20837.187999999998},{"$f":"+VLOOKUP($B72,I_TRL!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$QJ$2,0),MATCH(X$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":35571.894999999997},{"$f":"+VLOOKUP($B72,I_TRL!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$QJ$2,0),MATCH(Y$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":19023.995999999999},{"$f":"+VLOOKUP($B72,I_TRL!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$QJ$2,0),MATCH(Z$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":30082.721000000001},{"$f":"+VLOOKUP($B72,I_TRL!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$QJ$2,0),MATCH(AA$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":18350.205000000002},{"$f":"+VLOOKUP($B72,I_TRL!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$QJ$2,0),MATCH(AB$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":32762.52},{"$f":"+VLOOKUP($B72,I_TRL!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$QJ$2,0),MATCH(AC$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":19038.601999999999},{"$f":"+VLOOKUP($B72,I_TRL!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$QJ$2,0),MATCH(AD$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":36069.902000000002},{"$f":"+VLOOKUP($B72,I_TRL!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$QJ$2,0),MATCH(AE$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":24331.919999999998},{"$f":"+VLOOKUP($B72,I_TRL!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$QJ$2,0),MATCH(AF$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":44874.125},{"$f":"+VLOOKUP($B72,I_TRL!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$QJ$2,0),MATCH(AG$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":30535.686000000002},{"$f":"+VLOOKUP($B72,I_TRL!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$QJ$2,0),MATCH(AH$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":45150.688000000002},{"$f":"+VLOOKUP($B72,I_TRL!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$QJ$2,0),MATCH(AI$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":30550.998},{"$f":"+VLOOKUP($B72,I_TRL!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$QJ$2,0),MATCH(AJ$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":40933.133000000002},{"$f":"+VLOOKUP($B72,I_TRL!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$QJ$2,0),MATCH(AK$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":26027.965},{"$f":"+VLOOKUP($B72,I_TRL!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$QJ$2,0),MATCH(AL$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":38794.699000000001},{"$f":"+VLOOKUP($B72,I_TRL!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$QJ$2,0),MATCH(AM$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":23745.726999999999},{"$f":"+VLOOKUP($B72,I_TRL!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$QJ$2,0),MATCH(AN$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":32922.82},{"$f":"+VLOOKUP($B72,I_TRL!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$QJ$2,0),MATCH(AO$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":19594.048999999999},{"$f":"+VLOOKUP($B72,I_TRL!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$QJ$2,0),MATCH(AP$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":30219.445},{"$f":"+VLOOKUP($B72,I_TRL!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$QJ$2,0),MATCH(AQ$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":18874.98},{"$f":"+VLOOKUP($B72,I_TRL!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$QJ$2,0),MATCH(AR$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":33091.226999999999},{"$f":"+VLOOKUP($B72,I_TRL!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$QJ$2,0),MATCH(AS$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":18048.884999999998},{"$f":"+VLOOKUP($B72,I_TRL!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$QJ$2,0),MATCH(AT$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":35429.601999999999},{"$f":"+VLOOKUP($B72,I_TRL!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$QJ$2,0),MATCH(AU$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":20849.171999999999},{"$f":"+VLOOKUP($B72,I_TRL!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$QJ$2,0),MATCH(AV$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":35592.964999999997},{"$f":"+VLOOKUP($B72,I_TRL!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$QJ$2,0),MATCH(AW$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":19035.263999999999},{"$f":"+VLOOKUP($B72,I_TRL!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$QJ$2,0),MATCH(AX$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":30102.766},{"$f":"+VLOOKUP($B72,I_TRL!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$QJ$2,0),MATCH(AY$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":18362.432000000001}]
[null,10242,"Lost River Elec Coop",{"$f":"+VLOOKUP($B81,I_TRL!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$QJ$2,0),MATCH(D$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2138.7829999999999},{"$f":"+VLOOKUP($B81,I_TRL!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$QJ$2,0),MATCH(E$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1437.7860000000001},{"$f":"+VLOOKUP($B81,I_TRL!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$QJ$2,0),MATCH(F$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2188.2289999999998},{"$f":"+VLOOKUP($B81,I_TRL!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$QJ$2,0),MATCH(G$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1736.99},{"$f":"+VLOOKUP($B81,I_TRL!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$QJ$2,0),MATCH(H$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2867.8069999999998},{"$f":"+VLOOKUP($B81,I_TRL!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$QJ$2,0),MATCH(I$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2274.1030000000001},{"$f":"+VLOOKUP($B81,I_TRL!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$QJ$2,0),MATCH(J$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2865.3470000000002},{"$f":"+VLOOKUP($B81,I_TRL!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$QJ$2,0),MATCH(K$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2306.7919999999999},{"$f":"+VLOOKUP($B81,I_TRL!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$QJ$2,0),MATCH(L$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2478.3409999999999},{"$f":"+VLOOKUP($B81,I_TRL!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$QJ$2,0),MATCH(M$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1906.82},{"$f":"+VLOOKUP($B81,I_TRL!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$QJ$2,0),MATCH(N$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2204.7539999999999},{"$f":"+VLOOKUP($B81,I_TRL!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$QJ$2,0),MATCH(O$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1658.4010000000001},{"$f":"+VLOOKUP($B81,I_TRL!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$QJ$2,0),MATCH(P$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2098.9349999999999},{"$f":"+VLOOKUP($B81,I_TRL!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$QJ$2,0),MATCH(Q$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1479.002},{"$f":"+VLOOKUP($B81,I_TRL!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$QJ$2,0),MATCH(R$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":5154.8500000000004},{"$f":"+VLOOKUP($B81,I_TRL!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$QJ$2,0),MATCH(S$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":3993.4450000000002},{"$f":"+VLOOKUP($B81,I_TRL!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$QJ$2,0),MATCH(T$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":7522},{"$f":"+VLOOKUP($B81,I_TRL!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$QJ$2,0),MATCH(U$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":5344.759},{"$f":"+VLOOKUP($B81,I_TRL!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$QJ$2,0),MATCH(V$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":9029.9770000000008},{"$f":"+VLOOKUP($B81,I_TRL!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$QJ$2,0),MATCH(W$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":7094.17},{"$f":"+VLOOKUP($B81,I_TRL!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$QJ$2,0),MATCH(X$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":7720.1670000000004},{"$f":"+VLOOKUP($B81,I_TRL!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$QJ$2,0),MATCH(Y$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":5521.0169999999998},{"$f":"+VLOOKUP($B81,I_TRL!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$QJ$2,0),MATCH(Z$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":4382.9719999999998},{"$f":"+VLOOKUP($B81,I_TRL!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$QJ$2,0),MATCH(AA$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":3438.2620000000002},{"$f":"+VLOOKUP($B81,I_TRL!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$QJ$2,0),MATCH(AB$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2146.3029999999999},{"$f":"+VLOOKUP($B81,I_TRL!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$QJ$2,0),MATCH(AC$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1442.8409999999999},{"$f":"+VLOOKUP($B81,I_TRL!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$QJ$2,0),MATCH(AD$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2195.223},{"$f":"+VLOOKUP($B81,I_TRL!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$QJ$2,0),MATCH(AE$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1742.5419999999999},{"$f":"+VLOOKUP($B81,I_TRL!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$QJ$2,0),MATCH(AF$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2874.788},{"$f":"+VLOOKUP($B81,I_TRL!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$QJ$2,0),MATCH(AG$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2279.6390000000001},{"$f":"+VLOOKUP($B81,I_TRL!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$QJ$2,0),MATCH(AH$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2872.2640000000001},{"$f":"+VLOOKUP($B81,I_TRL!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$QJ$2,0),MATCH(AI$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2312.3620000000001},{"$f":"+VLOOKUP($B81,I_TRL!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$QJ$2,0),MATCH(AJ$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2433.578},{"$f":"+VLOOKUP($B81,I_TRL!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$QJ$2,0),MATCH(AK$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1872.38},{"$f":"+VLOOKUP($B81,I_TRL!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$QJ$2,0),MATCH(AL$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2211.8470000000002},{"$f":"+VLOOKUP($B81,I_TRL!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$QJ$2,0),MATCH(AM$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1663.7370000000001},{"$f":"+VLOOKUP($B81,I_TRL!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$QJ$2,0),MATCH(AN$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2106.2089999999998},{"$f":"+VLOOKUP($B81,I_TRL!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$QJ$2,0),MATCH(AO$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1484.1279999999999},{"$f":"+VLOOKUP($B81,I_TRL!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$QJ$2,0),MATCH(AP$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":5200.8999999999996},{"$f":"+VLOOKUP($B81,I_TRL!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$QJ$2,0),MATCH(AQ$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":4029.1419999999998},{"$f":"+VLOOKUP($B81,I_TRL!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$QJ$2,0),MATCH(AR$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":7569.6809999999996},{"$f":"+VLOOKUP($B81,I_TRL!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$QJ$2,0),MATCH(AS$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":5378.6350000000002},{"$f":"+VLOOKUP($B81,I_TRL!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$QJ$2,0),MATCH(AT$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":9075.5310000000009},{"$f":"+VLOOKUP($B81,I_TRL!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$QJ$2,0),MATCH(AU$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":7129.9840000000004},{"$f":"+VLOOKUP($B81,I_TRL!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$QJ$2,0),MATCH(AV$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":7767.442},{"$f":"+VLOOKUP($B81,I_TRL!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$QJ$2,0),MATCH(AW$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":5554.9210000000003},{"$f":"+VLOOKUP($B81,I_TRL!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$QJ$2,0),MATCH(AX$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":4428.4030000000002},{"$f":"+VLOOKUP($B81,I_TRL!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$QJ$2,0),MATCH(AY$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":3473.8240000000001}]
[null,10278,"Northern Lights",{"$f":"+VLOOKUP($B90,I_TRL!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$QJ$2,0),MATCH(D$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":16652.150000000001},{"$f":"+VLOOKUP($B90,I_TRL!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$QJ$2,0),MATCH(E$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":9781.9130000000005},{"$f":"+VLOOKUP($B90,I_TRL!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$QJ$2,0),MATCH(F$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":20820.888999999999},{"$f":"+VLOOKUP($B90,I_TRL!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$QJ$2,0),MATCH(G$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":13641.521000000001},{"$f":"+VLOOKUP($B90,I_TRL!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$QJ$2,0),MATCH(H$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":25245.436000000002},{"$f":"+VLOOKUP($B90,I_TRL!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$QJ$2,0),MATCH(I$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":16840.081999999999},{"$f":"+VLOOKUP($B90,I_TRL!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$QJ$2,0),MATCH(J$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":24430.846000000001},{"$f":"+VLOOKUP($B90,I_TRL!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$QJ$2,0),MATCH(K$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":16361.029},{"$f":"+VLOOKUP($B90,I_TRL!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$QJ$2,0),MATCH(L$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":21816.053},{"$f":"+VLOOKUP($B90,I_TRL!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$QJ$2,0),MATCH(M$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":13798.694},{"$f":"+VLOOKUP($B90,I_TRL!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$QJ$2,0),MATCH(N$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":20423.761999999999},{"$f":"+VLOOKUP($B90,I_TRL!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$QJ$2,0),MATCH(O$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":12610.741},{"$f":"+VLOOKUP($B90,I_TRL!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$QJ$2,0),MATCH(P$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":17055.080000000002},{"$f":"+VLOOKUP($B90,I_TRL!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$QJ$2,0),MATCH(Q$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":10178.183999999999},{"$f":"+VLOOKUP($B90,I_TRL!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$QJ$2,0),MATCH(R$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":14544.956},{"$f":"+VLOOKUP($B90,I_TRL!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$QJ$2,0),MATCH(S$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":9330.6299999999992},{"$f":"+VLOOKUP($B90,I_TRL!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$QJ$2,0),MATCH(T$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":14834.093000000001},{"$f":"+VLOOKUP($B90,I_TRL!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$QJ$2,0),MATCH(U$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":8359.232},{"$f":"+VLOOKUP($B90,I_TRL!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$QJ$2,0),MATCH(V$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":15622.207},{"$f":"+VLOOKUP($B90,I_TRL!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$QJ$2,0),MATCH(W$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":9492.8790000000008},{"$f":"+VLOOKUP($B90,I_TRL!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$QJ$2,0),MATCH(X$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":15972.957},{"$f":"+VLOOKUP($B90,I_TRL!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$QJ$2,0),MATCH(Y$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":8668.9439999999995},{"$f":"+VLOOKUP($B90,I_TRL!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$QJ$2,0),MATCH(Z$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":14950.44},{"$f":"+VLOOKUP($B90,I_TRL!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$QJ$2,0),MATCH(AA$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":9246.1589999999997},{"$f":"+VLOOKUP($B90,I_TRL!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$QJ$2,0),MATCH(AB$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":16904.925999999999},{"$f":"+VLOOKUP($B90,I_TRL!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$QJ$2,0),MATCH(AC$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":9930.3989999999994},{"$f":"+VLOOKUP($B90,I_TRL!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$QJ$2,0),MATCH(AD$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":21063.322},{"$f":"+VLOOKUP($B90,I_TRL!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$QJ$2,0),MATCH(AE$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":13800.362999999999},{"$f":"+VLOOKUP($B90,I_TRL!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$QJ$2,0),MATCH(AF$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":25486.184000000001},{"$f":"+VLOOKUP($B90,I_TRL!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$QJ$2,0),MATCH(AG$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":17000.673999999999},{"$f":"+VLOOKUP($B90,I_TRL!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$QJ$2,0),MATCH(AH$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":24671.18},{"$f":"+VLOOKUP($B90,I_TRL!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$QJ$2,0),MATCH(AI$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":16521.976999999999},{"$f":"+VLOOKUP($B90,I_TRL!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$QJ$2,0),MATCH(AJ$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":21606.846000000001},{"$f":"+VLOOKUP($B90,I_TRL!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$QJ$2,0),MATCH(AK$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":13666.373},{"$f":"+VLOOKUP($B90,I_TRL!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$QJ$2,0),MATCH(AL$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":20671.793000000001},{"$f":"+VLOOKUP($B90,I_TRL!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$QJ$2,0),MATCH(AM$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":12763.886},{"$f":"+VLOOKUP($B90,I_TRL!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$QJ$2,0),MATCH(AN$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":17306.365000000002},{"$f":"+VLOOKUP($B90,I_TRL!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$QJ$2,0),MATCH(AO$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":10328.146000000001},{"$f":"+VLOOKUP($B90,I_TRL!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$QJ$2,0),MATCH(AP$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":14789.316999999999},{"$f":"+VLOOKUP($B90,I_TRL!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$QJ$2,0),MATCH(AQ$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":9487.3870000000006},{"$f":"+VLOOKUP($B90,I_TRL!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$QJ$2,0),MATCH(AR$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":15090.61},{"$f":"+VLOOKUP($B90,I_TRL!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$QJ$2,0),MATCH(AS$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":8503.7829999999994},{"$f":"+VLOOKUP($B90,I_TRL!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$QJ$2,0),MATCH(AT$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":15871.718999999999},{"$f":"+VLOOKUP($B90,I_TRL!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$QJ$2,0),MATCH(AU$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":9644.4959999999992},{"$f":"+VLOOKUP($B90,I_TRL!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$QJ$2,0),MATCH(AV$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":16233.032999999999},{"$f":"+VLOOKUP($B90,I_TRL!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$QJ$2,0),MATCH(AW$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":8810.0949999999993},{"$f":"+VLOOKUP($B90,I_TRL!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$QJ$2,0),MATCH(AX$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":15198.343999999999},{"$f":"+VLOOKUP($B90,I_TRL!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$QJ$2,0),MATCH(AY$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":9399.4750000000004}]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"+VLOOKUP($B99,I_TRL!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$QJ$2,0),MATCH(D$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":13020.933999999999},{"$f":"+VLOOKUP($B99,I_TRL!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$QJ$2,0),MATCH(E$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":9691.6650000000009},{"$f":"+VLOOKUP($B99,I_TRL!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$QJ$2,0),MATCH(F$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":16926.032999999999},{"$f":"+VLOOKUP($B99,I_TRL!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$QJ$2,0),MATCH(G$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":13819.544},{"$f":"+VLOOKUP($B99,I_TRL!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$QJ$2,0),MATCH(H$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":20787.623},{"$f":"+VLOOKUP($B99,I_TRL!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$QJ$2,0),MATCH(I$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":16909.447},{"$f":"+VLOOKUP($B99,I_TRL!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$QJ$2,0),MATCH(J$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":19864.252},{"$f":"+VLOOKUP($B99,I_TRL!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$QJ$2,0),MATCH(K$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":16500.692999999999},{"$f":"+VLOOKUP($B99,I_TRL!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$QJ$2,0),MATCH(L$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":17484.826000000001},{"$f":"+VLOOKUP($B99,I_TRL!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$QJ$2,0),MATCH(M$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":13455.344999999999},{"$f":"+VLOOKUP($B99,I_TRL!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$QJ$2,0),MATCH(N$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":16276.043},{"$f":"+VLOOKUP($B99,I_TRL!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$QJ$2,0),MATCH(O$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":12252.508},{"$f":"+VLOOKUP($B99,I_TRL!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$QJ$2,0),MATCH(P$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":13484.306},{"$f":"+VLOOKUP($B99,I_TRL!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$QJ$2,0),MATCH(Q$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":10237.424000000001},{"$f":"+VLOOKUP($B99,I_TRL!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$QJ$2,0),MATCH(R$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":10986.32},{"$f":"+VLOOKUP($B99,I_TRL!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$QJ$2,0),MATCH(S$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":9040.098},{"$f":"+VLOOKUP($B99,I_TRL!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$QJ$2,0),MATCH(T$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":10361.521000000001},{"$f":"+VLOOKUP($B99,I_TRL!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$QJ$2,0),MATCH(U$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":7767.6139999999996},{"$f":"+VLOOKUP($B99,I_TRL!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$QJ$2,0),MATCH(V$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":10227.620999999999},{"$f":"+VLOOKUP($B99,I_TRL!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$QJ$2,0),MATCH(W$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":8378.4670000000006},{"$f":"+VLOOKUP($B99,I_TRL!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$QJ$2,0),MATCH(X$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":10565.111999999999},{"$f":"+VLOOKUP($B99,I_TRL!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$QJ$2,0),MATCH(Y$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":7759.3130000000001},{"$f":"+VLOOKUP($B99,I_TRL!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$QJ$2,0),MATCH(Z$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":10229.986999999999},{"$f":"+VLOOKUP($B99,I_TRL!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$QJ$2,0),MATCH(AA$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":8426.4030000000002},{"$f":"+VLOOKUP($B99,I_TRL!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$QJ$2,0),MATCH(AB$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":13160.556},{"$f":"+VLOOKUP($B99,I_TRL!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$QJ$2,0),MATCH(AC$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":9795.5869999999995},{"$f":"+VLOOKUP($B99,I_TRL!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$QJ$2,0),MATCH(AD$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":17060.205000000002},{"$f":"+VLOOKUP($B99,I_TRL!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$QJ$2,0),MATCH(AE$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":13929.09},{"$f":"+VLOOKUP($B99,I_TRL!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$QJ$2,0),MATCH(AF$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":20922.043000000001},{"$f":"+VLOOKUP($B99,I_TRL!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$QJ$2,0),MATCH(AG$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":17018.787},{"$f":"+VLOOKUP($B99,I_TRL!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$QJ$2,0),MATCH(AH$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":19997.401999999998},{"$f":"+VLOOKUP($B99,I_TRL!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$QJ$2,0),MATCH(AI$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":16611.294999999998},{"$f":"+VLOOKUP($B99,I_TRL!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$QJ$2,0),MATCH(AJ$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":17186.291000000001},{"$f":"+VLOOKUP($B99,I_TRL!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$QJ$2,0),MATCH(AK$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":13225.609},{"$f":"+VLOOKUP($B99,I_TRL!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$QJ$2,0),MATCH(AL$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":16415.065999999999},{"$f":"+VLOOKUP($B99,I_TRL!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$QJ$2,0),MATCH(AM$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":12357.163},{"$f":"+VLOOKUP($B99,I_TRL!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$QJ$2,0),MATCH(AN$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":13622.813},{"$f":"+VLOOKUP($B99,I_TRL!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$QJ$2,0),MATCH(AO$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":10342.578},{"$f":"+VLOOKUP($B99,I_TRL!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$QJ$2,0),MATCH(AP$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":11120.01},{"$f":"+VLOOKUP($B99,I_TRL!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$QJ$2,0),MATCH(AQ$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":9150.1049999999996},{"$f":"+VLOOKUP($B99,I_TRL!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$QJ$2,0),MATCH(AR$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":10500.905000000001},{"$f":"+VLOOKUP($B99,I_TRL!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$QJ$2,0),MATCH(AS$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":7872.1059999999998},{"$f":"+VLOOKUP($B99,I_TRL!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$QJ$2,0),MATCH(AT$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":10361.530000000001},{"$f":"+VLOOKUP($B99,I_TRL!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$QJ$2,0),MATCH(AU$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":8488.1650000000009},{"$f":"+VLOOKUP($B99,I_TRL!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$QJ$2,0),MATCH(AV$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":10705.6},{"$f":"+VLOOKUP($B99,I_TRL!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$QJ$2,0),MATCH(AW$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":7862.4920000000002},{"$f":"+VLOOKUP($B99,I_TRL!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$QJ$2,0),MATCH(AX$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":10363.601000000001},{"$f":"+VLOOKUP($B99,I_TRL!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$QJ$2,0),MATCH(AY$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":8536.4599999999991}]
[null,10352,"Skamania County PUD #1",{"$f":"+VLOOKUP($B108,I_TRL!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$QJ$2,0),MATCH(D$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":7103.5339999999997},{"$f":"+VLOOKUP($B108,I_TRL!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$QJ$2,0),MATCH(E$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":4118.0870000000004},{"$f":"+VLOOKUP($B108,I_TRL!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$QJ$2,0),MATCH(F$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":8182.0889999999999},{"$f":"+VLOOKUP($B108,I_TRL!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$QJ$2,0),MATCH(G$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":5120.4160000000002},{"$f":"+VLOOKUP($B108,I_TRL!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$QJ$2,0),MATCH(H$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":9727.4879999999994},{"$f":"+VLOOKUP($B108,I_TRL!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$QJ$2,0),MATCH(I$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":6778.18},{"$f":"+VLOOKUP($B108,I_TRL!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$QJ$2,0),MATCH(J$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":10332.584000000001},{"$f":"+VLOOKUP($B108,I_TRL!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$QJ$2,0),MATCH(K$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":6522.7479999999996},{"$f":"+VLOOKUP($B108,I_TRL!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$QJ$2,0),MATCH(L$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":9445.3790000000008},{"$f":"+VLOOKUP($B108,I_TRL!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$QJ$2,0),MATCH(M$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":5537.3090000000002},{"$f":"+VLOOKUP($B108,I_TRL!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$QJ$2,0),MATCH(N$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":9225.0820000000003},{"$f":"+VLOOKUP($B108,I_TRL!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$QJ$2,0),MATCH(O$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":5776.3490000000002},{"$f":"+VLOOKUP($B108,I_TRL!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$QJ$2,0),MATCH(P$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":7354.5680000000002},{"$f":"+VLOOKUP($B108,I_TRL!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$QJ$2,0),MATCH(Q$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":4115.41},{"$f":"+VLOOKUP($B108,I_TRL!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$QJ$2,0),MATCH(R$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":6216.1670000000004},{"$f":"+VLOOKUP($B108,I_TRL!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$QJ$2,0),MATCH(S$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":3536.3310000000001},{"$f":"+VLOOKUP($B108,I_TRL!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$QJ$2,0),MATCH(T$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":5942.4579999999996},{"$f":"+VLOOKUP($B108,I_TRL!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$QJ$2,0),MATCH(U$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":3418.6379999999999},{"$f":"+VLOOKUP($B108,I_TRL!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$QJ$2,0),MATCH(V$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":6568.7169999999996},{"$f":"+VLOOKUP($B108,I_TRL!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$QJ$2,0),MATCH(W$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":3666.3820000000001},{"$f":"+VLOOKUP($B108,I_TRL!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$QJ$2,0),MATCH(X$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":6736.78},{"$f":"+VLOOKUP($B108,I_TRL!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$QJ$2,0),MATCH(Y$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":3369.3209999999999},{"$f":"+VLOOKUP($B108,I_TRL!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$QJ$2,0),MATCH(Z$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":5736.9089999999997},{"$f":"+VLOOKUP($B108,I_TRL!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$QJ$2,0),MATCH(AA$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":3631.9859999999999},{"$f":"+VLOOKUP($B108,I_TRL!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$QJ$2,0),MATCH(AB$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":7410.1729999999998},{"$f":"+VLOOKUP($B108,I_TRL!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$QJ$2,0),MATCH(AC$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":3861.75},{"$f":"+VLOOKUP($B108,I_TRL!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$QJ$2,0),MATCH(AD$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":8218.9449999999997},{"$f":"+VLOOKUP($B108,I_TRL!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$QJ$2,0),MATCH(AE$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":5143.4799999999996},{"$f":"+VLOOKUP($B108,I_TRL!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$QJ$2,0),MATCH(AF$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":9771.6679999999997},{"$f":"+VLOOKUP($B108,I_TRL!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$QJ$2,0),MATCH(AG$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":6808.9650000000001},{"$f":"+VLOOKUP($B108,I_TRL!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$QJ$2,0),MATCH(AH$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":10379.632},{"$f":"+VLOOKUP($B108,I_TRL!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$QJ$2,0),MATCH(AI$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":6552.4489999999996},{"$f":"+VLOOKUP($B108,I_TRL!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$QJ$2,0),MATCH(AJ$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":9101.4040000000005},{"$f":"+VLOOKUP($B108,I_TRL!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$QJ$2,0),MATCH(AK$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":5421.42},{"$f":"+VLOOKUP($B108,I_TRL!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$QJ$2,0),MATCH(AL$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":9266.6329999999998},{"$f":"+VLOOKUP($B108,I_TRL!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$QJ$2,0),MATCH(AM$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":5802.366},{"$f":"+VLOOKUP($B108,I_TRL!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$QJ$2,0),MATCH(AN$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":7387.6549999999997},{"$f":"+VLOOKUP($B108,I_TRL!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$QJ$2,0),MATCH(AO$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":4133.9250000000002},{"$f":"+VLOOKUP($B108,I_TRL!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$QJ$2,0),MATCH(AP$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":6243.9989999999998},{"$f":"+VLOOKUP($B108,I_TRL!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$QJ$2,0),MATCH(AQ$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":3552.1640000000002},{"$f":"+VLOOKUP($B108,I_TRL!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$QJ$2,0),MATCH(AR$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":5968.9669999999996},{"$f":"+VLOOKUP($B108,I_TRL!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$QJ$2,0),MATCH(AS$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":3433.8890000000001},{"$f":"+VLOOKUP($B108,I_TRL!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$QJ$2,0),MATCH(AT$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":6598.0649999999996},{"$f":"+VLOOKUP($B108,I_TRL!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$QJ$2,0),MATCH(AU$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":3682.7629999999999},{"$f":"+VLOOKUP($B108,I_TRL!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$QJ$2,0),MATCH(AV$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":6519.4570000000003},{"$f":"+VLOOKUP($B108,I_TRL!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$QJ$2,0),MATCH(AW$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":3631.88},{"$f":"+VLOOKUP($B108,I_TRL!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$QJ$2,0),MATCH(AX$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":5999.5910000000003},{"$f":"+VLOOKUP($B108,I_TRL!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$QJ$2,0),MATCH(AY$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":3411.1289999999999}]
[null,10379,"Steilacoom, Town of",{"$f":"+VLOOKUP($B117,I_TRL!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$QJ$2,0),MATCH(D$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1979.356},{"$f":"+VLOOKUP($B117,I_TRL!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$QJ$2,0),MATCH(E$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1184.002},{"$f":"+VLOOKUP($B117,I_TRL!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$QJ$2,0),MATCH(F$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2341.002},{"$f":"+VLOOKUP($B117,I_TRL!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$QJ$2,0),MATCH(G$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1611.2650000000001},{"$f":"+VLOOKUP($B117,I_TRL!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$QJ$2,0),MATCH(H$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2687.116},{"$f":"+VLOOKUP($B117,I_TRL!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$QJ$2,0),MATCH(I$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1751.2829999999999},{"$f":"+VLOOKUP($B117,I_TRL!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$QJ$2,0),MATCH(J$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2719.174},{"$f":"+VLOOKUP($B117,I_TRL!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$QJ$2,0),MATCH(K$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1870.568},{"$f":"+VLOOKUP($B117,I_TRL!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$QJ$2,0),MATCH(L$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2406.5410000000002},{"$f":"+VLOOKUP($B117,I_TRL!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$QJ$2,0),MATCH(M$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1541.66},{"$f":"+VLOOKUP($B117,I_TRL!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$QJ$2,0),MATCH(N$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2257.4499999999998},{"$f":"+VLOOKUP($B117,I_TRL!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$QJ$2,0),MATCH(O$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1413.345},{"$f":"+VLOOKUP($B117,I_TRL!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$QJ$2,0),MATCH(P$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1960.394},{"$f":"+VLOOKUP($B117,I_TRL!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$QJ$2,0),MATCH(Q$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1238.146},{"$f":"+VLOOKUP($B117,I_TRL!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$QJ$2,0),MATCH(R$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1608.683},{"$f":"+VLOOKUP($B117,I_TRL!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$QJ$2,0),MATCH(S$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1110.8},{"$f":"+VLOOKUP($B117,I_TRL!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$QJ$2,0),MATCH(T$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1510.0809999999999},{"$f":"+VLOOKUP($B117,I_TRL!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$QJ$2,0),MATCH(U$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":923.65700000000004},{"$f":"+VLOOKUP($B117,I_TRL!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$QJ$2,0),MATCH(V$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1523.5260000000001},{"$f":"+VLOOKUP($B117,I_TRL!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$QJ$2,0),MATCH(W$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1052.0229999999999},{"$f":"+VLOOKUP($B117,I_TRL!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$QJ$2,0),MATCH(X$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1595.9359999999999},{"$f":"+VLOOKUP($B117,I_TRL!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$QJ$2,0),MATCH(Y$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":995.35199999999998},{"$f":"+VLOOKUP($B117,I_TRL!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$QJ$2,0),MATCH(Z$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1511.4960000000001},{"$f":"+VLOOKUP($B117,I_TRL!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$QJ$2,0),MATCH(AA$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":978.19},{"$f":"+VLOOKUP($B117,I_TRL!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$QJ$2,0),MATCH(AB$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1989.5840000000001},{"$f":"+VLOOKUP($B117,I_TRL!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$QJ$2,0),MATCH(AC$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1190.1199999999999},{"$f":"+VLOOKUP($B117,I_TRL!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$QJ$2,0),MATCH(AD$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2351.4110000000001},{"$f":"+VLOOKUP($B117,I_TRL!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$QJ$2,0),MATCH(AE$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1618.4290000000001},{"$f":"+VLOOKUP($B117,I_TRL!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$QJ$2,0),MATCH(AF$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2696.5169999999998},{"$f":"+VLOOKUP($B117,I_TRL!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$QJ$2,0),MATCH(AG$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1757.41},{"$f":"+VLOOKUP($B117,I_TRL!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$QJ$2,0),MATCH(AH$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2728.567},{"$f":"+VLOOKUP($B117,I_TRL!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$QJ$2,0),MATCH(AI$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1877.029},{"$f":"+VLOOKUP($B117,I_TRL!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$QJ$2,0),MATCH(AJ$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2345.5729999999999},{"$f":"+VLOOKUP($B117,I_TRL!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$QJ$2,0),MATCH(AK$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1502.604},{"$f":"+VLOOKUP($B117,I_TRL!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$QJ$2,0),MATCH(AL$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2267.502},{"$f":"+VLOOKUP($B117,I_TRL!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$QJ$2,0),MATCH(AM$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1419.6389999999999},{"$f":"+VLOOKUP($B117,I_TRL!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$QJ$2,0),MATCH(AN$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1970.412},{"$f":"+VLOOKUP($B117,I_TRL!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$QJ$2,0),MATCH(AO$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1244.4739999999999},{"$f":"+VLOOKUP($B117,I_TRL!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$QJ$2,0),MATCH(AP$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1617.8689999999999},{"$f":"+VLOOKUP($B117,I_TRL!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$QJ$2,0),MATCH(AQ$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1117.1420000000001},{"$f":"+VLOOKUP($B117,I_TRL!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$QJ$2,0),MATCH(AR$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1519.7159999999999},{"$f":"+VLOOKUP($B117,I_TRL!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$QJ$2,0),MATCH(AS$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":929.55100000000004},{"$f":"+VLOOKUP($B117,I_TRL!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$QJ$2,0),MATCH(AT$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1533.1959999999999},{"$f":"+VLOOKUP($B117,I_TRL!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$QJ$2,0),MATCH(AU$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1058.6990000000001},{"$f":"+VLOOKUP($B117,I_TRL!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$QJ$2,0),MATCH(AV$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1606.0029999999999},{"$f":"+VLOOKUP($B117,I_TRL!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$QJ$2,0),MATCH(AW$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1001.631},{"$f":"+VLOOKUP($B117,I_TRL!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$QJ$2,0),MATCH(AX$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1520.924},{"$f":"+VLOOKUP($B117,I_TRL!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$QJ$2,0),MATCH(AY$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":984.29100000000005}]
[null,10440,"Wahkiakum County PUD #1",{"$f":"+VLOOKUP($B126,I_TRL!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$QJ$2,0),MATCH(D$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2074.1559999999999},{"$f":"+VLOOKUP($B126,I_TRL!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$QJ$2,0),MATCH(E$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1325.2570000000001},{"$f":"+VLOOKUP($B126,I_TRL!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$QJ$2,0),MATCH(F$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2541.2579999999998},{"$f":"+VLOOKUP($B126,I_TRL!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$QJ$2,0),MATCH(G$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1721.941},{"$f":"+VLOOKUP($B126,I_TRL!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$QJ$2,0),MATCH(H$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":3194.701},{"$f":"+VLOOKUP($B126,I_TRL!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$QJ$2,0),MATCH(I$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2342.6410000000001},{"$f":"+VLOOKUP($B126,I_TRL!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$QJ$2,0),MATCH(J$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":3334.09},{"$f":"+VLOOKUP($B126,I_TRL!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$QJ$2,0),MATCH(K$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2277.0990000000002},{"$f":"+VLOOKUP($B126,I_TRL!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$QJ$2,0),MATCH(L$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":3157.7109999999998},{"$f":"+VLOOKUP($B126,I_TRL!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$QJ$2,0),MATCH(M$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2019.4680000000001},{"$f":"+VLOOKUP($B126,I_TRL!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$QJ$2,0),MATCH(N$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2821.9459999999999},{"$f":"+VLOOKUP($B126,I_TRL!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$QJ$2,0),MATCH(O$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1918.433},{"$f":"+VLOOKUP($B126,I_TRL!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$QJ$2,0),MATCH(P$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2357.1999999999998},{"$f":"+VLOOKUP($B126,I_TRL!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$QJ$2,0),MATCH(Q$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1467.712},{"$f":"+VLOOKUP($B126,I_TRL!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$QJ$2,0),MATCH(R$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1768.0740000000001},{"$f":"+VLOOKUP($B126,I_TRL!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$QJ$2,0),MATCH(S$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1141.0039999999999},{"$f":"+VLOOKUP($B126,I_TRL!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$QJ$2,0),MATCH(T$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1595.6210000000001},{"$f":"+VLOOKUP($B126,I_TRL!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$QJ$2,0),MATCH(U$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1033.9090000000001},{"$f":"+VLOOKUP($B126,I_TRL!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$QJ$2,0),MATCH(V$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1582.2950000000001},{"$f":"+VLOOKUP($B126,I_TRL!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$QJ$2,0),MATCH(W$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":981.94},{"$f":"+VLOOKUP($B126,I_TRL!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$QJ$2,0),MATCH(X$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1674.1289999999999},{"$f":"+VLOOKUP($B126,I_TRL!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$QJ$2,0),MATCH(Y$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":916.20600000000002},{"$f":"+VLOOKUP($B126,I_TRL!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$QJ$2,0),MATCH(Z$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1540.9390000000001},{"$f":"+VLOOKUP($B126,I_TRL!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$QJ$2,0),MATCH(AA$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1066.0260000000001},{"$f":"+VLOOKUP($B126,I_TRL!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$QJ$2,0),MATCH(AB$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2168.2640000000001},{"$f":"+VLOOKUP($B126,I_TRL!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$QJ$2,0),MATCH(AC$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1252.3009999999999},{"$f":"+VLOOKUP($B126,I_TRL!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$QJ$2,0),MATCH(AD$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2557.0680000000002},{"$f":"+VLOOKUP($B126,I_TRL!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$QJ$2,0),MATCH(AE$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1732.654},{"$f":"+VLOOKUP($B126,I_TRL!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$QJ$2,0),MATCH(AF$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":3214.5749999999998},{"$f":"+VLOOKUP($B126,I_TRL!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$QJ$2,0),MATCH(AG$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2357.2150000000001},{"$f":"+VLOOKUP($B126,I_TRL!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$QJ$2,0),MATCH(AH$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":3354.8319999999999},{"$f":"+VLOOKUP($B126,I_TRL!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$QJ$2,0),MATCH(AI$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2291.2649999999999},{"$f":"+VLOOKUP($B126,I_TRL!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$QJ$2,0),MATCH(AJ$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":3051.4879999999998},{"$f":"+VLOOKUP($B126,I_TRL!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$QJ$2,0),MATCH(AK$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1978.24},{"$f":"+VLOOKUP($B126,I_TRL!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$QJ$2,0),MATCH(AL$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2839.4850000000001},{"$f":"+VLOOKUP($B126,I_TRL!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$QJ$2,0),MATCH(AM$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1930.357},{"$f":"+VLOOKUP($B126,I_TRL!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$QJ$2,0),MATCH(AN$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2371.8649999999998},{"$f":"+VLOOKUP($B126,I_TRL!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$QJ$2,0),MATCH(AO$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1476.8430000000001},{"$f":"+VLOOKUP($B126,I_TRL!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$QJ$2,0),MATCH(AP$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1779.075},{"$f":"+VLOOKUP($B126,I_TRL!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$QJ$2,0),MATCH(AQ$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1148.1030000000001},{"$f":"+VLOOKUP($B126,I_TRL!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$QJ$2,0),MATCH(AR$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1605.549},{"$f":"+VLOOKUP($B126,I_TRL!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$QJ$2,0),MATCH(AS$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1040.3420000000001},{"$f":"+VLOOKUP($B126,I_TRL!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$QJ$2,0),MATCH(AT$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1592.14},{"$f":"+VLOOKUP($B126,I_TRL!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$QJ$2,0),MATCH(AU$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":988.05},{"$f":"+VLOOKUP($B126,I_TRL!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$QJ$2,0),MATCH(AV$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1622.67},{"$f":"+VLOOKUP($B126,I_TRL!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$QJ$2,0),MATCH(AW$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":983.78200000000004},{"$f":"+VLOOKUP($B126,I_TRL!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$QJ$2,0),MATCH(AX$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1614.874},{"$f":"+VLOOKUP($B126,I_TRL!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$QJ$2,0),MATCH(AY$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1008.309}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"+VLOOKUP($B135,I_TRL!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$QJ$2,0),MATCH(D$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":7004.9089999999997},{"$f":"+VLOOKUP($B135,I_TRL!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$QJ$2,0),MATCH(E$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":4997.9480000000003},{"$f":"+VLOOKUP($B135,I_TRL!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$QJ$2,0),MATCH(F$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":6431.9369999999999},{"$f":"+VLOOKUP($B135,I_TRL!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$QJ$2,0),MATCH(G$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":5132.5209999999997},{"$f":"+VLOOKUP($B135,I_TRL!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$QJ$2,0),MATCH(H$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":6715.2449999999999},{"$f":"+VLOOKUP($B135,I_TRL!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$QJ$2,0),MATCH(I$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":5275.5479999999998},{"$f":"+VLOOKUP($B135,I_TRL!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$QJ$2,0),MATCH(J$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":6766.7},{"$f":"+VLOOKUP($B135,I_TRL!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$QJ$2,0),MATCH(K$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":5296.0069999999996},{"$f":"+VLOOKUP($B135,I_TRL!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$QJ$2,0),MATCH(L$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":6439.5460000000003},{"$f":"+VLOOKUP($B135,I_TRL!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$QJ$2,0),MATCH(M$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":4720.9769999999999},{"$f":"+VLOOKUP($B135,I_TRL!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$QJ$2,0),MATCH(N$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":6826.1120000000001},{"$f":"+VLOOKUP($B135,I_TRL!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$QJ$2,0),MATCH(O$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":4949.4030000000002},{"$f":"+VLOOKUP($B135,I_TRL!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$QJ$2,0),MATCH(P$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":6642.201},{"$f":"+VLOOKUP($B135,I_TRL!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$QJ$2,0),MATCH(Q$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":4800.3100000000004},{"$f":"+VLOOKUP($B135,I_TRL!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$QJ$2,0),MATCH(R$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":6675.6760000000004},{"$f":"+VLOOKUP($B135,I_TRL!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$QJ$2,0),MATCH(S$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":5298.0469999999996},{"$f":"+VLOOKUP($B135,I_TRL!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$QJ$2,0),MATCH(T$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":7169.9359999999997},{"$f":"+VLOOKUP($B135,I_TRL!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$QJ$2,0),MATCH(U$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":5150.6890000000003},{"$f":"+VLOOKUP($B135,I_TRL!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$QJ$2,0),MATCH(V$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":7526.4920000000002},{"$f":"+VLOOKUP($B135,I_TRL!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$QJ$2,0),MATCH(W$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":5887.1360000000004},{"$f":"+VLOOKUP($B135,I_TRL!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$QJ$2,0),MATCH(X$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":7966.7370000000001},{"$f":"+VLOOKUP($B135,I_TRL!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$QJ$2,0),MATCH(Y$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":5721.8379999999997},{"$f":"+VLOOKUP($B135,I_TRL!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$QJ$2,0),MATCH(Z$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":7010.607},{"$f":"+VLOOKUP($B135,I_TRL!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$QJ$2,0),MATCH(AA$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":5573.9530000000004},{"$f":"+VLOOKUP($B135,I_TRL!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$QJ$2,0),MATCH(AB$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":7179.9639999999999},{"$f":"+VLOOKUP($B135,I_TRL!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$QJ$2,0),MATCH(AC$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":5122.8360000000002},{"$f":"+VLOOKUP($B135,I_TRL!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$QJ$2,0),MATCH(AD$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":6592.6989999999996},{"$f":"+VLOOKUP($B135,I_TRL!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$QJ$2,0),MATCH(AE$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":5260.7030000000004},{"$f":"+VLOOKUP($B135,I_TRL!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$QJ$2,0),MATCH(AF$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":6883.1390000000001},{"$f":"+VLOOKUP($B135,I_TRL!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$QJ$2,0),MATCH(AG$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":5407.2889999999998},{"$f":"+VLOOKUP($B135,I_TRL!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$QJ$2,0),MATCH(AH$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":6935.8040000000001},{"$f":"+VLOOKUP($B135,I_TRL!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$QJ$2,0),MATCH(AI$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":5428.3810000000003},{"$f":"+VLOOKUP($B135,I_TRL!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$QJ$2,0),MATCH(AJ$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":6372.8059999999996},{"$f":"+VLOOKUP($B135,I_TRL!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$QJ$2,0),MATCH(AK$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":4672.1049999999996},{"$f":"+VLOOKUP($B135,I_TRL!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$QJ$2,0),MATCH(AL$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":6996.2969999999996},{"$f":"+VLOOKUP($B135,I_TRL!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$QJ$2,0),MATCH(AM$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":5072.7340000000004},{"$f":"+VLOOKUP($B135,I_TRL!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$QJ$2,0),MATCH(AN$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":6808.1379999999999},{"$f":"+VLOOKUP($B135,I_TRL!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$QJ$2,0),MATCH(AO$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":4920.201},{"$f":"+VLOOKUP($B135,I_TRL!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$QJ$2,0),MATCH(AP$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":6842.4369999999999},{"$f":"+VLOOKUP($B135,I_TRL!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$QJ$2,0),MATCH(AQ$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":5430.4830000000002},{"$f":"+VLOOKUP($B135,I_TRL!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$QJ$2,0),MATCH(AR$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":7169.9359999999997},{"$f":"+VLOOKUP($B135,I_TRL!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$QJ$2,0),MATCH(AS$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":5150.6890000000003},{"$f":"+VLOOKUP($B135,I_TRL!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$QJ$2,0),MATCH(AT$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":7526.4920000000002},{"$f":"+VLOOKUP($B135,I_TRL!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$QJ$2,0),MATCH(AU$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":5887.1360000000004},{"$f":"+VLOOKUP($B135,I_TRL!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$QJ$2,0),MATCH(AV$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":7966.7370000000001},{"$f":"+VLOOKUP($B135,I_TRL!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$QJ$2,0),MATCH(AW$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":5721.8379999999997},{"$f":"+VLOOKUP($B135,I_TRL!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$QJ$2,0),MATCH(AX$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":7010.607},{"$f":"+VLOOKUP($B135,I_TRL!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$QJ$2,0),MATCH(AY$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":5573.9530000000004}]
[null,11680,"Weiser, City of",{"$f":"+VLOOKUP($B136,I_TRL!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$QJ$2,0),MATCH(D$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2629.1489999999999},{"$f":"+VLOOKUP($B136,I_TRL!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$QJ$2,0),MATCH(E$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1558.51},{"$f":"+VLOOKUP($B136,I_TRL!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$QJ$2,0),MATCH(F$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2860.6129999999998},{"$f":"+VLOOKUP($B136,I_TRL!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$QJ$2,0),MATCH(G$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1824.431},{"$f":"+VLOOKUP($B136,I_TRL!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$QJ$2,0),MATCH(H$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":3293.2},{"$f":"+VLOOKUP($B136,I_TRL!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$QJ$2,0),MATCH(I$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2296.8850000000002},{"$f":"+VLOOKUP($B136,I_TRL!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$QJ$2,0),MATCH(J$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":3533.53},{"$f":"+VLOOKUP($B136,I_TRL!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$QJ$2,0),MATCH(K$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2263.16},{"$f":"+VLOOKUP($B136,I_TRL!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$QJ$2,0),MATCH(L$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":3035.8939999999998},{"$f":"+VLOOKUP($B136,I_TRL!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$QJ$2,0),MATCH(M$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1803.953},{"$f":"+VLOOKUP($B136,I_TRL!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$QJ$2,0),MATCH(N$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2765.085},{"$f":"+VLOOKUP($B136,I_TRL!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$QJ$2,0),MATCH(O$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1711.0340000000001},{"$f":"+VLOOKUP($B136,I_TRL!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$QJ$2,0),MATCH(P$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2555.5120000000002},{"$f":"+VLOOKUP($B136,I_TRL!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$QJ$2,0),MATCH(Q$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1403.0360000000001},{"$f":"+VLOOKUP($B136,I_TRL!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$QJ$2,0),MATCH(R$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2516.0079999999998},{"$f":"+VLOOKUP($B136,I_TRL!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$QJ$2,0),MATCH(S$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1433.481},{"$f":"+VLOOKUP($B136,I_TRL!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$QJ$2,0),MATCH(T$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2733.078},{"$f":"+VLOOKUP($B136,I_TRL!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$QJ$2,0),MATCH(U$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1553.7860000000001},{"$f":"+VLOOKUP($B136,I_TRL!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$QJ$2,0),MATCH(V$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":3583.6439999999998},{"$f":"+VLOOKUP($B136,I_TRL!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$QJ$2,0),MATCH(W$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1961},{"$f":"+VLOOKUP($B136,I_TRL!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$QJ$2,0),MATCH(X$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":3523.0419999999999},{"$f":"+VLOOKUP($B136,I_TRL!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$QJ$2,0),MATCH(Y$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1746.848},{"$f":"+VLOOKUP($B136,I_TRL!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$QJ$2,0),MATCH(Z$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2432.9490000000001},{"$f":"+VLOOKUP($B136,I_TRL!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$QJ$2,0),MATCH(AA$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1520.1079999999999},{"$f":"+VLOOKUP($B136,I_TRL!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$QJ$2,0),MATCH(AB$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2725.739},{"$f":"+VLOOKUP($B136,I_TRL!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$QJ$2,0),MATCH(AC$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1469.9960000000001},{"$f":"+VLOOKUP($B136,I_TRL!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$QJ$2,0),MATCH(AD$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2866.1559999999999},{"$f":"+VLOOKUP($B136,I_TRL!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$QJ$2,0),MATCH(AE$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1827.9659999999999},{"$f":"+VLOOKUP($B136,I_TRL!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$QJ$2,0),MATCH(AF$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":3299.605},{"$f":"+VLOOKUP($B136,I_TRL!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$QJ$2,0),MATCH(AG$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2301.3539999999998},{"$f":"+VLOOKUP($B136,I_TRL!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$QJ$2,0),MATCH(AH$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":3540.444},{"$f":"+VLOOKUP($B136,I_TRL!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$QJ$2,0),MATCH(AI$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2267.5880000000002},{"$f":"+VLOOKUP($B136,I_TRL!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$QJ$2,0),MATCH(AJ$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2918.625},{"$f":"+VLOOKUP($B136,I_TRL!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$QJ$2,0),MATCH(AK$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1759.2809999999999},{"$f":"+VLOOKUP($B136,I_TRL!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$QJ$2,0),MATCH(AL$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2770.4540000000002},{"$f":"+VLOOKUP($B136,I_TRL!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$QJ$2,0),MATCH(AM$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1714.354},{"$f":"+VLOOKUP($B136,I_TRL!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$QJ$2,0),MATCH(AN$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2560.4299999999998},{"$f":"+VLOOKUP($B136,I_TRL!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$QJ$2,0),MATCH(AO$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1405.739},{"$f":"+VLOOKUP($B136,I_TRL!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$QJ$2,0),MATCH(AP$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2520.8429999999998},{"$f":"+VLOOKUP($B136,I_TRL!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$QJ$2,0),MATCH(AQ$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1436.239},{"$f":"+VLOOKUP($B136,I_TRL!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$QJ$2,0),MATCH(AR$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2738.3519999999999},{"$f":"+VLOOKUP($B136,I_TRL!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$QJ$2,0),MATCH(AS$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1556.7860000000001},{"$f":"+VLOOKUP($B136,I_TRL!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$QJ$2,0),MATCH(AT$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":3590.61},{"$f":"+VLOOKUP($B136,I_TRL!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$QJ$2,0),MATCH(AU$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1964.806},{"$f":"+VLOOKUP($B136,I_TRL!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$QJ$2,0),MATCH(AV$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":3413.8809999999999},{"$f":"+VLOOKUP($B136,I_TRL!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$QJ$2,0),MATCH(AW$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1866.2819999999999},{"$f":"+VLOOKUP($B136,I_TRL!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$QJ$2,0),MATCH(AX$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":2526.8490000000002},{"$f":"+VLOOKUP($B136,I_TRL!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$QJ$2,0),MATCH(AY$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":1433.848}]
[null,12026,"Jefferson County PUD #1",{"$f":"+VLOOKUP($B137,I_TRL!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$QJ$2,0),MATCH(D$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":19273.812999999998},{"$f":"+VLOOKUP($B137,I_TRL!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$QJ$2,0),MATCH(E$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":12422.335999999999},{"$f":"+VLOOKUP($B137,I_TRL!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$QJ$2,0),MATCH(F$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":22204.276999999998},{"$f":"+VLOOKUP($B137,I_TRL!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$QJ$2,0),MATCH(G$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":14762.66},{"$f":"+VLOOKUP($B137,I_TRL!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$QJ$2,0),MATCH(H$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":26322.223000000002},{"$f":"+VLOOKUP($B137,I_TRL!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$QJ$2,0),MATCH(I$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":18548.391},{"$f":"+VLOOKUP($B137,I_TRL!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$QJ$2,0),MATCH(J$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":28134.675999999999},{"$f":"+VLOOKUP($B137,I_TRL!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$QJ$2,0),MATCH(K$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":18664.605},{"$f":"+VLOOKUP($B137,I_TRL!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$QJ$2,0),MATCH(L$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":25186.278999999999},{"$f":"+VLOOKUP($B137,I_TRL!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$QJ$2,0),MATCH(M$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":15825.225},{"$f":"+VLOOKUP($B137,I_TRL!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$QJ$2,0),MATCH(N$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":23589.553},{"$f":"+VLOOKUP($B137,I_TRL!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$QJ$2,0),MATCH(O$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":15863.040999999999},{"$f":"+VLOOKUP($B137,I_TRL!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$QJ$2,0),MATCH(P$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":20366.217000000001},{"$f":"+VLOOKUP($B137,I_TRL!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$QJ$2,0),MATCH(Q$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":12738.393},{"$f":"+VLOOKUP($B137,I_TRL!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$QJ$2,0),MATCH(R$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":16712.599999999999},{"$f":"+VLOOKUP($B137,I_TRL!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$QJ$2,0),MATCH(S$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":10924.835999999999},{"$f":"+VLOOKUP($B137,I_TRL!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$QJ$2,0),MATCH(T$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":15393.126},{"$f":"+VLOOKUP($B137,I_TRL!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$QJ$2,0),MATCH(U$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":9828.8080000000009},{"$f":"+VLOOKUP($B137,I_TRL!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$QJ$2,0),MATCH(V$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":15488.949000000001},{"$f":"+VLOOKUP($B137,I_TRL!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$QJ$2,0),MATCH(W$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":9411.1370000000006},{"$f":"+VLOOKUP($B137,I_TRL!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$QJ$2,0),MATCH(X$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":16026.39},{"$f":"+VLOOKUP($B137,I_TRL!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$QJ$2,0),MATCH(Y$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":8894.4330000000009},{"$f":"+VLOOKUP($B137,I_TRL!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$QJ$2,0),MATCH(Z$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":15040.258},{"$f":"+VLOOKUP($B137,I_TRL!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$QJ$2,0),MATCH(AA$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":10468.986000000001},{"$f":"+VLOOKUP($B137,I_TRL!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$QJ$2,0),MATCH(AB$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":20072.736000000001},{"$f":"+VLOOKUP($B137,I_TRL!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$QJ$2,0),MATCH(AC$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":11855.404},{"$f":"+VLOOKUP($B137,I_TRL!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$QJ$2,0),MATCH(AD$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":22325.537},{"$f":"+VLOOKUP($B137,I_TRL!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$QJ$2,0),MATCH(AE$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":14843.282999999999},{"$f":"+VLOOKUP($B137,I_TRL!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$QJ$2,0),MATCH(AF$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":26345.044999999998},{"$f":"+VLOOKUP($B137,I_TRL!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$QJ$2,0),MATCH(AG$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":18564.471000000001},{"$f":"+VLOOKUP($B137,I_TRL!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$QJ$2,0),MATCH(AH$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":28179.525000000001},{"$f":"+VLOOKUP($B137,I_TRL!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$QJ$2,0),MATCH(AI$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":18694.357},{"$f":"+VLOOKUP($B137,I_TRL!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$QJ$2,0),MATCH(AJ$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":24919.592000000001},{"$f":"+VLOOKUP($B137,I_TRL!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$QJ$2,0),MATCH(AK$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":15866.623},{"$f":"+VLOOKUP($B137,I_TRL!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$QJ$2,0),MATCH(AL$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":23701.32},{"$f":"+VLOOKUP($B137,I_TRL!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$QJ$2,0),MATCH(AM$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":15938.203},{"$f":"+VLOOKUP($B137,I_TRL!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$QJ$2,0),MATCH(AN$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":20484.407999999999},{"$f":"+VLOOKUP($B137,I_TRL!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$QJ$2,0),MATCH(AO$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":12812.317999999999},{"$f":"+VLOOKUP($B137,I_TRL!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$QJ$2,0),MATCH(AP$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":16854.557000000001},{"$f":"+VLOOKUP($B137,I_TRL!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$QJ$2,0),MATCH(AQ$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":11017.633},{"$f":"+VLOOKUP($B137,I_TRL!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$QJ$2,0),MATCH(AR$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":15534.710999999999},{"$f":"+VLOOKUP($B137,I_TRL!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$QJ$2,0),MATCH(AS$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":9919.2109999999993},{"$f":"+VLOOKUP($B137,I_TRL!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$QJ$2,0),MATCH(AT$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":15630.303},{"$f":"+VLOOKUP($B137,I_TRL!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$QJ$2,0),MATCH(AU$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":9497.0229999999992},{"$f":"+VLOOKUP($B137,I_TRL!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$QJ$2,0),MATCH(AV$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":15653.162},{"$f":"+VLOOKUP($B137,I_TRL!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$QJ$2,0),MATCH(AW$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":9492.9590000000007},{"$f":"+VLOOKUP($B137,I_TRL!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$QJ$2,0),MATCH(AX$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":15721.9},{"$f":"+VLOOKUP($B137,I_TRL!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$QJ$2,0),MATCH(AY$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":10014.103999999999}]
[null,10298,"PNGC Aggregate",{"$f":"+VLOOKUP($B138,I_TRL!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$QJ$2,0),MATCH(D$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":185178.45300000001},{"$f":"+VLOOKUP($B138,I_TRL!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$QJ$2,0),MATCH(E$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":114212.75},{"$f":"+VLOOKUP($B138,I_TRL!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$QJ$2,0),MATCH(F$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":209312.95300000001},{"$f":"+VLOOKUP($B138,I_TRL!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$QJ$2,0),MATCH(G$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":141876.92199999999},{"$f":"+VLOOKUP($B138,I_TRL!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$QJ$2,0),MATCH(H$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":259515.32800000001},{"$f":"+VLOOKUP($B138,I_TRL!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$QJ$2,0),MATCH(I$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":182836.15599999999},{"$f":"+VLOOKUP($B138,I_TRL!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$QJ$2,0),MATCH(J$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":258235.609},{"$f":"+VLOOKUP($B138,I_TRL!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$QJ$2,0),MATCH(K$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":176053.21900000001},{"$f":"+VLOOKUP($B138,I_TRL!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$QJ$2,0),MATCH(L$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":227940.625},{"$f":"+VLOOKUP($B138,I_TRL!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$QJ$2,0),MATCH(M$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":146123.68799999999},{"$f":"+VLOOKUP($B138,I_TRL!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$QJ$2,0),MATCH(N$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":212274.766},{"$f":"+VLOOKUP($B138,I_TRL!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$QJ$2,0),MATCH(O$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":138643.18799999999},{"$f":"+VLOOKUP($B138,I_TRL!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$QJ$2,0),MATCH(P$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":193346.375},{"$f":"+VLOOKUP($B138,I_TRL!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$QJ$2,0),MATCH(Q$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":119654},{"$f":"+VLOOKUP($B138,I_TRL!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$QJ$2,0),MATCH(R$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":184980.375},{"$f":"+VLOOKUP($B138,I_TRL!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$QJ$2,0),MATCH(S$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":123879.93},{"$f":"+VLOOKUP($B138,I_TRL!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$QJ$2,0),MATCH(T$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":197747.17199999999},{"$f":"+VLOOKUP($B138,I_TRL!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$QJ$2,0),MATCH(U$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":124486.30499999999},{"$f":"+VLOOKUP($B138,I_TRL!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$QJ$2,0),MATCH(V$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":216284.15599999999},{"$f":"+VLOOKUP($B138,I_TRL!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$QJ$2,0),MATCH(W$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":141668.984},{"$f":"+VLOOKUP($B138,I_TRL!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$QJ$2,0),MATCH(X$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":212813.875},{"$f":"+VLOOKUP($B138,I_TRL!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$QJ$2,0),MATCH(Y$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":124474.883},{"$f":"+VLOOKUP($B138,I_TRL!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$QJ$2,0),MATCH(Z$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":175303.375},{"$f":"+VLOOKUP($B138,I_TRL!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$QJ$2,0),MATCH(AA$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":119397.969},{"$f":"+VLOOKUP($B138,I_TRL!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$QJ$2,0),MATCH(AB$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":189897.28099999999},{"$f":"+VLOOKUP($B138,I_TRL!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$QJ$2,0),MATCH(AC$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":112121.375},{"$f":"+VLOOKUP($B138,I_TRL!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$QJ$2,0),MATCH(AD$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":210914.78099999999},{"$f":"+VLOOKUP($B138,I_TRL!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$QJ$2,0),MATCH(AE$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":142981.28099999999},{"$f":"+VLOOKUP($B138,I_TRL!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$QJ$2,0),MATCH(AF$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":261218.70300000001},{"$f":"+VLOOKUP($B138,I_TRL!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$QJ$2,0),MATCH(AG$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":184026.641},{"$f":"+VLOOKUP($B138,I_TRL!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$QJ$2,0),MATCH(AH$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":259946.234},{"$f":"+VLOOKUP($B138,I_TRL!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$QJ$2,0),MATCH(AI$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":177242.65599999999},{"$f":"+VLOOKUP($B138,I_TRL!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$QJ$2,0),MATCH(AJ$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":223001.65599999999},{"$f":"+VLOOKUP($B138,I_TRL!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$QJ$2,0),MATCH(AK$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":143865.93799999999},{"$f":"+VLOOKUP($B138,I_TRL!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$QJ$2,0),MATCH(AL$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":213921.75},{"$f":"+VLOOKUP($B138,I_TRL!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$QJ$2,0),MATCH(AM$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":139712.18799999999},{"$f":"+VLOOKUP($B138,I_TRL!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$QJ$2,0),MATCH(AN$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":194965.04699999999},{"$f":"+VLOOKUP($B138,I_TRL!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$QJ$2,0),MATCH(AO$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":120671.414},{"$f":"+VLOOKUP($B138,I_TRL!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$QJ$2,0),MATCH(AP$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":186518.03099999999},{"$f":"+VLOOKUP($B138,I_TRL!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$QJ$2,0),MATCH(AQ$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":124920.29700000001},{"$f":"+VLOOKUP($B138,I_TRL!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$QJ$2,0),MATCH(AR$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":199341.20300000001},{"$f":"+VLOOKUP($B138,I_TRL!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$QJ$2,0),MATCH(AS$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":125456.43},{"$f":"+VLOOKUP($B138,I_TRL!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$QJ$2,0),MATCH(AT$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":217880.266},{"$f":"+VLOOKUP($B138,I_TRL!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$QJ$2,0),MATCH(AU$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":142704.29699999999},{"$f":"+VLOOKUP($B138,I_TRL!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$QJ$2,0),MATCH(AV$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":211651.375},{"$f":"+VLOOKUP($B138,I_TRL!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$QJ$2,0),MATCH(AW$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":128266.125},{"$f":"+VLOOKUP($B138,I_TRL!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$QJ$2,0),MATCH(AX$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":179556.484},{"$f":"+VLOOKUP($B138,I_TRL!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$QJ$2,0),MATCH(AY$2,I_TRL!$B$2:$QJ$2,0)+1),FALSE)","v":117710.211}]

{"sheet":"NLSL","index":24,"n_rows":138,"n_cols":51,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"New Large Single Loads (MWh)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2023-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2023-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2023-11-01"},"2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",{"$f":"+VLOOKUP($B4,I_NLSL!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$QJ$2,0),MATCH(D$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$QJ$2,0),MATCH(E$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$QJ$2,0),MATCH(F$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$QJ$2,0),MATCH(G$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$QJ$2,0),MATCH(H$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$QJ$2,0),MATCH(I$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$QJ$2,0),MATCH(J$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$QJ$2,0),MATCH(K$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$QJ$2,0),MATCH(L$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$QJ$2,0),MATCH(M$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$QJ$2,0),MATCH(N$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$QJ$2,0),MATCH(O$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$QJ$2,0),MATCH(P$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$QJ$2,0),MATCH(Q$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$QJ$2,0),MATCH(R$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$QJ$2,0),MATCH(S$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$QJ$2,0),MATCH(T$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$QJ$2,0),MATCH(U$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$QJ$2,0),MATCH(V$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$QJ$2,0),MATCH(W$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$QJ$2,0),MATCH(X$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$QJ$2,0),MATCH(Y$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$QJ$2,0),MATCH(Z$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AA$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AB$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AC$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AD$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AE$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AF$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AG$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AH$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AI$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AJ$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AK$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AL$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AM$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AN$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AO$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AP$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AQ$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AR$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AS$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AT$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AU$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AV$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AW$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AX$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AY$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0}]
[null,10015,"Asotin County PUD #1",{"$f":"+VLOOKUP($B5,I_NLSL!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$QJ$2,0),MATCH(D$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$QJ$2,0),MATCH(E$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$QJ$2,0),MATCH(F$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$QJ$2,0),MATCH(G$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$QJ$2,0),MATCH(H$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$QJ$2,0),MATCH(I$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$QJ$2,0),MATCH(J$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$QJ$2,0),MATCH(K$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$QJ$2,0),MATCH(L$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$QJ$2,0),MATCH(M$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$QJ$2,0),MATCH(N$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$QJ$2,0),MATCH(O$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$QJ$2,0),MATCH(P$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$QJ$2,0),MATCH(Q$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$QJ$2,0),MATCH(R$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$QJ$2,0),MATCH(S$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$QJ$2,0),MATCH(T$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$QJ$2,0),MATCH(U$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$QJ$2,0),MATCH(V$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$QJ$2,0),MATCH(W$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$QJ$2,0),MATCH(X$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$QJ$2,0),MATCH(Y$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$QJ$2,0),MATCH(Z$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AA$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AB$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AC$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AD$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AE$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AF$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AG$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AH$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AI$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AJ$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AK$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AL$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AM$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AN$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AO$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AP$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AQ$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AR$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AS$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AT$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AU$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AV$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AW$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AX$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AY$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"+VLOOKUP($B6,I_NLSL!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$QJ$2,0),MATCH(D$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$QJ$2,0),MATCH(E$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$QJ$2,0),MATCH(F$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$QJ$2,0),MATCH(G$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$QJ$2,0),MATCH(H$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$QJ$2,0),MATCH(I$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$QJ$2,0),MATCH(J$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$QJ$2,0),MATCH(K$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$QJ$2,0),MATCH(L$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$QJ$2,0),MATCH(M$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$QJ$2,0),MATCH(N$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$QJ$2,0),MATCH(O$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$QJ$2,0),MATCH(P$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$QJ$2,0),MATCH(Q$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$QJ$2,0),MATCH(R$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$QJ$2,0),MATCH(S$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$QJ$2,0),MATCH(T$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$QJ$2,0),MATCH(U$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$QJ$2,0),MATCH(V$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$QJ$2,0),MATCH(W$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$QJ$2,0),MATCH(X$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$QJ$2,0),MATCH(Y$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$QJ$2,0),MATCH(Z$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AA$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AB$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AC$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AD$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AE$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AF$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AG$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AH$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AI$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AJ$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AK$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AL$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AM$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AN$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AO$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AP$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AQ$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AR$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AS$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AT$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AU$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AV$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AW$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AX$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AY$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0}]
[null,10025,"Benton REA",{"$f":"+VLOOKUP($B7,I_NLSL!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$QJ$2,0),MATCH(D$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$QJ$2,0),MATCH(E$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$QJ$2,0),MATCH(F$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$QJ$2,0),MATCH(G$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$QJ$2,0),MATCH(H$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$QJ$2,0),MATCH(I$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$QJ$2,0),MATCH(J$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$QJ$2,0),MATCH(K$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$QJ$2,0),MATCH(L$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$QJ$2,0),MATCH(M$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$QJ$2,0),MATCH(N$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$QJ$2,0),MATCH(O$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$QJ$2,0),MATCH(P$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$QJ$2,0),MATCH(Q$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$QJ$2,0),MATCH(R$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$QJ$2,0),MATCH(S$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$QJ$2,0),MATCH(T$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$QJ$2,0),MATCH(U$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$QJ$2,0),MATCH(V$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$QJ$2,0),MATCH(W$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$QJ$2,0),MATCH(X$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$QJ$2,0),MATCH(Y$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$QJ$2,0),MATCH(Z$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AA$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AB$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AC$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AD$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AE$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AF$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AG$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AH$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AI$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AJ$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AK$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AL$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AM$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AN$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AO$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AP$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AQ$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AR$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AS$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AT$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AU$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AV$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AW$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AX$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AY$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0}]
[null,10027,"Big Bend Elec Coop",{"$f":"+VLOOKUP($B8,I_NLSL!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$QJ$2,0),MATCH(D$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$QJ$2,0),MATCH(E$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$QJ$2,0),MATCH(F$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$QJ$2,0),MATCH(G$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$QJ$2,0),MATCH(H$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$QJ$2,0),MATCH(I$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$QJ$2,0),MATCH(J$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$QJ$2,0),MATCH(K$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$QJ$2,0),MATCH(L$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$QJ$2,0),MATCH(M$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$QJ$2,0),MATCH(N$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$QJ$2,0),MATCH(O$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$QJ$2,0),MATCH(P$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$QJ$2,0),MATCH(Q$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$QJ$2,0),MATCH(R$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$QJ$2,0),MATCH(S$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$QJ$2,0),MATCH(T$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$QJ$2,0),MATCH(U$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$QJ$2,0),MATCH(V$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$QJ$2,0),MATCH(W$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$QJ$2,0),MATCH(X$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$QJ$2,0),MATCH(Y$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$QJ$2,0),MATCH(Z$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AA$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AB$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AC$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AD$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AE$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AF$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AG$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AH$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AI$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AJ$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AK$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AL$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AM$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AN$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AO$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AP$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AQ$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AR$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AS$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AT$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AU$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AV$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AW$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AX$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AY$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"+VLOOKUP($B9,I_NLSL!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$QJ$2,0),MATCH(D$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$QJ$2,0),MATCH(E$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$QJ$2,0),MATCH(F$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$QJ$2,0),MATCH(G$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$QJ$2,0),MATCH(H$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$QJ$2,0),MATCH(I$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$QJ$2,0),MATCH(J$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$QJ$2,0),MATCH(K$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$QJ$2,0),MATCH(L$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$QJ$2,0),MATCH(M$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$QJ$2,0),MATCH(N$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$QJ$2,0),MATCH(O$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$QJ$2,0),MATCH(P$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$QJ$2,0),MATCH(Q$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$QJ$2,0),MATCH(R$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$QJ$2,0),MATCH(S$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$QJ$2,0),MATCH(T$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$QJ$2,0),MATCH(U$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$QJ$2,0),MATCH(V$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$QJ$2,0),MATCH(W$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$QJ$2,0),MATCH(X$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$QJ$2,0),MATCH(Y$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$QJ$2,0),MATCH(Z$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AA$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AB$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AC$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AD$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AE$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AF$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AG$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AH$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AI$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AJ$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AK$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AL$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AM$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AN$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AO$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AP$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AQ$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AR$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AS$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AT$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AU$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AV$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AW$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AX$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AY$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0}]
[null,10044,"Canby, City of",{"$f":"+VLOOKUP($B10,I_NLSL!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$QJ$2,0),MATCH(D$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$QJ$2,0),MATCH(E$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$QJ$2,0),MATCH(F$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$QJ$2,0),MATCH(G$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$QJ$2,0),MATCH(H$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$QJ$2,0),MATCH(I$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$QJ$2,0),MATCH(J$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$QJ$2,0),MATCH(K$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$QJ$2,0),MATCH(L$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$QJ$2,0),MATCH(M$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$QJ$2,0),MATCH(N$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$QJ$2,0),MATCH(O$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$QJ$2,0),MATCH(P$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$QJ$2,0),MATCH(Q$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$QJ$2,0),MATCH(R$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$QJ$2,0),MATCH(S$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$QJ$2,0),MATCH(T$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$QJ$2,0),MATCH(U$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$QJ$2,0),MATCH(V$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$QJ$2,0),MATCH(W$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$QJ$2,0),MATCH(X$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$QJ$2,0),MATCH(Y$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$QJ$2,0),MATCH(Z$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AA$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AB$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AC$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AD$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AE$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AF$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AG$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AH$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AI$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AJ$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AK$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AL$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AM$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AN$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AO$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AP$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AQ$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AR$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AS$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AT$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AU$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AV$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AW$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AX$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AY$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0}]
[null,10046,"Central Electric Coop",{"$f":"+VLOOKUP($B11,I_NLSL!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$QJ$2,0),MATCH(D$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$QJ$2,0),MATCH(E$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$QJ$2,0),MATCH(F$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$QJ$2,0),MATCH(G$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$QJ$2,0),MATCH(H$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$QJ$2,0),MATCH(I$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$QJ$2,0),MATCH(J$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$QJ$2,0),MATCH(K$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$QJ$2,0),MATCH(L$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$QJ$2,0),MATCH(M$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$QJ$2,0),MATCH(N$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$QJ$2,0),MATCH(O$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$QJ$2,0),MATCH(P$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$QJ$2,0),MATCH(Q$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$QJ$2,0),MATCH(R$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$QJ$2,0),MATCH(S$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$QJ$2,0),MATCH(T$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$QJ$2,0),MATCH(U$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$QJ$2,0),MATCH(V$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$QJ$2,0),MATCH(W$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$QJ$2,0),MATCH(X$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$QJ$2,0),MATCH(Y$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$QJ$2,0),MATCH(Z$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AA$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AB$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AC$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AD$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AE$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AF$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AG$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AH$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AI$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AJ$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AK$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AL$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AM$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AN$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AO$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AP$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AQ$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AR$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AS$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AT$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AU$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AV$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AW$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AX$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AY$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0}]
[null,10047,"Central Lincoln PUD",{"$f":"+VLOOKUP($B12,I_NLSL!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$QJ$2,0),MATCH(D$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$QJ$2,0),MATCH(E$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$QJ$2,0),MATCH(F$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$QJ$2,0),MATCH(G$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$QJ$2,0),MATCH(H$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$QJ$2,0),MATCH(I$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$QJ$2,0),MATCH(J$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$QJ$2,0),MATCH(K$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$QJ$2,0),MATCH(L$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$QJ$2,0),MATCH(M$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$QJ$2,0),MATCH(N$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$QJ$2,0),MATCH(O$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$QJ$2,0),MATCH(P$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$QJ$2,0),MATCH(Q$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$QJ$2,0),MATCH(R$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$QJ$2,0),MATCH(S$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$QJ$2,0),MATCH(T$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$QJ$2,0),MATCH(U$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$QJ$2,0),MATCH(V$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$QJ$2,0),MATCH(W$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$QJ$2,0),MATCH(X$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$QJ$2,0),MATCH(Y$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$QJ$2,0),MATCH(Z$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AA$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AB$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AC$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AD$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AE$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AF$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AG$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AH$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AI$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AJ$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AK$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AL$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AM$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AN$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AO$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AP$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AQ$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AR$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AS$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AT$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AU$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AV$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AW$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AX$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AY$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0}]
[null,10055,"Albion, City of",{"$f":"+VLOOKUP($B13,I_NLSL!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$QJ$2,0),MATCH(D$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$QJ$2,0),MATCH(E$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$QJ$2,0),MATCH(F$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$QJ$2,0),MATCH(G$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$QJ$2,0),MATCH(H$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$QJ$2,0),MATCH(I$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$QJ$2,0),MATCH(J$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$QJ$2,0),MATCH(K$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$QJ$2,0),MATCH(L$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$QJ$2,0),MATCH(M$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$QJ$2,0),MATCH(N$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$QJ$2,0),MATCH(O$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$QJ$2,0),MATCH(P$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$QJ$2,0),MATCH(Q$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$QJ$2,0),MATCH(R$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$QJ$2,0),MATCH(S$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$QJ$2,0),MATCH(T$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$QJ$2,0),MATCH(U$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$QJ$2,0),MATCH(V$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$QJ$2,0),MATCH(W$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$QJ$2,0),MATCH(X$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$QJ$2,0),MATCH(Y$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$QJ$2,0),MATCH(Z$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AA$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AB$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AC$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AD$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AE$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AF$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AG$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AH$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AI$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AJ$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AK$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AL$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AM$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AN$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AO$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AP$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AQ$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AR$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AS$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AT$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AU$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AV$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AW$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AX$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AY$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0}]
[null,10057,"Ashland, City of",{"$f":"+VLOOKUP($B14,I_NLSL!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$QJ$2,0),MATCH(D$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$QJ$2,0),MATCH(E$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$QJ$2,0),MATCH(F$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$QJ$2,0),MATCH(G$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$QJ$2,0),MATCH(H$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$QJ$2,0),MATCH(I$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$QJ$2,0),MATCH(J$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$QJ$2,0),MATCH(K$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$QJ$2,0),MATCH(L$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$QJ$2,0),MATCH(M$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$QJ$2,0),MATCH(N$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$QJ$2,0),MATCH(O$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$QJ$2,0),MATCH(P$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$QJ$2,0),MATCH(Q$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$QJ$2,0),MATCH(R$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$QJ$2,0),MATCH(S$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$QJ$2,0),MATCH(T$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$QJ$2,0),MATCH(U$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$QJ$2,0),MATCH(V$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$QJ$2,0),MATCH(W$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$QJ$2,0),MATCH(X$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$QJ$2,0),MATCH(Y$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$QJ$2,0),MATCH(Z$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AA$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AB$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AC$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AD$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AE$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AF$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AG$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AH$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AI$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AJ$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AK$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AL$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AM$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AN$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AO$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AP$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AQ$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AR$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AS$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AT$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AU$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AV$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AW$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AX$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AY$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0}]
[null,10059,"Bandon, City of",{"$f":"+VLOOKUP($B15,I_NLSL!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$QJ$2,0),MATCH(D$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$QJ$2,0),MATCH(E$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$QJ$2,0),MATCH(F$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$QJ$2,0),MATCH(G$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$QJ$2,0),MATCH(H$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$QJ$2,0),MATCH(I$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$QJ$2,0),MATCH(J$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$QJ$2,0),MATCH(K$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$QJ$2,0),MATCH(L$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$QJ$2,0),MATCH(M$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$QJ$2,0),MATCH(N$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$QJ$2,0),MATCH(O$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$QJ$2,0),MATCH(P$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$QJ$2,0),MATCH(Q$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$QJ$2,0),MATCH(R$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$QJ$2,0),MATCH(S$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$QJ$2,0),MATCH(T$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$QJ$2,0),MATCH(U$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$QJ$2,0),MATCH(V$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$QJ$2,0),MATCH(W$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$QJ$2,0),MATCH(X$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$QJ$2,0),MATCH(Y$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$QJ$2,0),MATCH(Z$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AA$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AB$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AC$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AD$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AE$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AF$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AG$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AH$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AI$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AJ$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AK$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AL$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AM$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AN$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AO$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AP$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AQ$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AR$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AS$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AT$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AU$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AV$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AW$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AX$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AY$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0}]
[null,10062,"Bonners Ferry, City of",{"$f":"+VLOOKUP($B17,I_NLSL!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$QJ$2,0),MATCH(D$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$QJ$2,0),MATCH(E$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$QJ$2,0),MATCH(F$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$QJ$2,0),MATCH(G$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$QJ$2,0),MATCH(H$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$QJ$2,0),MATCH(I$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$QJ$2,0),MATCH(J$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$QJ$2,0),MATCH(K$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$QJ$2,0),MATCH(L$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$QJ$2,0),MATCH(M$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$QJ$2,0),MATCH(N$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$QJ$2,0),MATCH(O$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$QJ$2,0),MATCH(P$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$QJ$2,0),MATCH(Q$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$QJ$2,0),MATCH(R$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$QJ$2,0),MATCH(S$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$QJ$2,0),MATCH(T$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$QJ$2,0),MATCH(U$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$QJ$2,0),MATCH(V$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$QJ$2,0),MATCH(W$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$QJ$2,0),MATCH(X$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$QJ$2,0),MATCH(Y$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$QJ$2,0),MATCH(Z$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AA$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AB$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AC$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AD$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AE$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AF$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AG$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AH$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AI$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AJ$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AK$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AL$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AM$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AN$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AO$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AP$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AQ$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AR$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AS$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AT$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AU$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AV$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AW$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AX$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AY$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0}]
[null,10074,"Forest Grove, City of",{"$f":"+VLOOKUP($B26,I_NLSL!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$QJ$2,0),MATCH(D$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$QJ$2,0),MATCH(E$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$QJ$2,0),MATCH(F$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$QJ$2,0),MATCH(G$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$QJ$2,0),MATCH(H$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$QJ$2,0),MATCH(I$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$QJ$2,0),MATCH(J$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$QJ$2,0),MATCH(K$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$QJ$2,0),MATCH(L$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$QJ$2,0),MATCH(M$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$QJ$2,0),MATCH(N$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$QJ$2,0),MATCH(O$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$QJ$2,0),MATCH(P$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$QJ$2,0),MATCH(Q$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$QJ$2,0),MATCH(R$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$QJ$2,0),MATCH(S$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$QJ$2,0),MATCH(T$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$QJ$2,0),MATCH(U$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$QJ$2,0),MATCH(V$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$QJ$2,0),MATCH(W$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$QJ$2,0),MATCH(X$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$QJ$2,0),MATCH(Y$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$QJ$2,0),MATCH(Z$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AA$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AB$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AC$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AD$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AE$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AF$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AG$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AH$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AI$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AJ$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AK$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AL$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AM$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AN$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AO$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AP$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AQ$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AR$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AS$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AT$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AU$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AV$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AW$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AX$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AY$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0}]
[null,10087,"Port Angeles, City of",{"$f":"+VLOOKUP($B35,I_NLSL!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$QJ$2,0),MATCH(D$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$QJ$2,0),MATCH(E$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$QJ$2,0),MATCH(F$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$QJ$2,0),MATCH(G$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$QJ$2,0),MATCH(H$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$QJ$2,0),MATCH(I$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$QJ$2,0),MATCH(J$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$QJ$2,0),MATCH(K$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$QJ$2,0),MATCH(L$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$QJ$2,0),MATCH(M$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$QJ$2,0),MATCH(N$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$QJ$2,0),MATCH(O$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$QJ$2,0),MATCH(P$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$QJ$2,0),MATCH(Q$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$QJ$2,0),MATCH(R$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$QJ$2,0),MATCH(S$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$QJ$2,0),MATCH(T$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$QJ$2,0),MATCH(U$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$QJ$2,0),MATCH(V$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$QJ$2,0),MATCH(W$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$QJ$2,0),MATCH(X$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$QJ$2,0),MATCH(Y$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$QJ$2,0),MATCH(Z$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AA$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AB$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AC$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AD$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AE$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AF$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AG$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AH$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AI$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AJ$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AK$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AL$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AM$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AN$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AO$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AP$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AQ$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AR$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AS$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AT$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AU$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AV$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AW$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AX$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AY$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0}]
[null,10106,"Clearwater Power",{"$f":"+VLOOKUP($B44,I_NLSL!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$QJ$2,0),MATCH(D$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$QJ$2,0),MATCH(E$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$QJ$2,0),MATCH(F$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$QJ$2,0),MATCH(G$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$QJ$2,0),MATCH(H$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$QJ$2,0),MATCH(I$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$QJ$2,0),MATCH(J$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$QJ$2,0),MATCH(K$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$QJ$2,0),MATCH(L$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$QJ$2,0),MATCH(M$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$QJ$2,0),MATCH(N$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$QJ$2,0),MATCH(O$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$QJ$2,0),MATCH(P$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$QJ$2,0),MATCH(Q$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$QJ$2,0),MATCH(R$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$QJ$2,0),MATCH(S$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$QJ$2,0),MATCH(T$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$QJ$2,0),MATCH(U$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$QJ$2,0),MATCH(V$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$QJ$2,0),MATCH(W$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$QJ$2,0),MATCH(X$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$QJ$2,0),MATCH(Y$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$QJ$2,0),MATCH(Z$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AA$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AB$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AC$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AD$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AE$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AF$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AG$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AH$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AI$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AJ$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AK$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AL$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AM$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AN$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AO$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AP$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AQ$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AR$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AS$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AT$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AU$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AV$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AW$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AX$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AY$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0}]
[null,10136,"Douglas Electric Cooperative",{"$f":"+VLOOKUP($B53,I_NLSL!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$QJ$2,0),MATCH(D$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$QJ$2,0),MATCH(E$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$QJ$2,0),MATCH(F$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$QJ$2,0),MATCH(G$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$QJ$2,0),MATCH(H$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$QJ$2,0),MATCH(I$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$QJ$2,0),MATCH(J$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$QJ$2,0),MATCH(K$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$QJ$2,0),MATCH(L$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$QJ$2,0),MATCH(M$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$QJ$2,0),MATCH(N$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$QJ$2,0),MATCH(O$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$QJ$2,0),MATCH(P$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$QJ$2,0),MATCH(Q$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$QJ$2,0),MATCH(R$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$QJ$2,0),MATCH(S$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$QJ$2,0),MATCH(T$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$QJ$2,0),MATCH(U$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$QJ$2,0),MATCH(V$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$QJ$2,0),MATCH(W$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$QJ$2,0),MATCH(X$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$QJ$2,0),MATCH(Y$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$QJ$2,0),MATCH(Z$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AA$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AB$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AC$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AD$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AE$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AF$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AG$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AH$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AI$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AJ$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AK$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AL$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AM$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AN$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AO$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AP$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AQ$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AR$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AS$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AT$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AU$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AV$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AW$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AX$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AY$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0}]
[null,10174,"Farmers Elec Coop",{"$f":"+VLOOKUP($B62,I_NLSL!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$QJ$2,0),MATCH(D$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$QJ$2,0),MATCH(E$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$QJ$2,0),MATCH(F$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$QJ$2,0),MATCH(G$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$QJ$2,0),MATCH(H$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$QJ$2,0),MATCH(I$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$QJ$2,0),MATCH(J$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$QJ$2,0),MATCH(K$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$QJ$2,0),MATCH(L$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$QJ$2,0),MATCH(M$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$QJ$2,0),MATCH(N$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$QJ$2,0),MATCH(O$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$QJ$2,0),MATCH(P$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$QJ$2,0),MATCH(Q$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$QJ$2,0),MATCH(R$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$QJ$2,0),MATCH(S$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$QJ$2,0),MATCH(T$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$QJ$2,0),MATCH(U$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$QJ$2,0),MATCH(V$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$QJ$2,0),MATCH(W$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$QJ$2,0),MATCH(X$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$QJ$2,0),MATCH(Y$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$QJ$2,0),MATCH(Z$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AA$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AB$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AC$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AD$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AE$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AF$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AG$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AH$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AI$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AJ$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AK$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AL$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AM$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AN$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AO$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AP$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AQ$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AR$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AS$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AT$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AU$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AV$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AW$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AX$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AY$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0}]
[null,10203,"Idaho County L & P",{"$f":"+VLOOKUP($B71,I_NLSL!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$QJ$2,0),MATCH(D$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$QJ$2,0),MATCH(E$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$QJ$2,0),MATCH(F$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$QJ$2,0),MATCH(G$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$QJ$2,0),MATCH(H$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$QJ$2,0),MATCH(I$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$QJ$2,0),MATCH(J$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$QJ$2,0),MATCH(K$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$QJ$2,0),MATCH(L$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$QJ$2,0),MATCH(M$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$QJ$2,0),MATCH(N$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$QJ$2,0),MATCH(O$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$QJ$2,0),MATCH(P$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$QJ$2,0),MATCH(Q$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$QJ$2,0),MATCH(R$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$QJ$2,0),MATCH(S$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$QJ$2,0),MATCH(T$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$QJ$2,0),MATCH(U$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$QJ$2,0),MATCH(V$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$QJ$2,0),MATCH(W$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$QJ$2,0),MATCH(X$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$QJ$2,0),MATCH(Y$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$QJ$2,0),MATCH(Z$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AA$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AB$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AC$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AD$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AE$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AF$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AG$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AH$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AI$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AJ$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AK$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AL$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AM$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AN$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AO$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AP$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AQ$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AR$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AS$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AT$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AU$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AV$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AW$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AX$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AY$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0}]
[null,10204,"Idaho Falls Power",{"$f":"+VLOOKUP($B72,I_NLSL!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$QJ$2,0),MATCH(D$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$QJ$2,0),MATCH(E$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$QJ$2,0),MATCH(F$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$QJ$2,0),MATCH(G$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$QJ$2,0),MATCH(H$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$QJ$2,0),MATCH(I$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$QJ$2,0),MATCH(J$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$QJ$2,0),MATCH(K$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$QJ$2,0),MATCH(L$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$QJ$2,0),MATCH(M$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$QJ$2,0),MATCH(N$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$QJ$2,0),MATCH(O$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$QJ$2,0),MATCH(P$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$QJ$2,0),MATCH(Q$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$QJ$2,0),MATCH(R$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$QJ$2,0),MATCH(S$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$QJ$2,0),MATCH(T$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$QJ$2,0),MATCH(U$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$QJ$2,0),MATCH(V$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$QJ$2,0),MATCH(W$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$QJ$2,0),MATCH(X$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$QJ$2,0),MATCH(Y$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$QJ$2,0),MATCH(Z$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AA$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AB$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AC$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AD$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AE$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AF$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AG$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AH$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AI$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AJ$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AK$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AL$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AM$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AN$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AO$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AP$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AQ$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AR$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AS$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AT$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AU$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AV$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AW$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AX$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AY$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0}]
[null,10242,"Lost River Elec Coop",{"$f":"+VLOOKUP($B81,I_NLSL!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$QJ$2,0),MATCH(D$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$QJ$2,0),MATCH(E$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$QJ$2,0),MATCH(F$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$QJ$2,0),MATCH(G$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$QJ$2,0),MATCH(H$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$QJ$2,0),MATCH(I$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$QJ$2,0),MATCH(J$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$QJ$2,0),MATCH(K$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$QJ$2,0),MATCH(L$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$QJ$2,0),MATCH(M$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$QJ$2,0),MATCH(N$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$QJ$2,0),MATCH(O$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$QJ$2,0),MATCH(P$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$QJ$2,0),MATCH(Q$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$QJ$2,0),MATCH(R$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$QJ$2,0),MATCH(S$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$QJ$2,0),MATCH(T$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$QJ$2,0),MATCH(U$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$QJ$2,0),MATCH(V$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$QJ$2,0),MATCH(W$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$QJ$2,0),MATCH(X$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$QJ$2,0),MATCH(Y$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$QJ$2,0),MATCH(Z$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AA$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AB$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AC$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AD$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AE$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AF$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AG$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AH$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AI$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AJ$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AK$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AL$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AM$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AN$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AO$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AP$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AQ$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AR$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AS$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AT$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AU$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AV$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AW$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AX$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AY$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0}]
[null,10278,"Northern Lights",{"$f":"+VLOOKUP($B90,I_NLSL!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$QJ$2,0),MATCH(D$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$QJ$2,0),MATCH(E$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$QJ$2,0),MATCH(F$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$QJ$2,0),MATCH(G$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$QJ$2,0),MATCH(H$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$QJ$2,0),MATCH(I$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$QJ$2,0),MATCH(J$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$QJ$2,0),MATCH(K$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$QJ$2,0),MATCH(L$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$QJ$2,0),MATCH(M$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$QJ$2,0),MATCH(N$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$QJ$2,0),MATCH(O$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$QJ$2,0),MATCH(P$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$QJ$2,0),MATCH(Q$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$QJ$2,0),MATCH(R$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$QJ$2,0),MATCH(S$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$QJ$2,0),MATCH(T$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$QJ$2,0),MATCH(U$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$QJ$2,0),MATCH(V$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$QJ$2,0),MATCH(W$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$QJ$2,0),MATCH(X$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$QJ$2,0),MATCH(Y$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$QJ$2,0),MATCH(Z$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AA$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AB$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AC$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AD$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AE$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AF$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AG$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AH$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AI$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AJ$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AK$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AL$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AM$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AN$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AO$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AP$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AQ$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AR$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AS$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AT$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AU$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AV$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AW$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AX$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AY$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0}]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"+VLOOKUP($B99,I_NLSL!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$QJ$2,0),MATCH(D$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$QJ$2,0),MATCH(E$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$QJ$2,0),MATCH(F$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$QJ$2,0),MATCH(G$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$QJ$2,0),MATCH(H$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$QJ$2,0),MATCH(I$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$QJ$2,0),MATCH(J$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$QJ$2,0),MATCH(K$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$QJ$2,0),MATCH(L$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$QJ$2,0),MATCH(M$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$QJ$2,0),MATCH(N$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$QJ$2,0),MATCH(O$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$QJ$2,0),MATCH(P$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$QJ$2,0),MATCH(Q$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$QJ$2,0),MATCH(R$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$QJ$2,0),MATCH(S$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$QJ$2,0),MATCH(T$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$QJ$2,0),MATCH(U$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$QJ$2,0),MATCH(V$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$QJ$2,0),MATCH(W$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$QJ$2,0),MATCH(X$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$QJ$2,0),MATCH(Y$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$QJ$2,0),MATCH(Z$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AA$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AB$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AC$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AD$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AE$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AF$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AG$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AH$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AI$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AJ$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AK$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AL$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AM$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AN$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AO$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AP$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AQ$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AR$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AS$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AT$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AU$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AV$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AW$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AX$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AY$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0}]
[null,10352,"Skamania County PUD #1",{"$f":"+VLOOKUP($B108,I_NLSL!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$QJ$2,0),MATCH(D$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$QJ$2,0),MATCH(E$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$QJ$2,0),MATCH(F$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$QJ$2,0),MATCH(G$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$QJ$2,0),MATCH(H$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$QJ$2,0),MATCH(I$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$QJ$2,0),MATCH(J$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$QJ$2,0),MATCH(K$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$QJ$2,0),MATCH(L$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$QJ$2,0),MATCH(M$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$QJ$2,0),MATCH(N$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$QJ$2,0),MATCH(O$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$QJ$2,0),MATCH(P$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$QJ$2,0),MATCH(Q$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$QJ$2,0),MATCH(R$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$QJ$2,0),MATCH(S$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$QJ$2,0),MATCH(T$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$QJ$2,0),MATCH(U$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$QJ$2,0),MATCH(V$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$QJ$2,0),MATCH(W$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$QJ$2,0),MATCH(X$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$QJ$2,0),MATCH(Y$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$QJ$2,0),MATCH(Z$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AA$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AB$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AC$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AD$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AE$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AF$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AG$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AH$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AI$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AJ$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AK$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AL$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AM$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AN$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AO$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AP$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AQ$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AR$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AS$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AT$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AU$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AV$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AW$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AX$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AY$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0}]
[null,10379,"Steilacoom, Town of",{"$f":"+VLOOKUP($B117,I_NLSL!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$QJ$2,0),MATCH(D$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$QJ$2,0),MATCH(E$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$QJ$2,0),MATCH(F$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$QJ$2,0),MATCH(G$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$QJ$2,0),MATCH(H$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$QJ$2,0),MATCH(I$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$QJ$2,0),MATCH(J$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$QJ$2,0),MATCH(K$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$QJ$2,0),MATCH(L$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$QJ$2,0),MATCH(M$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$QJ$2,0),MATCH(N$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$QJ$2,0),MATCH(O$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$QJ$2,0),MATCH(P$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$QJ$2,0),MATCH(Q$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$QJ$2,0),MATCH(R$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$QJ$2,0),MATCH(S$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$QJ$2,0),MATCH(T$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$QJ$2,0),MATCH(U$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$QJ$2,0),MATCH(V$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$QJ$2,0),MATCH(W$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$QJ$2,0),MATCH(X$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$QJ$2,0),MATCH(Y$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$QJ$2,0),MATCH(Z$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AA$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AB$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AC$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AD$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AE$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AF$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AG$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AH$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AI$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AJ$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AK$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AL$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AM$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AN$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AO$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AP$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AQ$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AR$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AS$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AT$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AU$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AV$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AW$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AX$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AY$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0}]
[null,10440,"Wahkiakum County PUD #1",{"$f":"+VLOOKUP($B126,I_NLSL!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$QJ$2,0),MATCH(D$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$QJ$2,0),MATCH(E$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$QJ$2,0),MATCH(F$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$QJ$2,0),MATCH(G$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$QJ$2,0),MATCH(H$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$QJ$2,0),MATCH(I$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$QJ$2,0),MATCH(J$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$QJ$2,0),MATCH(K$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$QJ$2,0),MATCH(L$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$QJ$2,0),MATCH(M$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$QJ$2,0),MATCH(N$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$QJ$2,0),MATCH(O$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$QJ$2,0),MATCH(P$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$QJ$2,0),MATCH(Q$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$QJ$2,0),MATCH(R$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$QJ$2,0),MATCH(S$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$QJ$2,0),MATCH(T$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$QJ$2,0),MATCH(U$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$QJ$2,0),MATCH(V$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$QJ$2,0),MATCH(W$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$QJ$2,0),MATCH(X$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$QJ$2,0),MATCH(Y$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$QJ$2,0),MATCH(Z$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AA$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AB$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AC$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AD$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AE$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AF$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AG$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AH$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AI$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AJ$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AK$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AL$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AM$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AN$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AO$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AP$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AQ$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AR$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AS$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AT$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AU$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AV$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AW$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AX$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AY$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"+VLOOKUP($B135,I_NLSL!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$QJ$2,0),MATCH(D$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$QJ$2,0),MATCH(E$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$QJ$2,0),MATCH(F$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$QJ$2,0),MATCH(G$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$QJ$2,0),MATCH(H$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$QJ$2,0),MATCH(I$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$QJ$2,0),MATCH(J$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$QJ$2,0),MATCH(K$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$QJ$2,0),MATCH(L$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$QJ$2,0),MATCH(M$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$QJ$2,0),MATCH(N$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$QJ$2,0),MATCH(O$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$QJ$2,0),MATCH(P$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$QJ$2,0),MATCH(Q$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$QJ$2,0),MATCH(R$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$QJ$2,0),MATCH(S$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$QJ$2,0),MATCH(T$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$QJ$2,0),MATCH(U$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$QJ$2,0),MATCH(V$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$QJ$2,0),MATCH(W$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$QJ$2,0),MATCH(X$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$QJ$2,0),MATCH(Y$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$QJ$2,0),MATCH(Z$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AA$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AB$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AC$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AD$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AE$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AF$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AG$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AH$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AI$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AJ$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AK$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AL$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AM$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AN$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AO$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AP$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AQ$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AR$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AS$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AT$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AU$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AV$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AW$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AX$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AY$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0}]
[null,11680,"Weiser, City of",{"$f":"+VLOOKUP($B136,I_NLSL!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$QJ$2,0),MATCH(D$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$QJ$2,0),MATCH(E$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$QJ$2,0),MATCH(F$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$QJ$2,0),MATCH(G$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$QJ$2,0),MATCH(H$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$QJ$2,0),MATCH(I$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$QJ$2,0),MATCH(J$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$QJ$2,0),MATCH(K$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$QJ$2,0),MATCH(L$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$QJ$2,0),MATCH(M$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$QJ$2,0),MATCH(N$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$QJ$2,0),MATCH(O$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$QJ$2,0),MATCH(P$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$QJ$2,0),MATCH(Q$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$QJ$2,0),MATCH(R$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$QJ$2,0),MATCH(S$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$QJ$2,0),MATCH(T$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$QJ$2,0),MATCH(U$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$QJ$2,0),MATCH(V$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$QJ$2,0),MATCH(W$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$QJ$2,0),MATCH(X$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$QJ$2,0),MATCH(Y$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$QJ$2,0),MATCH(Z$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AA$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AB$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AC$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AD$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AE$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AF$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AG$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AH$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AI$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AJ$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AK$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AL$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AM$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AN$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AO$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AP$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AQ$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AR$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AS$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AT$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AU$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AV$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AW$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AX$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AY$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0}]
[null,12026,"Jefferson County PUD #1",{"$f":"+VLOOKUP($B137,I_NLSL!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$QJ$2,0),MATCH(D$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$QJ$2,0),MATCH(E$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$QJ$2,0),MATCH(F$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$QJ$2,0),MATCH(G$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$QJ$2,0),MATCH(H$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$QJ$2,0),MATCH(I$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$QJ$2,0),MATCH(J$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$QJ$2,0),MATCH(K$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$QJ$2,0),MATCH(L$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$QJ$2,0),MATCH(M$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$QJ$2,0),MATCH(N$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$QJ$2,0),MATCH(O$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$QJ$2,0),MATCH(P$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$QJ$2,0),MATCH(Q$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$QJ$2,0),MATCH(R$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$QJ$2,0),MATCH(S$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$QJ$2,0),MATCH(T$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$QJ$2,0),MATCH(U$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$QJ$2,0),MATCH(V$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$QJ$2,0),MATCH(W$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$QJ$2,0),MATCH(X$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$QJ$2,0),MATCH(Y$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$QJ$2,0),MATCH(Z$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AA$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AB$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AC$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AD$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AE$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AF$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AG$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AH$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AI$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AJ$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AK$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AL$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AM$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AN$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AO$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AP$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AQ$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AR$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AS$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AT$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AU$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AV$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AW$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AX$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AY$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0}]
[null,10298,"PNGC Aggregate",{"$f":"+VLOOKUP($B138,I_NLSL!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$QJ$2,0),MATCH(D$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$QJ$2,0),MATCH(E$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$QJ$2,0),MATCH(F$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$QJ$2,0),MATCH(G$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$QJ$2,0),MATCH(H$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$QJ$2,0),MATCH(I$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$QJ$2,0),MATCH(J$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$QJ$2,0),MATCH(K$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$QJ$2,0),MATCH(L$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$QJ$2,0),MATCH(M$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$QJ$2,0),MATCH(N$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$QJ$2,0),MATCH(O$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$QJ$2,0),MATCH(P$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$QJ$2,0),MATCH(Q$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$QJ$2,0),MATCH(R$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$QJ$2,0),MATCH(S$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$QJ$2,0),MATCH(T$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$QJ$2,0),MATCH(U$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$QJ$2,0),MATCH(V$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$QJ$2,0),MATCH(W$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$QJ$2,0),MATCH(X$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$QJ$2,0),MATCH(Y$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$QJ$2,0),MATCH(Z$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AA$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AB$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AC$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AD$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AE$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AF$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AG$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AH$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AI$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AJ$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AK$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AL$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AM$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AN$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AO$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AP$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AQ$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AR$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AS$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AT$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AU$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AV$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AW$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AX$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$QJ$2,0),MATCH(AY$2,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)","v":0}]

{"sheet":"Existing","index":25,"n_rows":138,"n_cols":51,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Exhibit A Exisiting Dedicated Resources (including COR, SNEER, other Existing Resource) (MWh)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2023-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2023-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2023-11-01"},"2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",{"$f":"+VLOOKUP($B4,I_ER!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$QJ$2,0),MATCH(D$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$QJ$2,0),MATCH(D$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$QJ$2,0),MATCH(E$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$QJ$2,0),MATCH(E$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$QJ$2,0),MATCH(F$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$QJ$2,0),MATCH(F$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$QJ$2,0),MATCH(G$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$QJ$2,0),MATCH(G$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$QJ$2,0),MATCH(H$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$QJ$2,0),MATCH(H$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$QJ$2,0),MATCH(I$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$QJ$2,0),MATCH(I$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$QJ$2,0),MATCH(J$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$QJ$2,0),MATCH(J$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$QJ$2,0),MATCH(K$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$QJ$2,0),MATCH(K$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$QJ$2,0),MATCH(L$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$QJ$2,0),MATCH(L$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$QJ$2,0),MATCH(M$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$QJ$2,0),MATCH(M$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$QJ$2,0),MATCH(N$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$QJ$2,0),MATCH(N$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$QJ$2,0),MATCH(O$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$QJ$2,0),MATCH(O$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$QJ$2,0),MATCH(P$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$QJ$2,0),MATCH(P$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$QJ$2,0),MATCH(Q$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$QJ$2,0),MATCH(Q$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$QJ$2,0),MATCH(R$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$QJ$2,0),MATCH(R$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$QJ$2,0),MATCH(S$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$QJ$2,0),MATCH(S$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$QJ$2,0),MATCH(T$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$QJ$2,0),MATCH(T$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$QJ$2,0),MATCH(U$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$QJ$2,0),MATCH(U$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$QJ$2,0),MATCH(V$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$QJ$2,0),MATCH(V$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$QJ$2,0),MATCH(W$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$QJ$2,0),MATCH(W$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$QJ$2,0),MATCH(X$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$QJ$2,0),MATCH(X$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$QJ$2,0),MATCH(Y$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$QJ$2,0),MATCH(Y$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$QJ$2,0),MATCH(Z$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$QJ$2,0),MATCH(Z$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$QJ$2,0),MATCH(AA$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AA$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$QJ$2,0),MATCH(AB$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AB$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$QJ$2,0),MATCH(AC$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AC$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$QJ$2,0),MATCH(AD$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AD$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$QJ$2,0),MATCH(AE$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AE$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$QJ$2,0),MATCH(AF$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AF$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$QJ$2,0),MATCH(AG$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AG$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$QJ$2,0),MATCH(AH$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AH$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$QJ$2,0),MATCH(AI$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AI$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$QJ$2,0),MATCH(AJ$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AJ$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$QJ$2,0),MATCH(AK$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AK$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$QJ$2,0),MATCH(AL$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AL$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$QJ$2,0),MATCH(AM$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AM$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$QJ$2,0),MATCH(AN$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AN$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$QJ$2,0),MATCH(AO$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AO$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$QJ$2,0),MATCH(AP$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AP$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$QJ$2,0),MATCH(AQ$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AQ$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$QJ$2,0),MATCH(AR$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AR$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$QJ$2,0),MATCH(AS$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AS$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$QJ$2,0),MATCH(AT$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AT$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$QJ$2,0),MATCH(AU$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AU$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$QJ$2,0),MATCH(AV$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AV$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$QJ$2,0),MATCH(AW$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AW$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$QJ$2,0),MATCH(AX$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AX$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$QJ$2,0),MATCH(AY$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AY$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0}]
[null,10015,"Asotin County PUD #1",{"$f":"+VLOOKUP($B5,I_ER!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$QJ$2,0),MATCH(D$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$QJ$2,0),MATCH(D$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$QJ$2,0),MATCH(E$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$QJ$2,0),MATCH(E$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$QJ$2,0),MATCH(F$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$QJ$2,0),MATCH(F$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$QJ$2,0),MATCH(G$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$QJ$2,0),MATCH(G$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$QJ$2,0),MATCH(H$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$QJ$2,0),MATCH(H$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$QJ$2,0),MATCH(I$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$QJ$2,0),MATCH(I$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$QJ$2,0),MATCH(J$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$QJ$2,0),MATCH(J$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$QJ$2,0),MATCH(K$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$QJ$2,0),MATCH(K$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$QJ$2,0),MATCH(L$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$QJ$2,0),MATCH(L$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$QJ$2,0),MATCH(M$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$QJ$2,0),MATCH(M$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$QJ$2,0),MATCH(N$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$QJ$2,0),MATCH(N$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$QJ$2,0),MATCH(O$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$QJ$2,0),MATCH(O$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$QJ$2,0),MATCH(P$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$QJ$2,0),MATCH(P$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$QJ$2,0),MATCH(Q$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$QJ$2,0),MATCH(Q$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$QJ$2,0),MATCH(R$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$QJ$2,0),MATCH(R$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$QJ$2,0),MATCH(S$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$QJ$2,0),MATCH(S$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$QJ$2,0),MATCH(T$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$QJ$2,0),MATCH(T$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$QJ$2,0),MATCH(U$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$QJ$2,0),MATCH(U$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$QJ$2,0),MATCH(V$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$QJ$2,0),MATCH(V$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$QJ$2,0),MATCH(W$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$QJ$2,0),MATCH(W$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$QJ$2,0),MATCH(X$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$QJ$2,0),MATCH(X$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$QJ$2,0),MATCH(Y$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$QJ$2,0),MATCH(Y$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$QJ$2,0),MATCH(Z$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$QJ$2,0),MATCH(Z$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$QJ$2,0),MATCH(AA$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AA$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$QJ$2,0),MATCH(AB$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AB$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$QJ$2,0),MATCH(AC$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AC$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$QJ$2,0),MATCH(AD$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AD$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$QJ$2,0),MATCH(AE$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AE$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$QJ$2,0),MATCH(AF$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AF$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$QJ$2,0),MATCH(AG$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AG$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$QJ$2,0),MATCH(AH$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AH$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$QJ$2,0),MATCH(AI$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AI$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$QJ$2,0),MATCH(AJ$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AJ$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$QJ$2,0),MATCH(AK$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AK$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$QJ$2,0),MATCH(AL$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AL$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$QJ$2,0),MATCH(AM$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AM$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$QJ$2,0),MATCH(AN$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AN$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$QJ$2,0),MATCH(AO$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AO$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$QJ$2,0),MATCH(AP$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AP$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$QJ$2,0),MATCH(AQ$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AQ$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$QJ$2,0),MATCH(AR$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AR$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$QJ$2,0),MATCH(AS$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AS$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$QJ$2,0),MATCH(AT$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AT$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$QJ$2,0),MATCH(AU$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AU$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$QJ$2,0),MATCH(AV$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AV$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$QJ$2,0),MATCH(AW$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AW$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$QJ$2,0),MATCH(AX$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AX$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$QJ$2,0),MATCH(AY$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AY$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"+VLOOKUP($B6,I_ER!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$QJ$2,0),MATCH(D$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$QJ$2,0),MATCH(D$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":245},{"$f":"+VLOOKUP($B6,I_ER!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$QJ$2,0),MATCH(E$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$QJ$2,0),MATCH(E$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":192},{"$f":"+VLOOKUP($B6,I_ER!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$QJ$2,0),MATCH(F$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$QJ$2,0),MATCH(F$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":263},{"$f":"+VLOOKUP($B6,I_ER!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$QJ$2,0),MATCH(G$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$QJ$2,0),MATCH(G$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":211},{"$f":"+VLOOKUP($B6,I_ER!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$QJ$2,0),MATCH(H$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$QJ$2,0),MATCH(H$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":476},{"$f":"+VLOOKUP($B6,I_ER!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$QJ$2,0),MATCH(I$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$QJ$2,0),MATCH(I$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":409},{"$f":"+VLOOKUP($B6,I_ER!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$QJ$2,0),MATCH(J$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$QJ$2,0),MATCH(J$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":361},{"$f":"+VLOOKUP($B6,I_ER!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$QJ$2,0),MATCH(K$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$QJ$2,0),MATCH(K$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":285},{"$f":"+VLOOKUP($B6,I_ER!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$QJ$2,0),MATCH(L$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$QJ$2,0),MATCH(L$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":274},{"$f":"+VLOOKUP($B6,I_ER!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$QJ$2,0),MATCH(M$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$QJ$2,0),MATCH(M$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":203},{"$f":"+VLOOKUP($B6,I_ER!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$QJ$2,0),MATCH(N$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$QJ$2,0),MATCH(N$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":250},{"$f":"+VLOOKUP($B6,I_ER!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$QJ$2,0),MATCH(O$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$QJ$2,0),MATCH(O$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":197},{"$f":"+VLOOKUP($B6,I_ER!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$QJ$2,0),MATCH(P$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$QJ$2,0),MATCH(P$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":338},{"$f":"+VLOOKUP($B6,I_ER!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$QJ$2,0),MATCH(Q$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$QJ$2,0),MATCH(Q$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":247},{"$f":"+VLOOKUP($B6,I_ER!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$QJ$2,0),MATCH(R$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$QJ$2,0),MATCH(R$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":687},{"$f":"+VLOOKUP($B6,I_ER!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$QJ$2,0),MATCH(S$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$QJ$2,0),MATCH(S$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":542},{"$f":"+VLOOKUP($B6,I_ER!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$QJ$2,0),MATCH(T$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$QJ$2,0),MATCH(T$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":638},{"$f":"+VLOOKUP($B6,I_ER!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$QJ$2,0),MATCH(U$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$QJ$2,0),MATCH(U$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":511},{"$f":"+VLOOKUP($B6,I_ER!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$QJ$2,0),MATCH(V$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$QJ$2,0),MATCH(V$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":431},{"$f":"+VLOOKUP($B6,I_ER!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$QJ$2,0),MATCH(W$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$QJ$2,0),MATCH(W$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":340},{"$f":"+VLOOKUP($B6,I_ER!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$QJ$2,0),MATCH(X$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$QJ$2,0),MATCH(X$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":321},{"$f":"+VLOOKUP($B6,I_ER!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$QJ$2,0),MATCH(Y$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$QJ$2,0),MATCH(Y$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":231},{"$f":"+VLOOKUP($B6,I_ER!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$QJ$2,0),MATCH(Z$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$QJ$2,0),MATCH(Z$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":220},{"$f":"+VLOOKUP($B6,I_ER!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$QJ$2,0),MATCH(AA$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AA$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":193},{"$f":"+VLOOKUP($B6,I_ER!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$QJ$2,0),MATCH(AB$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AB$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":254},{"$f":"+VLOOKUP($B6,I_ER!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$QJ$2,0),MATCH(AC$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AC$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":183},{"$f":"+VLOOKUP($B6,I_ER!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$QJ$2,0),MATCH(AD$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AD$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":263},{"$f":"+VLOOKUP($B6,I_ER!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$QJ$2,0),MATCH(AE$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AE$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":211},{"$f":"+VLOOKUP($B6,I_ER!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$QJ$2,0),MATCH(AF$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AF$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":476},{"$f":"+VLOOKUP($B6,I_ER!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$QJ$2,0),MATCH(AG$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AG$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":409},{"$f":"+VLOOKUP($B6,I_ER!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$QJ$2,0),MATCH(AH$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AH$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":361},{"$f":"+VLOOKUP($B6,I_ER!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$QJ$2,0),MATCH(AI$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AI$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":285},{"$f":"+VLOOKUP($B6,I_ER!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$QJ$2,0),MATCH(AJ$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AJ$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":263},{"$f":"+VLOOKUP($B6,I_ER!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$QJ$2,0),MATCH(AK$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AK$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":198},{"$f":"+VLOOKUP($B6,I_ER!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$QJ$2,0),MATCH(AL$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AL$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":250},{"$f":"+VLOOKUP($B6,I_ER!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$QJ$2,0),MATCH(AM$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AM$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":197},{"$f":"+VLOOKUP($B6,I_ER!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$QJ$2,0),MATCH(AN$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AN$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":338},{"$f":"+VLOOKUP($B6,I_ER!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$QJ$2,0),MATCH(AO$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AO$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":247},{"$f":"+VLOOKUP($B6,I_ER!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$QJ$2,0),MATCH(AP$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AP$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":687},{"$f":"+VLOOKUP($B6,I_ER!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$QJ$2,0),MATCH(AQ$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AQ$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":542},{"$f":"+VLOOKUP($B6,I_ER!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$QJ$2,0),MATCH(AR$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AR$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":638},{"$f":"+VLOOKUP($B6,I_ER!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$QJ$2,0),MATCH(AS$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AS$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":511},{"$f":"+VLOOKUP($B6,I_ER!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$QJ$2,0),MATCH(AT$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AT$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":431},{"$f":"+VLOOKUP($B6,I_ER!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$QJ$2,0),MATCH(AU$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AU$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":340},{"$f":"+VLOOKUP($B6,I_ER!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$QJ$2,0),MATCH(AV$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AV$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":309},{"$f":"+VLOOKUP($B6,I_ER!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$QJ$2,0),MATCH(AW$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AW$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":243},{"$f":"+VLOOKUP($B6,I_ER!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$QJ$2,0),MATCH(AX$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AX$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":230},{"$f":"+VLOOKUP($B6,I_ER!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$QJ$2,0),MATCH(AY$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AY$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":183}]
[null,10025,"Benton REA",{"$f":"+VLOOKUP($B7,I_ER!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$QJ$2,0),MATCH(D$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$QJ$2,0),MATCH(D$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$QJ$2,0),MATCH(E$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$QJ$2,0),MATCH(E$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$QJ$2,0),MATCH(F$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$QJ$2,0),MATCH(F$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$QJ$2,0),MATCH(G$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$QJ$2,0),MATCH(G$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$QJ$2,0),MATCH(H$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$QJ$2,0),MATCH(H$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$QJ$2,0),MATCH(I$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$QJ$2,0),MATCH(I$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$QJ$2,0),MATCH(J$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$QJ$2,0),MATCH(J$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$QJ$2,0),MATCH(K$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$QJ$2,0),MATCH(K$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$QJ$2,0),MATCH(L$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$QJ$2,0),MATCH(L$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$QJ$2,0),MATCH(M$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$QJ$2,0),MATCH(M$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$QJ$2,0),MATCH(N$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$QJ$2,0),MATCH(N$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$QJ$2,0),MATCH(O$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$QJ$2,0),MATCH(O$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$QJ$2,0),MATCH(P$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$QJ$2,0),MATCH(P$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$QJ$2,0),MATCH(Q$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$QJ$2,0),MATCH(Q$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$QJ$2,0),MATCH(R$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$QJ$2,0),MATCH(R$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$QJ$2,0),MATCH(S$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$QJ$2,0),MATCH(S$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$QJ$2,0),MATCH(T$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$QJ$2,0),MATCH(T$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$QJ$2,0),MATCH(U$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$QJ$2,0),MATCH(U$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$QJ$2,0),MATCH(V$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$QJ$2,0),MATCH(V$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$QJ$2,0),MATCH(W$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$QJ$2,0),MATCH(W$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$QJ$2,0),MATCH(X$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$QJ$2,0),MATCH(X$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$QJ$2,0),MATCH(Y$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$QJ$2,0),MATCH(Y$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$QJ$2,0),MATCH(Z$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$QJ$2,0),MATCH(Z$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$QJ$2,0),MATCH(AA$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AA$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$QJ$2,0),MATCH(AB$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AB$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$QJ$2,0),MATCH(AC$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AC$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$QJ$2,0),MATCH(AD$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AD$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$QJ$2,0),MATCH(AE$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AE$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$QJ$2,0),MATCH(AF$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AF$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$QJ$2,0),MATCH(AG$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AG$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$QJ$2,0),MATCH(AH$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AH$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$QJ$2,0),MATCH(AI$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AI$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$QJ$2,0),MATCH(AJ$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AJ$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$QJ$2,0),MATCH(AK$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AK$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$QJ$2,0),MATCH(AL$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AL$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$QJ$2,0),MATCH(AM$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AM$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$QJ$2,0),MATCH(AN$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AN$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$QJ$2,0),MATCH(AO$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AO$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$QJ$2,0),MATCH(AP$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AP$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$QJ$2,0),MATCH(AQ$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AQ$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$QJ$2,0),MATCH(AR$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AR$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$QJ$2,0),MATCH(AS$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AS$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$QJ$2,0),MATCH(AT$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AT$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$QJ$2,0),MATCH(AU$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AU$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$QJ$2,0),MATCH(AV$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AV$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$QJ$2,0),MATCH(AW$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AW$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$QJ$2,0),MATCH(AX$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AX$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$QJ$2,0),MATCH(AY$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AY$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0}]
[null,10027,"Big Bend Elec Coop",{"$f":"+VLOOKUP($B8,I_ER!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$QJ$2,0),MATCH(D$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$QJ$2,0),MATCH(D$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$QJ$2,0),MATCH(E$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$QJ$2,0),MATCH(E$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$QJ$2,0),MATCH(F$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$QJ$2,0),MATCH(F$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$QJ$2,0),MATCH(G$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$QJ$2,0),MATCH(G$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$QJ$2,0),MATCH(H$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$QJ$2,0),MATCH(H$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$QJ$2,0),MATCH(I$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$QJ$2,0),MATCH(I$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$QJ$2,0),MATCH(J$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$QJ$2,0),MATCH(J$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$QJ$2,0),MATCH(K$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$QJ$2,0),MATCH(K$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$QJ$2,0),MATCH(L$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$QJ$2,0),MATCH(L$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$QJ$2,0),MATCH(M$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$QJ$2,0),MATCH(M$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$QJ$2,0),MATCH(N$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$QJ$2,0),MATCH(N$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$QJ$2,0),MATCH(O$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$QJ$2,0),MATCH(O$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$QJ$2,0),MATCH(P$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$QJ$2,0),MATCH(P$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$QJ$2,0),MATCH(Q$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$QJ$2,0),MATCH(Q$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$QJ$2,0),MATCH(R$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$QJ$2,0),MATCH(R$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$QJ$2,0),MATCH(S$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$QJ$2,0),MATCH(S$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$QJ$2,0),MATCH(T$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$QJ$2,0),MATCH(T$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$QJ$2,0),MATCH(U$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$QJ$2,0),MATCH(U$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$QJ$2,0),MATCH(V$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$QJ$2,0),MATCH(V$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$QJ$2,0),MATCH(W$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$QJ$2,0),MATCH(W$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$QJ$2,0),MATCH(X$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$QJ$2,0),MATCH(X$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$QJ$2,0),MATCH(Y$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$QJ$2,0),MATCH(Y$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$QJ$2,0),MATCH(Z$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$QJ$2,0),MATCH(Z$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$QJ$2,0),MATCH(AA$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AA$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$QJ$2,0),MATCH(AB$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AB$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$QJ$2,0),MATCH(AC$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AC$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$QJ$2,0),MATCH(AD$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AD$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$QJ$2,0),MATCH(AE$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AE$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$QJ$2,0),MATCH(AF$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AF$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$QJ$2,0),MATCH(AG$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AG$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$QJ$2,0),MATCH(AH$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AH$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$QJ$2,0),MATCH(AI$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AI$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$QJ$2,0),MATCH(AJ$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AJ$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$QJ$2,0),MATCH(AK$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AK$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$QJ$2,0),MATCH(AL$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AL$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$QJ$2,0),MATCH(AM$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AM$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$QJ$2,0),MATCH(AN$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AN$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$QJ$2,0),MATCH(AO$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AO$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$QJ$2,0),MATCH(AP$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AP$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$QJ$2,0),MATCH(AQ$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AQ$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$QJ$2,0),MATCH(AR$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AR$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$QJ$2,0),MATCH(AS$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AS$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$QJ$2,0),MATCH(AT$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AT$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$QJ$2,0),MATCH(AU$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AU$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$QJ$2,0),MATCH(AV$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AV$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$QJ$2,0),MATCH(AW$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AW$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$QJ$2,0),MATCH(AX$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AX$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$QJ$2,0),MATCH(AY$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AY$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"+VLOOKUP($B9,I_ER!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$QJ$2,0),MATCH(D$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$QJ$2,0),MATCH(D$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$QJ$2,0),MATCH(E$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$QJ$2,0),MATCH(E$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$QJ$2,0),MATCH(F$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$QJ$2,0),MATCH(F$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$QJ$2,0),MATCH(G$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$QJ$2,0),MATCH(G$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$QJ$2,0),MATCH(H$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$QJ$2,0),MATCH(H$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$QJ$2,0),MATCH(I$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$QJ$2,0),MATCH(I$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$QJ$2,0),MATCH(J$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$QJ$2,0),MATCH(J$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$QJ$2,0),MATCH(K$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$QJ$2,0),MATCH(K$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$QJ$2,0),MATCH(L$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$QJ$2,0),MATCH(L$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$QJ$2,0),MATCH(M$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$QJ$2,0),MATCH(M$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$QJ$2,0),MATCH(N$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$QJ$2,0),MATCH(N$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$QJ$2,0),MATCH(O$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$QJ$2,0),MATCH(O$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$QJ$2,0),MATCH(P$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$QJ$2,0),MATCH(P$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$QJ$2,0),MATCH(Q$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$QJ$2,0),MATCH(Q$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$QJ$2,0),MATCH(R$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$QJ$2,0),MATCH(R$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$QJ$2,0),MATCH(S$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$QJ$2,0),MATCH(S$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$QJ$2,0),MATCH(T$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$QJ$2,0),MATCH(T$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$QJ$2,0),MATCH(U$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$QJ$2,0),MATCH(U$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$QJ$2,0),MATCH(V$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$QJ$2,0),MATCH(V$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$QJ$2,0),MATCH(W$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$QJ$2,0),MATCH(W$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$QJ$2,0),MATCH(X$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$QJ$2,0),MATCH(X$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$QJ$2,0),MATCH(Y$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$QJ$2,0),MATCH(Y$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$QJ$2,0),MATCH(Z$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$QJ$2,0),MATCH(Z$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$QJ$2,0),MATCH(AA$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AA$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$QJ$2,0),MATCH(AB$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AB$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$QJ$2,0),MATCH(AC$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AC$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$QJ$2,0),MATCH(AD$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AD$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$QJ$2,0),MATCH(AE$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AE$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$QJ$2,0),MATCH(AF$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AF$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$QJ$2,0),MATCH(AG$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AG$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$QJ$2,0),MATCH(AH$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AH$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$QJ$2,0),MATCH(AI$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AI$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$QJ$2,0),MATCH(AJ$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AJ$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$QJ$2,0),MATCH(AK$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AK$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$QJ$2,0),MATCH(AL$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AL$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$QJ$2,0),MATCH(AM$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AM$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$QJ$2,0),MATCH(AN$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AN$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$QJ$2,0),MATCH(AO$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AO$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$QJ$2,0),MATCH(AP$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AP$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$QJ$2,0),MATCH(AQ$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AQ$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$QJ$2,0),MATCH(AR$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AR$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$QJ$2,0),MATCH(AS$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AS$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$QJ$2,0),MATCH(AT$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AT$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$QJ$2,0),MATCH(AU$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AU$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$QJ$2,0),MATCH(AV$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AV$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$QJ$2,0),MATCH(AW$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AW$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$QJ$2,0),MATCH(AX$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AX$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$QJ$2,0),MATCH(AY$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AY$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0}]
[null,10044,"Canby, City of",{"$f":"+VLOOKUP($B10,I_ER!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$QJ$2,0),MATCH(D$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$QJ$2,0),MATCH(D$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$QJ$2,0),MATCH(E$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$QJ$2,0),MATCH(E$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$QJ$2,0),MATCH(F$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$QJ$2,0),MATCH(F$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$QJ$2,0),MATCH(G$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$QJ$2,0),MATCH(G$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$QJ$2,0),MATCH(H$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$QJ$2,0),MATCH(H$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$QJ$2,0),MATCH(I$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$QJ$2,0),MATCH(I$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$QJ$2,0),MATCH(J$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$QJ$2,0),MATCH(J$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$QJ$2,0),MATCH(K$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$QJ$2,0),MATCH(K$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$QJ$2,0),MATCH(L$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$QJ$2,0),MATCH(L$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$QJ$2,0),MATCH(M$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$QJ$2,0),MATCH(M$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$QJ$2,0),MATCH(N$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$QJ$2,0),MATCH(N$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$QJ$2,0),MATCH(O$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$QJ$2,0),MATCH(O$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$QJ$2,0),MATCH(P$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$QJ$2,0),MATCH(P$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$QJ$2,0),MATCH(Q$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$QJ$2,0),MATCH(Q$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$QJ$2,0),MATCH(R$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$QJ$2,0),MATCH(R$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$QJ$2,0),MATCH(S$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$QJ$2,0),MATCH(S$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$QJ$2,0),MATCH(T$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$QJ$2,0),MATCH(T$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$QJ$2,0),MATCH(U$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$QJ$2,0),MATCH(U$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$QJ$2,0),MATCH(V$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$QJ$2,0),MATCH(V$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$QJ$2,0),MATCH(W$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$QJ$2,0),MATCH(W$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$QJ$2,0),MATCH(X$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$QJ$2,0),MATCH(X$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$QJ$2,0),MATCH(Y$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$QJ$2,0),MATCH(Y$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$QJ$2,0),MATCH(Z$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$QJ$2,0),MATCH(Z$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$QJ$2,0),MATCH(AA$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AA$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$QJ$2,0),MATCH(AB$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AB$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$QJ$2,0),MATCH(AC$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AC$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$QJ$2,0),MATCH(AD$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AD$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$QJ$2,0),MATCH(AE$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AE$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$QJ$2,0),MATCH(AF$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AF$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$QJ$2,0),MATCH(AG$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AG$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$QJ$2,0),MATCH(AH$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AH$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$QJ$2,0),MATCH(AI$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AI$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$QJ$2,0),MATCH(AJ$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AJ$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$QJ$2,0),MATCH(AK$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AK$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$QJ$2,0),MATCH(AL$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AL$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$QJ$2,0),MATCH(AM$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AM$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$QJ$2,0),MATCH(AN$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AN$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$QJ$2,0),MATCH(AO$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AO$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$QJ$2,0),MATCH(AP$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AP$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$QJ$2,0),MATCH(AQ$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AQ$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$QJ$2,0),MATCH(AR$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AR$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$QJ$2,0),MATCH(AS$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AS$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$QJ$2,0),MATCH(AT$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AT$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$QJ$2,0),MATCH(AU$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AU$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$QJ$2,0),MATCH(AV$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AV$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$QJ$2,0),MATCH(AW$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AW$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$QJ$2,0),MATCH(AX$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AX$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$QJ$2,0),MATCH(AY$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AY$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0}]
[null,10046,"Central Electric Coop",{"$f":"+VLOOKUP($B11,I_ER!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$QJ$2,0),MATCH(D$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$QJ$2,0),MATCH(D$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$QJ$2,0),MATCH(E$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$QJ$2,0),MATCH(E$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$QJ$2,0),MATCH(F$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$QJ$2,0),MATCH(F$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$QJ$2,0),MATCH(G$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$QJ$2,0),MATCH(G$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$QJ$2,0),MATCH(H$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$QJ$2,0),MATCH(H$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$QJ$2,0),MATCH(I$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$QJ$2,0),MATCH(I$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$QJ$2,0),MATCH(J$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$QJ$2,0),MATCH(J$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$QJ$2,0),MATCH(K$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$QJ$2,0),MATCH(K$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$QJ$2,0),MATCH(L$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$QJ$2,0),MATCH(L$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$QJ$2,0),MATCH(M$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$QJ$2,0),MATCH(M$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$QJ$2,0),MATCH(N$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$QJ$2,0),MATCH(N$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$QJ$2,0),MATCH(O$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$QJ$2,0),MATCH(O$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$QJ$2,0),MATCH(P$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$QJ$2,0),MATCH(P$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$QJ$2,0),MATCH(Q$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$QJ$2,0),MATCH(Q$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$QJ$2,0),MATCH(R$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$QJ$2,0),MATCH(R$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$QJ$2,0),MATCH(S$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$QJ$2,0),MATCH(S$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$QJ$2,0),MATCH(T$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$QJ$2,0),MATCH(T$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$QJ$2,0),MATCH(U$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$QJ$2,0),MATCH(U$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$QJ$2,0),MATCH(V$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$QJ$2,0),MATCH(V$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$QJ$2,0),MATCH(W$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$QJ$2,0),MATCH(W$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$QJ$2,0),MATCH(X$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$QJ$2,0),MATCH(X$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$QJ$2,0),MATCH(Y$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$QJ$2,0),MATCH(Y$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$QJ$2,0),MATCH(Z$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$QJ$2,0),MATCH(Z$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$QJ$2,0),MATCH(AA$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AA$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$QJ$2,0),MATCH(AB$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AB$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$QJ$2,0),MATCH(AC$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AC$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$QJ$2,0),MATCH(AD$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AD$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$QJ$2,0),MATCH(AE$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AE$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$QJ$2,0),MATCH(AF$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AF$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$QJ$2,0),MATCH(AG$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AG$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$QJ$2,0),MATCH(AH$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AH$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$QJ$2,0),MATCH(AI$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AI$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$QJ$2,0),MATCH(AJ$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AJ$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$QJ$2,0),MATCH(AK$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AK$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$QJ$2,0),MATCH(AL$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AL$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$QJ$2,0),MATCH(AM$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AM$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$QJ$2,0),MATCH(AN$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AN$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$QJ$2,0),MATCH(AO$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AO$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$QJ$2,0),MATCH(AP$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AP$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$QJ$2,0),MATCH(AQ$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AQ$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$QJ$2,0),MATCH(AR$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AR$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$QJ$2,0),MATCH(AS$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AS$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$QJ$2,0),MATCH(AT$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AT$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$QJ$2,0),MATCH(AU$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AU$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$QJ$2,0),MATCH(AV$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AV$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$QJ$2,0),MATCH(AW$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AW$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$QJ$2,0),MATCH(AX$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AX$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$QJ$2,0),MATCH(AY$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AY$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0}]
[null,10047,"Central Lincoln PUD",{"$f":"+VLOOKUP($B12,I_ER!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$QJ$2,0),MATCH(D$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$QJ$2,0),MATCH(D$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$QJ$2,0),MATCH(E$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$QJ$2,0),MATCH(E$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$QJ$2,0),MATCH(F$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$QJ$2,0),MATCH(F$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$QJ$2,0),MATCH(G$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$QJ$2,0),MATCH(G$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$QJ$2,0),MATCH(H$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$QJ$2,0),MATCH(H$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$QJ$2,0),MATCH(I$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$QJ$2,0),MATCH(I$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$QJ$2,0),MATCH(J$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$QJ$2,0),MATCH(J$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$QJ$2,0),MATCH(K$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$QJ$2,0),MATCH(K$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$QJ$2,0),MATCH(L$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$QJ$2,0),MATCH(L$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$QJ$2,0),MATCH(M$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$QJ$2,0),MATCH(M$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$QJ$2,0),MATCH(N$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$QJ$2,0),MATCH(N$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$QJ$2,0),MATCH(O$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$QJ$2,0),MATCH(O$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$QJ$2,0),MATCH(P$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$QJ$2,0),MATCH(P$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$QJ$2,0),MATCH(Q$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$QJ$2,0),MATCH(Q$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$QJ$2,0),MATCH(R$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$QJ$2,0),MATCH(R$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$QJ$2,0),MATCH(S$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$QJ$2,0),MATCH(S$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$QJ$2,0),MATCH(T$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$QJ$2,0),MATCH(T$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$QJ$2,0),MATCH(U$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$QJ$2,0),MATCH(U$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$QJ$2,0),MATCH(V$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$QJ$2,0),MATCH(V$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$QJ$2,0),MATCH(W$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$QJ$2,0),MATCH(W$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$QJ$2,0),MATCH(X$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$QJ$2,0),MATCH(X$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$QJ$2,0),MATCH(Y$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$QJ$2,0),MATCH(Y$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$QJ$2,0),MATCH(Z$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$QJ$2,0),MATCH(Z$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$QJ$2,0),MATCH(AA$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AA$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$QJ$2,0),MATCH(AB$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AB$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$QJ$2,0),MATCH(AC$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AC$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$QJ$2,0),MATCH(AD$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AD$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$QJ$2,0),MATCH(AE$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AE$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$QJ$2,0),MATCH(AF$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AF$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$QJ$2,0),MATCH(AG$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AG$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$QJ$2,0),MATCH(AH$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AH$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$QJ$2,0),MATCH(AI$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AI$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$QJ$2,0),MATCH(AJ$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AJ$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$QJ$2,0),MATCH(AK$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AK$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$QJ$2,0),MATCH(AL$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AL$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$QJ$2,0),MATCH(AM$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AM$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$QJ$2,0),MATCH(AN$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AN$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$QJ$2,0),MATCH(AO$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AO$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$QJ$2,0),MATCH(AP$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AP$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$QJ$2,0),MATCH(AQ$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AQ$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$QJ$2,0),MATCH(AR$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AR$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$QJ$2,0),MATCH(AS$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AS$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$QJ$2,0),MATCH(AT$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AT$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$QJ$2,0),MATCH(AU$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AU$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$QJ$2,0),MATCH(AV$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AV$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$QJ$2,0),MATCH(AW$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AW$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$QJ$2,0),MATCH(AX$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AX$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$QJ$2,0),MATCH(AY$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AY$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0}]
[null,10055,"Albion, City of",{"$f":"+VLOOKUP($B13,I_ER!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$QJ$2,0),MATCH(D$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$QJ$2,0),MATCH(D$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$QJ$2,0),MATCH(E$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$QJ$2,0),MATCH(E$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$QJ$2,0),MATCH(F$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$QJ$2,0),MATCH(F$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$QJ$2,0),MATCH(G$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$QJ$2,0),MATCH(G$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$QJ$2,0),MATCH(H$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$QJ$2,0),MATCH(H$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$QJ$2,0),MATCH(I$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$QJ$2,0),MATCH(I$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$QJ$2,0),MATCH(J$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$QJ$2,0),MATCH(J$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$QJ$2,0),MATCH(K$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$QJ$2,0),MATCH(K$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$QJ$2,0),MATCH(L$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$QJ$2,0),MATCH(L$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$QJ$2,0),MATCH(M$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$QJ$2,0),MATCH(M$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$QJ$2,0),MATCH(N$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$QJ$2,0),MATCH(N$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$QJ$2,0),MATCH(O$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$QJ$2,0),MATCH(O$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$QJ$2,0),MATCH(P$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$QJ$2,0),MATCH(P$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$QJ$2,0),MATCH(Q$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$QJ$2,0),MATCH(Q$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$QJ$2,0),MATCH(R$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$QJ$2,0),MATCH(R$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$QJ$2,0),MATCH(S$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$QJ$2,0),MATCH(S$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$QJ$2,0),MATCH(T$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$QJ$2,0),MATCH(T$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$QJ$2,0),MATCH(U$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$QJ$2,0),MATCH(U$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$QJ$2,0),MATCH(V$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$QJ$2,0),MATCH(V$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$QJ$2,0),MATCH(W$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$QJ$2,0),MATCH(W$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$QJ$2,0),MATCH(X$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$QJ$2,0),MATCH(X$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$QJ$2,0),MATCH(Y$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$QJ$2,0),MATCH(Y$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$QJ$2,0),MATCH(Z$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$QJ$2,0),MATCH(Z$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$QJ$2,0),MATCH(AA$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AA$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$QJ$2,0),MATCH(AB$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AB$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$QJ$2,0),MATCH(AC$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AC$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$QJ$2,0),MATCH(AD$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AD$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$QJ$2,0),MATCH(AE$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AE$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$QJ$2,0),MATCH(AF$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AF$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$QJ$2,0),MATCH(AG$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AG$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$QJ$2,0),MATCH(AH$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AH$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$QJ$2,0),MATCH(AI$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AI$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$QJ$2,0),MATCH(AJ$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AJ$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$QJ$2,0),MATCH(AK$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AK$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$QJ$2,0),MATCH(AL$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AL$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$QJ$2,0),MATCH(AM$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AM$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$QJ$2,0),MATCH(AN$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AN$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$QJ$2,0),MATCH(AO$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AO$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$QJ$2,0),MATCH(AP$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AP$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$QJ$2,0),MATCH(AQ$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AQ$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$QJ$2,0),MATCH(AR$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AR$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$QJ$2,0),MATCH(AS$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AS$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$QJ$2,0),MATCH(AT$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AT$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$QJ$2,0),MATCH(AU$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AU$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$QJ$2,0),MATCH(AV$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AV$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$QJ$2,0),MATCH(AW$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AW$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$QJ$2,0),MATCH(AX$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AX$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$QJ$2,0),MATCH(AY$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AY$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0}]
[null,10057,"Ashland, City of",{"$f":"+VLOOKUP($B14,I_ER!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$QJ$2,0),MATCH(D$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$QJ$2,0),MATCH(D$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":45},{"$f":"+VLOOKUP($B14,I_ER!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$QJ$2,0),MATCH(E$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$QJ$2,0),MATCH(E$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":36},{"$f":"+VLOOKUP($B14,I_ER!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$QJ$2,0),MATCH(F$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$QJ$2,0),MATCH(F$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":32},{"$f":"+VLOOKUP($B14,I_ER!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$QJ$2,0),MATCH(G$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$QJ$2,0),MATCH(G$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":26},{"$f":"+VLOOKUP($B14,I_ER!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$QJ$2,0),MATCH(H$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$QJ$2,0),MATCH(H$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":46},{"$f":"+VLOOKUP($B14,I_ER!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$QJ$2,0),MATCH(I$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$QJ$2,0),MATCH(I$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":40},{"$f":"+VLOOKUP($B14,I_ER!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$QJ$2,0),MATCH(J$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$QJ$2,0),MATCH(J$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":53},{"$f":"+VLOOKUP($B14,I_ER!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$QJ$2,0),MATCH(K$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$QJ$2,0),MATCH(K$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":41},{"$f":"+VLOOKUP($B14,I_ER!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$QJ$2,0),MATCH(L$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$QJ$2,0),MATCH(L$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":68},{"$f":"+VLOOKUP($B14,I_ER!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$QJ$2,0),MATCH(M$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$QJ$2,0),MATCH(M$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":50},{"$f":"+VLOOKUP($B14,I_ER!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$QJ$2,0),MATCH(N$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$QJ$2,0),MATCH(N$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":76},{"$f":"+VLOOKUP($B14,I_ER!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$QJ$2,0),MATCH(O$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$QJ$2,0),MATCH(O$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":60},{"$f":"+VLOOKUP($B14,I_ER!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$QJ$2,0),MATCH(P$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$QJ$2,0),MATCH(P$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":87},{"$f":"+VLOOKUP($B14,I_ER!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$QJ$2,0),MATCH(Q$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$QJ$2,0),MATCH(Q$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":64},{"$f":"+VLOOKUP($B14,I_ER!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$QJ$2,0),MATCH(R$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$QJ$2,0),MATCH(R$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":94},{"$f":"+VLOOKUP($B14,I_ER!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$QJ$2,0),MATCH(S$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$QJ$2,0),MATCH(S$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":74},{"$f":"+VLOOKUP($B14,I_ER!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$QJ$2,0),MATCH(T$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$QJ$2,0),MATCH(T$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":93},{"$f":"+VLOOKUP($B14,I_ER!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$QJ$2,0),MATCH(U$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$QJ$2,0),MATCH(U$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":74},{"$f":"+VLOOKUP($B14,I_ER!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$QJ$2,0),MATCH(V$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$QJ$2,0),MATCH(V$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":82},{"$f":"+VLOOKUP($B14,I_ER!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$QJ$2,0),MATCH(W$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$QJ$2,0),MATCH(W$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":64},{"$f":"+VLOOKUP($B14,I_ER!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$QJ$2,0),MATCH(X$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$QJ$2,0),MATCH(X$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":65},{"$f":"+VLOOKUP($B14,I_ER!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$QJ$2,0),MATCH(Y$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$QJ$2,0),MATCH(Y$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":47},{"$f":"+VLOOKUP($B14,I_ER!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$QJ$2,0),MATCH(Z$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$QJ$2,0),MATCH(Z$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":38},{"$f":"+VLOOKUP($B14,I_ER!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$QJ$2,0),MATCH(AA$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AA$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":34},{"$f":"+VLOOKUP($B14,I_ER!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$QJ$2,0),MATCH(AB$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AB$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":47},{"$f":"+VLOOKUP($B14,I_ER!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$QJ$2,0),MATCH(AC$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AC$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":34},{"$f":"+VLOOKUP($B14,I_ER!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$QJ$2,0),MATCH(AD$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AD$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":32},{"$f":"+VLOOKUP($B14,I_ER!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$QJ$2,0),MATCH(AE$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AE$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":26},{"$f":"+VLOOKUP($B14,I_ER!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$QJ$2,0),MATCH(AF$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AF$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":46},{"$f":"+VLOOKUP($B14,I_ER!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$QJ$2,0),MATCH(AG$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AG$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":40},{"$f":"+VLOOKUP($B14,I_ER!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$QJ$2,0),MATCH(AH$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AH$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":53},{"$f":"+VLOOKUP($B14,I_ER!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$QJ$2,0),MATCH(AI$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AI$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":41},{"$f":"+VLOOKUP($B14,I_ER!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$QJ$2,0),MATCH(AJ$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AJ$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":65},{"$f":"+VLOOKUP($B14,I_ER!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$QJ$2,0),MATCH(AK$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AK$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":49},{"$f":"+VLOOKUP($B14,I_ER!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$QJ$2,0),MATCH(AL$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AL$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":76},{"$f":"+VLOOKUP($B14,I_ER!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$QJ$2,0),MATCH(AM$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AM$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":60},{"$f":"+VLOOKUP($B14,I_ER!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$QJ$2,0),MATCH(AN$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AN$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":87},{"$f":"+VLOOKUP($B14,I_ER!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$QJ$2,0),MATCH(AO$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AO$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":64},{"$f":"+VLOOKUP($B14,I_ER!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$QJ$2,0),MATCH(AP$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AP$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":94},{"$f":"+VLOOKUP($B14,I_ER!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$QJ$2,0),MATCH(AQ$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AQ$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":74},{"$f":"+VLOOKUP($B14,I_ER!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$QJ$2,0),MATCH(AR$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AR$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":93},{"$f":"+VLOOKUP($B14,I_ER!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$QJ$2,0),MATCH(AS$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AS$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":74},{"$f":"+VLOOKUP($B14,I_ER!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$QJ$2,0),MATCH(AT$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AT$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":82},{"$f":"+VLOOKUP($B14,I_ER!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$QJ$2,0),MATCH(AU$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AU$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":64},{"$f":"+VLOOKUP($B14,I_ER!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$QJ$2,0),MATCH(AV$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AV$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":63},{"$f":"+VLOOKUP($B14,I_ER!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$QJ$2,0),MATCH(AW$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AW$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":50},{"$f":"+VLOOKUP($B14,I_ER!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$QJ$2,0),MATCH(AX$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AX$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":40},{"$f":"+VLOOKUP($B14,I_ER!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$QJ$2,0),MATCH(AY$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AY$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":32}]
[null,10059,"Bandon, City of",{"$f":"+VLOOKUP($B15,I_ER!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$QJ$2,0),MATCH(D$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$QJ$2,0),MATCH(D$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$QJ$2,0),MATCH(E$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$QJ$2,0),MATCH(E$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$QJ$2,0),MATCH(F$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$QJ$2,0),MATCH(F$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$QJ$2,0),MATCH(G$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$QJ$2,0),MATCH(G$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$QJ$2,0),MATCH(H$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$QJ$2,0),MATCH(H$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$QJ$2,0),MATCH(I$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$QJ$2,0),MATCH(I$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$QJ$2,0),MATCH(J$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$QJ$2,0),MATCH(J$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$QJ$2,0),MATCH(K$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$QJ$2,0),MATCH(K$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$QJ$2,0),MATCH(L$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$QJ$2,0),MATCH(L$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$QJ$2,0),MATCH(M$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$QJ$2,0),MATCH(M$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$QJ$2,0),MATCH(N$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$QJ$2,0),MATCH(N$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$QJ$2,0),MATCH(O$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$QJ$2,0),MATCH(O$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$QJ$2,0),MATCH(P$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$QJ$2,0),MATCH(P$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$QJ$2,0),MATCH(Q$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$QJ$2,0),MATCH(Q$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$QJ$2,0),MATCH(R$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$QJ$2,0),MATCH(R$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$QJ$2,0),MATCH(S$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$QJ$2,0),MATCH(S$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$QJ$2,0),MATCH(T$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$QJ$2,0),MATCH(T$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$QJ$2,0),MATCH(U$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$QJ$2,0),MATCH(U$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$QJ$2,0),MATCH(V$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$QJ$2,0),MATCH(V$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$QJ$2,0),MATCH(W$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$QJ$2,0),MATCH(W$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$QJ$2,0),MATCH(X$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$QJ$2,0),MATCH(X$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$QJ$2,0),MATCH(Y$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$QJ$2,0),MATCH(Y$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$QJ$2,0),MATCH(Z$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$QJ$2,0),MATCH(Z$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$QJ$2,0),MATCH(AA$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AA$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$QJ$2,0),MATCH(AB$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AB$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$QJ$2,0),MATCH(AC$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AC$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$QJ$2,0),MATCH(AD$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AD$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$QJ$2,0),MATCH(AE$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AE$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$QJ$2,0),MATCH(AF$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AF$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$QJ$2,0),MATCH(AG$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AG$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$QJ$2,0),MATCH(AH$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AH$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$QJ$2,0),MATCH(AI$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AI$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$QJ$2,0),MATCH(AJ$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AJ$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$QJ$2,0),MATCH(AK$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AK$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$QJ$2,0),MATCH(AL$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AL$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$QJ$2,0),MATCH(AM$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AM$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$QJ$2,0),MATCH(AN$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AN$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$QJ$2,0),MATCH(AO$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AO$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$QJ$2,0),MATCH(AP$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AP$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$QJ$2,0),MATCH(AQ$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AQ$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$QJ$2,0),MATCH(AR$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AR$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$QJ$2,0),MATCH(AS$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AS$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$QJ$2,0),MATCH(AT$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AT$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$QJ$2,0),MATCH(AU$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AU$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$QJ$2,0),MATCH(AV$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AV$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$QJ$2,0),MATCH(AW$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AW$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$QJ$2,0),MATCH(AX$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AX$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$QJ$2,0),MATCH(AY$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AY$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0}]
[null,10062,"Bonners Ferry, City of",{"$f":"+VLOOKUP($B17,I_ER!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$QJ$2,0),MATCH(D$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$QJ$2,0),MATCH(D$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":556},{"$f":"+VLOOKUP($B17,I_ER!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$QJ$2,0),MATCH(E$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$QJ$2,0),MATCH(E$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":438},{"$f":"+VLOOKUP($B17,I_ER!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$QJ$2,0),MATCH(F$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$QJ$2,0),MATCH(F$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":528},{"$f":"+VLOOKUP($B17,I_ER!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$QJ$2,0),MATCH(G$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$QJ$2,0),MATCH(G$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":424},{"$f":"+VLOOKUP($B17,I_ER!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$QJ$2,0),MATCH(H$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$QJ$2,0),MATCH(H$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":253},{"$f":"+VLOOKUP($B17,I_ER!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$QJ$2,0),MATCH(I$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$QJ$2,0),MATCH(I$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":218},{"$f":"+VLOOKUP($B17,I_ER!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$QJ$2,0),MATCH(J$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$QJ$2,0),MATCH(J$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":196},{"$f":"+VLOOKUP($B17,I_ER!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$QJ$2,0),MATCH(K$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$QJ$2,0),MATCH(K$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":155},{"$f":"+VLOOKUP($B17,I_ER!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$QJ$2,0),MATCH(L$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$QJ$2,0),MATCH(L$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":311},{"$f":"+VLOOKUP($B17,I_ER!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$QJ$2,0),MATCH(M$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$QJ$2,0),MATCH(M$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":230},{"$f":"+VLOOKUP($B17,I_ER!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$QJ$2,0),MATCH(N$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$QJ$2,0),MATCH(N$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":661},{"$f":"+VLOOKUP($B17,I_ER!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$QJ$2,0),MATCH(O$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$QJ$2,0),MATCH(O$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":520},{"$f":"+VLOOKUP($B17,I_ER!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$QJ$2,0),MATCH(P$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$QJ$2,0),MATCH(P$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":1124},{"$f":"+VLOOKUP($B17,I_ER!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$QJ$2,0),MATCH(Q$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$QJ$2,0),MATCH(Q$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":821},{"$f":"+VLOOKUP($B17,I_ER!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$QJ$2,0),MATCH(R$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$QJ$2,0),MATCH(R$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":1827},{"$f":"+VLOOKUP($B17,I_ER!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$QJ$2,0),MATCH(S$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$QJ$2,0),MATCH(S$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":1440},{"$f":"+VLOOKUP($B17,I_ER!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$QJ$2,0),MATCH(T$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$QJ$2,0),MATCH(T$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":1737},{"$f":"+VLOOKUP($B17,I_ER!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$QJ$2,0),MATCH(U$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$QJ$2,0),MATCH(U$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":1390},{"$f":"+VLOOKUP($B17,I_ER!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$QJ$2,0),MATCH(V$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$QJ$2,0),MATCH(V$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":1227},{"$f":"+VLOOKUP($B17,I_ER!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$QJ$2,0),MATCH(W$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$QJ$2,0),MATCH(W$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":967},{"$f":"+VLOOKUP($B17,I_ER!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$QJ$2,0),MATCH(X$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$QJ$2,0),MATCH(X$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":474},{"$f":"+VLOOKUP($B17,I_ER!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$QJ$2,0),MATCH(Y$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$QJ$2,0),MATCH(Y$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":342},{"$f":"+VLOOKUP($B17,I_ER!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$QJ$2,0),MATCH(Z$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$QJ$2,0),MATCH(Z$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":351},{"$f":"+VLOOKUP($B17,I_ER!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$QJ$2,0),MATCH(AA$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AA$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":307},{"$f":"+VLOOKUP($B17,I_ER!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$QJ$2,0),MATCH(AB$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AB$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":577},{"$f":"+VLOOKUP($B17,I_ER!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$QJ$2,0),MATCH(AC$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AC$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":417},{"$f":"+VLOOKUP($B17,I_ER!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$QJ$2,0),MATCH(AD$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AD$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":528},{"$f":"+VLOOKUP($B17,I_ER!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$QJ$2,0),MATCH(AE$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AE$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":424},{"$f":"+VLOOKUP($B17,I_ER!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$QJ$2,0),MATCH(AF$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AF$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":253},{"$f":"+VLOOKUP($B17,I_ER!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$QJ$2,0),MATCH(AG$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AG$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":218},{"$f":"+VLOOKUP($B17,I_ER!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$QJ$2,0),MATCH(AH$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AH$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":196},{"$f":"+VLOOKUP($B17,I_ER!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$QJ$2,0),MATCH(AI$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AI$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":155},{"$f":"+VLOOKUP($B17,I_ER!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$QJ$2,0),MATCH(AJ$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AJ$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":299},{"$f":"+VLOOKUP($B17,I_ER!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$QJ$2,0),MATCH(AK$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AK$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":224},{"$f":"+VLOOKUP($B17,I_ER!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$QJ$2,0),MATCH(AL$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AL$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":661},{"$f":"+VLOOKUP($B17,I_ER!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$QJ$2,0),MATCH(AM$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AM$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":520},{"$f":"+VLOOKUP($B17,I_ER!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$QJ$2,0),MATCH(AN$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AN$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":1124},{"$f":"+VLOOKUP($B17,I_ER!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$QJ$2,0),MATCH(AO$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AO$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":821},{"$f":"+VLOOKUP($B17,I_ER!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$QJ$2,0),MATCH(AP$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AP$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":1827},{"$f":"+VLOOKUP($B17,I_ER!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$QJ$2,0),MATCH(AQ$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AQ$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":1440},{"$f":"+VLOOKUP($B17,I_ER!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$QJ$2,0),MATCH(AR$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AR$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":1737},{"$f":"+VLOOKUP($B17,I_ER!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$QJ$2,0),MATCH(AS$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AS$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":1390},{"$f":"+VLOOKUP($B17,I_ER!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$QJ$2,0),MATCH(AT$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AT$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":1227},{"$f":"+VLOOKUP($B17,I_ER!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$QJ$2,0),MATCH(AU$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AU$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":967},{"$f":"+VLOOKUP($B17,I_ER!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$QJ$2,0),MATCH(AV$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AV$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":456},{"$f":"+VLOOKUP($B17,I_ER!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$QJ$2,0),MATCH(AW$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AW$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":360},{"$f":"+VLOOKUP($B17,I_ER!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$QJ$2,0),MATCH(AX$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AX$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":366},{"$f":"+VLOOKUP($B17,I_ER!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$QJ$2,0),MATCH(AY$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AY$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":293}]
[null,10074,"Forest Grove, City of",{"$f":"+VLOOKUP($B26,I_ER!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$QJ$2,0),MATCH(D$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$QJ$2,0),MATCH(D$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":1082},{"$f":"+VLOOKUP($B26,I_ER!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$QJ$2,0),MATCH(E$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$QJ$2,0),MATCH(E$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":989},{"$f":"+VLOOKUP($B26,I_ER!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$QJ$2,0),MATCH(F$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$QJ$2,0),MATCH(F$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":1183},{"$f":"+VLOOKUP($B26,I_ER!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$QJ$2,0),MATCH(G$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$QJ$2,0),MATCH(G$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":1079},{"$f":"+VLOOKUP($B26,I_ER!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$QJ$2,0),MATCH(H$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$QJ$2,0),MATCH(H$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":1530},{"$f":"+VLOOKUP($B26,I_ER!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$QJ$2,0),MATCH(I$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$QJ$2,0),MATCH(I$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":1452},{"$f":"+VLOOKUP($B26,I_ER!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$QJ$2,0),MATCH(J$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$QJ$2,0),MATCH(J$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":1317},{"$f":"+VLOOKUP($B26,I_ER!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$QJ$2,0),MATCH(K$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$QJ$2,0),MATCH(K$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":1169},{"$f":"+VLOOKUP($B26,I_ER!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$QJ$2,0),MATCH(L$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$QJ$2,0),MATCH(L$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":1000},{"$f":"+VLOOKUP($B26,I_ER!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$QJ$2,0),MATCH(M$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$QJ$2,0),MATCH(M$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":864},{"$f":"+VLOOKUP($B26,I_ER!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$QJ$2,0),MATCH(N$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$QJ$2,0),MATCH(N$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":786},{"$f":"+VLOOKUP($B26,I_ER!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$QJ$2,0),MATCH(O$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$QJ$2,0),MATCH(O$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":756},{"$f":"+VLOOKUP($B26,I_ER!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$QJ$2,0),MATCH(P$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$QJ$2,0),MATCH(P$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":514},{"$f":"+VLOOKUP($B26,I_ER!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$QJ$2,0),MATCH(Q$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$QJ$2,0),MATCH(Q$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":498},{"$f":"+VLOOKUP($B26,I_ER!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$QJ$2,0),MATCH(R$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$QJ$2,0),MATCH(R$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":1090},{"$f":"+VLOOKUP($B26,I_ER!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$QJ$2,0),MATCH(S$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$QJ$2,0),MATCH(S$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":987},{"$f":"+VLOOKUP($B26,I_ER!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$QJ$2,0),MATCH(T$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$QJ$2,0),MATCH(T$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":1495},{"$f":"+VLOOKUP($B26,I_ER!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$QJ$2,0),MATCH(U$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$QJ$2,0),MATCH(U$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":1326},{"$f":"+VLOOKUP($B26,I_ER!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$QJ$2,0),MATCH(V$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$QJ$2,0),MATCH(V$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":1260},{"$f":"+VLOOKUP($B26,I_ER!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$QJ$2,0),MATCH(W$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$QJ$2,0),MATCH(W$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":1119},{"$f":"+VLOOKUP($B26,I_ER!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$QJ$2,0),MATCH(X$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$QJ$2,0),MATCH(X$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":1413},{"$f":"+VLOOKUP($B26,I_ER!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$QJ$2,0),MATCH(Y$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$QJ$2,0),MATCH(Y$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":1146},{"$f":"+VLOOKUP($B26,I_ER!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$QJ$2,0),MATCH(Z$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$QJ$2,0),MATCH(Z$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":890},{"$f":"+VLOOKUP($B26,I_ER!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$QJ$2,0),MATCH(AA$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AA$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":909},{"$f":"+VLOOKUP($B26,I_ER!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$QJ$2,0),MATCH(AB$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AB$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":1129},{"$f":"+VLOOKUP($B26,I_ER!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$QJ$2,0),MATCH(AC$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AC$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":940},{"$f":"+VLOOKUP($B26,I_ER!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$QJ$2,0),MATCH(AD$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AD$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":1188},{"$f":"+VLOOKUP($B26,I_ER!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$QJ$2,0),MATCH(AE$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AE$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":1079},{"$f":"+VLOOKUP($B26,I_ER!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$QJ$2,0),MATCH(AF$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AF$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":1533},{"$f":"+VLOOKUP($B26,I_ER!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$QJ$2,0),MATCH(AG$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AG$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":1452},{"$f":"+VLOOKUP($B26,I_ER!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$QJ$2,0),MATCH(AH$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AH$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":1321},{"$f":"+VLOOKUP($B26,I_ER!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$QJ$2,0),MATCH(AI$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AI$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":1169},{"$f":"+VLOOKUP($B26,I_ER!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$QJ$2,0),MATCH(AJ$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AJ$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":965},{"$f":"+VLOOKUP($B26,I_ER!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$QJ$2,0),MATCH(AK$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AK$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":840},{"$f":"+VLOOKUP($B26,I_ER!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$QJ$2,0),MATCH(AL$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AL$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":792},{"$f":"+VLOOKUP($B26,I_ER!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$QJ$2,0),MATCH(AM$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AM$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":756},{"$f":"+VLOOKUP($B26,I_ER!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$QJ$2,0),MATCH(AN$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AN$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":511},{"$f":"+VLOOKUP($B26,I_ER!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$QJ$2,0),MATCH(AO$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AO$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":498},{"$f":"+VLOOKUP($B26,I_ER!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$QJ$2,0),MATCH(AP$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AP$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":1079},{"$f":"+VLOOKUP($B26,I_ER!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$QJ$2,0),MATCH(AQ$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AQ$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":987},{"$f":"+VLOOKUP($B26,I_ER!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$QJ$2,0),MATCH(AR$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AR$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":1478},{"$f":"+VLOOKUP($B26,I_ER!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$QJ$2,0),MATCH(AS$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AS$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":1326},{"$f":"+VLOOKUP($B26,I_ER!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$QJ$2,0),MATCH(AT$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AT$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":1256},{"$f":"+VLOOKUP($B26,I_ER!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$QJ$2,0),MATCH(AU$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AU$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":1119},{"$f":"+VLOOKUP($B26,I_ER!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$QJ$2,0),MATCH(AV$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AV$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":1344},{"$f":"+VLOOKUP($B26,I_ER!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$QJ$2,0),MATCH(AW$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AW$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":1204},{"$f":"+VLOOKUP($B26,I_ER!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$QJ$2,0),MATCH(AX$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AX$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":924},{"$f":"+VLOOKUP($B26,I_ER!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$QJ$2,0),MATCH(AY$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AY$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":865}]
[null,10087,"Port Angeles, City of",{"$f":"+VLOOKUP($B35,I_ER!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$QJ$2,0),MATCH(D$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$QJ$2,0),MATCH(D$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$QJ$2,0),MATCH(E$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$QJ$2,0),MATCH(E$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$QJ$2,0),MATCH(F$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$QJ$2,0),MATCH(F$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$QJ$2,0),MATCH(G$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$QJ$2,0),MATCH(G$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$QJ$2,0),MATCH(H$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$QJ$2,0),MATCH(H$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$QJ$2,0),MATCH(I$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$QJ$2,0),MATCH(I$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$QJ$2,0),MATCH(J$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$QJ$2,0),MATCH(J$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$QJ$2,0),MATCH(K$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$QJ$2,0),MATCH(K$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$QJ$2,0),MATCH(L$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$QJ$2,0),MATCH(L$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$QJ$2,0),MATCH(M$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$QJ$2,0),MATCH(M$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$QJ$2,0),MATCH(N$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$QJ$2,0),MATCH(N$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$QJ$2,0),MATCH(O$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$QJ$2,0),MATCH(O$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$QJ$2,0),MATCH(P$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$QJ$2,0),MATCH(P$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$QJ$2,0),MATCH(Q$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$QJ$2,0),MATCH(Q$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$QJ$2,0),MATCH(R$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$QJ$2,0),MATCH(R$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$QJ$2,0),MATCH(S$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$QJ$2,0),MATCH(S$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$QJ$2,0),MATCH(T$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$QJ$2,0),MATCH(T$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$QJ$2,0),MATCH(U$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$QJ$2,0),MATCH(U$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$QJ$2,0),MATCH(V$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$QJ$2,0),MATCH(V$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$QJ$2,0),MATCH(W$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$QJ$2,0),MATCH(W$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$QJ$2,0),MATCH(X$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$QJ$2,0),MATCH(X$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$QJ$2,0),MATCH(Y$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$QJ$2,0),MATCH(Y$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$QJ$2,0),MATCH(Z$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$QJ$2,0),MATCH(Z$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$QJ$2,0),MATCH(AA$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AA$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$QJ$2,0),MATCH(AB$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AB$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$QJ$2,0),MATCH(AC$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AC$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$QJ$2,0),MATCH(AD$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AD$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$QJ$2,0),MATCH(AE$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AE$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$QJ$2,0),MATCH(AF$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AF$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$QJ$2,0),MATCH(AG$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AG$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$QJ$2,0),MATCH(AH$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AH$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$QJ$2,0),MATCH(AI$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AI$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$QJ$2,0),MATCH(AJ$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AJ$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$QJ$2,0),MATCH(AK$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AK$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$QJ$2,0),MATCH(AL$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AL$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$QJ$2,0),MATCH(AM$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AM$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$QJ$2,0),MATCH(AN$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AN$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$QJ$2,0),MATCH(AO$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AO$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$QJ$2,0),MATCH(AP$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AP$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$QJ$2,0),MATCH(AQ$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AQ$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$QJ$2,0),MATCH(AR$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AR$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$QJ$2,0),MATCH(AS$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AS$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$QJ$2,0),MATCH(AT$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AT$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$QJ$2,0),MATCH(AU$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AU$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$QJ$2,0),MATCH(AV$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AV$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$QJ$2,0),MATCH(AW$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AW$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$QJ$2,0),MATCH(AX$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AX$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$QJ$2,0),MATCH(AY$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AY$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0}]
[null,10106,"Clearwater Power",{"$f":"+VLOOKUP($B44,I_ER!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$QJ$2,0),MATCH(D$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$QJ$2,0),MATCH(D$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$QJ$2,0),MATCH(E$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$QJ$2,0),MATCH(E$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$QJ$2,0),MATCH(F$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$QJ$2,0),MATCH(F$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$QJ$2,0),MATCH(G$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$QJ$2,0),MATCH(G$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$QJ$2,0),MATCH(H$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$QJ$2,0),MATCH(H$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$QJ$2,0),MATCH(I$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$QJ$2,0),MATCH(I$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$QJ$2,0),MATCH(J$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$QJ$2,0),MATCH(J$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$QJ$2,0),MATCH(K$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$QJ$2,0),MATCH(K$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$QJ$2,0),MATCH(L$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$QJ$2,0),MATCH(L$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$QJ$2,0),MATCH(M$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$QJ$2,0),MATCH(M$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$QJ$2,0),MATCH(N$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$QJ$2,0),MATCH(N$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$QJ$2,0),MATCH(O$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$QJ$2,0),MATCH(O$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$QJ$2,0),MATCH(P$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$QJ$2,0),MATCH(P$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$QJ$2,0),MATCH(Q$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$QJ$2,0),MATCH(Q$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$QJ$2,0),MATCH(R$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$QJ$2,0),MATCH(R$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$QJ$2,0),MATCH(S$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$QJ$2,0),MATCH(S$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$QJ$2,0),MATCH(T$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$QJ$2,0),MATCH(T$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$QJ$2,0),MATCH(U$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$QJ$2,0),MATCH(U$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$QJ$2,0),MATCH(V$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$QJ$2,0),MATCH(V$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$QJ$2,0),MATCH(W$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$QJ$2,0),MATCH(W$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$QJ$2,0),MATCH(X$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$QJ$2,0),MATCH(X$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$QJ$2,0),MATCH(Y$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$QJ$2,0),MATCH(Y$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$QJ$2,0),MATCH(Z$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$QJ$2,0),MATCH(Z$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$QJ$2,0),MATCH(AA$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AA$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$QJ$2,0),MATCH(AB$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AB$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$QJ$2,0),MATCH(AC$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AC$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$QJ$2,0),MATCH(AD$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AD$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$QJ$2,0),MATCH(AE$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AE$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$QJ$2,0),MATCH(AF$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AF$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$QJ$2,0),MATCH(AG$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AG$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$QJ$2,0),MATCH(AH$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AH$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$QJ$2,0),MATCH(AI$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AI$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$QJ$2,0),MATCH(AJ$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AJ$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$QJ$2,0),MATCH(AK$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AK$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$QJ$2,0),MATCH(AL$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AL$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$QJ$2,0),MATCH(AM$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AM$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$QJ$2,0),MATCH(AN$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AN$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$QJ$2,0),MATCH(AO$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AO$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$QJ$2,0),MATCH(AP$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AP$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$QJ$2,0),MATCH(AQ$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AQ$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$QJ$2,0),MATCH(AR$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AR$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$QJ$2,0),MATCH(AS$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AS$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$QJ$2,0),MATCH(AT$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AT$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$QJ$2,0),MATCH(AU$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AU$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$QJ$2,0),MATCH(AV$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AV$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$QJ$2,0),MATCH(AW$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AW$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$QJ$2,0),MATCH(AX$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AX$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$QJ$2,0),MATCH(AY$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AY$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0}]
[null,10136,"Douglas Electric Cooperative",{"$f":"+VLOOKUP($B53,I_ER!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$QJ$2,0),MATCH(D$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$QJ$2,0),MATCH(D$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$QJ$2,0),MATCH(E$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$QJ$2,0),MATCH(E$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$QJ$2,0),MATCH(F$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$QJ$2,0),MATCH(F$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$QJ$2,0),MATCH(G$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$QJ$2,0),MATCH(G$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$QJ$2,0),MATCH(H$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$QJ$2,0),MATCH(H$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$QJ$2,0),MATCH(I$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$QJ$2,0),MATCH(I$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$QJ$2,0),MATCH(J$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$QJ$2,0),MATCH(J$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$QJ$2,0),MATCH(K$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$QJ$2,0),MATCH(K$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$QJ$2,0),MATCH(L$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$QJ$2,0),MATCH(L$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$QJ$2,0),MATCH(M$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$QJ$2,0),MATCH(M$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$QJ$2,0),MATCH(N$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$QJ$2,0),MATCH(N$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$QJ$2,0),MATCH(O$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$QJ$2,0),MATCH(O$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$QJ$2,0),MATCH(P$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$QJ$2,0),MATCH(P$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$QJ$2,0),MATCH(Q$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$QJ$2,0),MATCH(Q$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$QJ$2,0),MATCH(R$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$QJ$2,0),MATCH(R$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$QJ$2,0),MATCH(S$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$QJ$2,0),MATCH(S$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$QJ$2,0),MATCH(T$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$QJ$2,0),MATCH(T$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$QJ$2,0),MATCH(U$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$QJ$2,0),MATCH(U$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$QJ$2,0),MATCH(V$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$QJ$2,0),MATCH(V$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$QJ$2,0),MATCH(W$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$QJ$2,0),MATCH(W$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$QJ$2,0),MATCH(X$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$QJ$2,0),MATCH(X$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$QJ$2,0),MATCH(Y$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$QJ$2,0),MATCH(Y$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$QJ$2,0),MATCH(Z$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$QJ$2,0),MATCH(Z$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$QJ$2,0),MATCH(AA$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AA$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$QJ$2,0),MATCH(AB$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AB$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$QJ$2,0),MATCH(AC$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AC$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$QJ$2,0),MATCH(AD$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AD$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$QJ$2,0),MATCH(AE$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AE$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$QJ$2,0),MATCH(AF$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AF$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$QJ$2,0),MATCH(AG$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AG$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$QJ$2,0),MATCH(AH$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AH$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$QJ$2,0),MATCH(AI$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AI$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$QJ$2,0),MATCH(AJ$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AJ$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$QJ$2,0),MATCH(AK$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AK$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$QJ$2,0),MATCH(AL$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AL$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$QJ$2,0),MATCH(AM$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AM$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$QJ$2,0),MATCH(AN$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AN$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$QJ$2,0),MATCH(AO$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AO$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$QJ$2,0),MATCH(AP$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AP$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$QJ$2,0),MATCH(AQ$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AQ$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$QJ$2,0),MATCH(AR$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AR$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$QJ$2,0),MATCH(AS$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AS$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$QJ$2,0),MATCH(AT$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AT$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$QJ$2,0),MATCH(AU$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AU$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$QJ$2,0),MATCH(AV$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AV$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$QJ$2,0),MATCH(AW$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AW$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$QJ$2,0),MATCH(AX$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AX$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$QJ$2,0),MATCH(AY$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AY$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0}]
[null,10174,"Farmers Elec Coop",{"$f":"+VLOOKUP($B62,I_ER!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$QJ$2,0),MATCH(D$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$QJ$2,0),MATCH(D$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$QJ$2,0),MATCH(E$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$QJ$2,0),MATCH(E$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$QJ$2,0),MATCH(F$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$QJ$2,0),MATCH(F$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$QJ$2,0),MATCH(G$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$QJ$2,0),MATCH(G$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$QJ$2,0),MATCH(H$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$QJ$2,0),MATCH(H$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$QJ$2,0),MATCH(I$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$QJ$2,0),MATCH(I$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$QJ$2,0),MATCH(J$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$QJ$2,0),MATCH(J$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$QJ$2,0),MATCH(K$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$QJ$2,0),MATCH(K$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$QJ$2,0),MATCH(L$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$QJ$2,0),MATCH(L$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$QJ$2,0),MATCH(M$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$QJ$2,0),MATCH(M$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$QJ$2,0),MATCH(N$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$QJ$2,0),MATCH(N$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$QJ$2,0),MATCH(O$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$QJ$2,0),MATCH(O$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$QJ$2,0),MATCH(P$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$QJ$2,0),MATCH(P$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$QJ$2,0),MATCH(Q$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$QJ$2,0),MATCH(Q$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$QJ$2,0),MATCH(R$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$QJ$2,0),MATCH(R$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$QJ$2,0),MATCH(S$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$QJ$2,0),MATCH(S$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$QJ$2,0),MATCH(T$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$QJ$2,0),MATCH(T$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$QJ$2,0),MATCH(U$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$QJ$2,0),MATCH(U$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$QJ$2,0),MATCH(V$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$QJ$2,0),MATCH(V$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$QJ$2,0),MATCH(W$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$QJ$2,0),MATCH(W$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$QJ$2,0),MATCH(X$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$QJ$2,0),MATCH(X$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$QJ$2,0),MATCH(Y$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$QJ$2,0),MATCH(Y$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$QJ$2,0),MATCH(Z$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$QJ$2,0),MATCH(Z$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$QJ$2,0),MATCH(AA$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AA$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$QJ$2,0),MATCH(AB$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AB$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$QJ$2,0),MATCH(AC$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AC$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$QJ$2,0),MATCH(AD$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AD$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$QJ$2,0),MATCH(AE$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AE$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$QJ$2,0),MATCH(AF$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AF$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$QJ$2,0),MATCH(AG$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AG$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$QJ$2,0),MATCH(AH$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AH$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$QJ$2,0),MATCH(AI$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AI$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$QJ$2,0),MATCH(AJ$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AJ$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$QJ$2,0),MATCH(AK$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AK$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$QJ$2,0),MATCH(AL$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AL$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$QJ$2,0),MATCH(AM$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AM$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$QJ$2,0),MATCH(AN$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AN$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$QJ$2,0),MATCH(AO$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AO$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$QJ$2,0),MATCH(AP$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AP$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$QJ$2,0),MATCH(AQ$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AQ$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$QJ$2,0),MATCH(AR$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AR$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$QJ$2,0),MATCH(AS$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AS$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$QJ$2,0),MATCH(AT$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AT$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$QJ$2,0),MATCH(AU$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AU$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$QJ$2,0),MATCH(AV$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AV$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$QJ$2,0),MATCH(AW$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AW$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$QJ$2,0),MATCH(AX$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AX$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$QJ$2,0),MATCH(AY$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AY$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0}]
[null,10203,"Idaho County L & P",{"$f":"+VLOOKUP($B71,I_ER!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$QJ$2,0),MATCH(D$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$QJ$2,0),MATCH(D$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$QJ$2,0),MATCH(E$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$QJ$2,0),MATCH(E$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$QJ$2,0),MATCH(F$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$QJ$2,0),MATCH(F$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$QJ$2,0),MATCH(G$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$QJ$2,0),MATCH(G$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$QJ$2,0),MATCH(H$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$QJ$2,0),MATCH(H$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$QJ$2,0),MATCH(I$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$QJ$2,0),MATCH(I$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$QJ$2,0),MATCH(J$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$QJ$2,0),MATCH(J$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$QJ$2,0),MATCH(K$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$QJ$2,0),MATCH(K$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$QJ$2,0),MATCH(L$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$QJ$2,0),MATCH(L$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$QJ$2,0),MATCH(M$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$QJ$2,0),MATCH(M$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$QJ$2,0),MATCH(N$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$QJ$2,0),MATCH(N$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$QJ$2,0),MATCH(O$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$QJ$2,0),MATCH(O$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$QJ$2,0),MATCH(P$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$QJ$2,0),MATCH(P$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$QJ$2,0),MATCH(Q$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$QJ$2,0),MATCH(Q$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$QJ$2,0),MATCH(R$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$QJ$2,0),MATCH(R$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$QJ$2,0),MATCH(S$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$QJ$2,0),MATCH(S$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$QJ$2,0),MATCH(T$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$QJ$2,0),MATCH(T$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$QJ$2,0),MATCH(U$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$QJ$2,0),MATCH(U$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$QJ$2,0),MATCH(V$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$QJ$2,0),MATCH(V$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$QJ$2,0),MATCH(W$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$QJ$2,0),MATCH(W$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$QJ$2,0),MATCH(X$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$QJ$2,0),MATCH(X$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$QJ$2,0),MATCH(Y$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$QJ$2,0),MATCH(Y$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$QJ$2,0),MATCH(Z$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$QJ$2,0),MATCH(Z$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$QJ$2,0),MATCH(AA$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AA$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$QJ$2,0),MATCH(AB$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AB$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$QJ$2,0),MATCH(AC$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AC$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$QJ$2,0),MATCH(AD$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AD$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$QJ$2,0),MATCH(AE$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AE$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$QJ$2,0),MATCH(AF$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AF$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$QJ$2,0),MATCH(AG$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AG$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$QJ$2,0),MATCH(AH$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AH$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$QJ$2,0),MATCH(AI$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AI$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$QJ$2,0),MATCH(AJ$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AJ$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$QJ$2,0),MATCH(AK$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AK$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$QJ$2,0),MATCH(AL$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AL$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$QJ$2,0),MATCH(AM$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AM$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$QJ$2,0),MATCH(AN$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AN$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$QJ$2,0),MATCH(AO$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AO$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$QJ$2,0),MATCH(AP$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AP$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$QJ$2,0),MATCH(AQ$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AQ$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$QJ$2,0),MATCH(AR$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AR$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$QJ$2,0),MATCH(AS$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AS$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$QJ$2,0),MATCH(AT$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AT$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$QJ$2,0),MATCH(AU$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AU$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$QJ$2,0),MATCH(AV$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AV$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$QJ$2,0),MATCH(AW$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AW$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$QJ$2,0),MATCH(AX$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AX$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$QJ$2,0),MATCH(AY$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AY$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0}]
[null,10204,"Idaho Falls Power",{"$f":"+VLOOKUP($B72,I_ER!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$QJ$2,0),MATCH(D$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$QJ$2,0),MATCH(D$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":6886},{"$f":"+VLOOKUP($B72,I_ER!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$QJ$2,0),MATCH(E$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$QJ$2,0),MATCH(E$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":5336},{"$f":"+VLOOKUP($B72,I_ER!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$QJ$2,0),MATCH(F$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$QJ$2,0),MATCH(F$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":8044},{"$f":"+VLOOKUP($B72,I_ER!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$QJ$2,0),MATCH(G$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$QJ$2,0),MATCH(G$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":6210},{"$f":"+VLOOKUP($B72,I_ER!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$QJ$2,0),MATCH(H$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$QJ$2,0),MATCH(H$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":12017},{"$f":"+VLOOKUP($B72,I_ER!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$QJ$2,0),MATCH(I$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$QJ$2,0),MATCH(I$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":10053},{"$f":"+VLOOKUP($B72,I_ER!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$QJ$2,0),MATCH(J$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$QJ$2,0),MATCH(J$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":12316},{"$f":"+VLOOKUP($B72,I_ER!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$QJ$2,0),MATCH(K$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$QJ$2,0),MATCH(K$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":8747},{"$f":"+VLOOKUP($B72,I_ER!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$QJ$2,0),MATCH(L$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$QJ$2,0),MATCH(L$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":10967},{"$f":"+VLOOKUP($B72,I_ER!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$QJ$2,0),MATCH(M$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$QJ$2,0),MATCH(M$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":8192},{"$f":"+VLOOKUP($B72,I_ER!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$QJ$2,0),MATCH(N$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$QJ$2,0),MATCH(N$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":8833},{"$f":"+VLOOKUP($B72,I_ER!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$QJ$2,0),MATCH(O$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$QJ$2,0),MATCH(O$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":7049},{"$f":"+VLOOKUP($B72,I_ER!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$QJ$2,0),MATCH(P$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$QJ$2,0),MATCH(P$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":7372},{"$f":"+VLOOKUP($B72,I_ER!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$QJ$2,0),MATCH(Q$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$QJ$2,0),MATCH(Q$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":5208},{"$f":"+VLOOKUP($B72,I_ER!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$QJ$2,0),MATCH(R$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$QJ$2,0),MATCH(R$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":2222},{"$f":"+VLOOKUP($B72,I_ER!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$QJ$2,0),MATCH(S$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$QJ$2,0),MATCH(S$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":1638},{"$f":"+VLOOKUP($B72,I_ER!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$QJ$2,0),MATCH(T$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$QJ$2,0),MATCH(T$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":1757},{"$f":"+VLOOKUP($B72,I_ER!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$QJ$2,0),MATCH(U$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$QJ$2,0),MATCH(U$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":1415},{"$f":"+VLOOKUP($B72,I_ER!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$QJ$2,0),MATCH(V$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$QJ$2,0),MATCH(V$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":3774},{"$f":"+VLOOKUP($B72,I_ER!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$QJ$2,0),MATCH(W$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$QJ$2,0),MATCH(W$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":2562},{"$f":"+VLOOKUP($B72,I_ER!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$QJ$2,0),MATCH(X$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$QJ$2,0),MATCH(X$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":5653},{"$f":"+VLOOKUP($B72,I_ER!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$QJ$2,0),MATCH(Y$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$QJ$2,0),MATCH(Y$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":4216},{"$f":"+VLOOKUP($B72,I_ER!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$QJ$2,0),MATCH(Z$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$QJ$2,0),MATCH(Z$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":6478},{"$f":"+VLOOKUP($B72,I_ER!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$QJ$2,0),MATCH(AA$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AA$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":5457},{"$f":"+VLOOKUP($B72,I_ER!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$QJ$2,0),MATCH(AB$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AB$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":7151},{"$f":"+VLOOKUP($B72,I_ER!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$QJ$2,0),MATCH(AC$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AC$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":5071},{"$f":"+VLOOKUP($B72,I_ER!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$QJ$2,0),MATCH(AD$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AD$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":8044},{"$f":"+VLOOKUP($B72,I_ER!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$QJ$2,0),MATCH(AE$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AE$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":6210},{"$f":"+VLOOKUP($B72,I_ER!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$QJ$2,0),MATCH(AF$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AF$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":12017},{"$f":"+VLOOKUP($B72,I_ER!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$QJ$2,0),MATCH(AG$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AG$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":10053},{"$f":"+VLOOKUP($B72,I_ER!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$QJ$2,0),MATCH(AH$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AH$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":12316},{"$f":"+VLOOKUP($B72,I_ER!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$QJ$2,0),MATCH(AI$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AI$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":8747},{"$f":"+VLOOKUP($B72,I_ER!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$QJ$2,0),MATCH(AJ$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AJ$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":10529},{"$f":"+VLOOKUP($B72,I_ER!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$QJ$2,0),MATCH(AK$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AK$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":7969},{"$f":"+VLOOKUP($B72,I_ER!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$QJ$2,0),MATCH(AL$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AL$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":8833},{"$f":"+VLOOKUP($B72,I_ER!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$QJ$2,0),MATCH(AM$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AM$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":7049},{"$f":"+VLOOKUP($B72,I_ER!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$QJ$2,0),MATCH(AN$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AN$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":7372},{"$f":"+VLOOKUP($B72,I_ER!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$QJ$2,0),MATCH(AO$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AO$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":5208},{"$f":"+VLOOKUP($B72,I_ER!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$QJ$2,0),MATCH(AP$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AP$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":2222},{"$f":"+VLOOKUP($B72,I_ER!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$QJ$2,0),MATCH(AQ$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AQ$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":1638},{"$f":"+VLOOKUP($B72,I_ER!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$QJ$2,0),MATCH(AR$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AR$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":1757},{"$f":"+VLOOKUP($B72,I_ER!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$QJ$2,0),MATCH(AS$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AS$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":1415},{"$f":"+VLOOKUP($B72,I_ER!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$QJ$2,0),MATCH(AT$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AT$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":3774},{"$f":"+VLOOKUP($B72,I_ER!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$QJ$2,0),MATCH(AU$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AU$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":2562},{"$f":"+VLOOKUP($B72,I_ER!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$QJ$2,0),MATCH(AV$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AV$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":5444},{"$f":"+VLOOKUP($B72,I_ER!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$QJ$2,0),MATCH(AW$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AW$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":4425},{"$f":"+VLOOKUP($B72,I_ER!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$QJ$2,0),MATCH(AX$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AX$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":6748},{"$f":"+VLOOKUP($B72,I_ER!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$QJ$2,0),MATCH(AY$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AY$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":5187}]
[null,10242,"Lost River Elec Coop",{"$f":"+VLOOKUP($B81,I_ER!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$QJ$2,0),MATCH(D$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$QJ$2,0),MATCH(D$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$QJ$2,0),MATCH(E$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$QJ$2,0),MATCH(E$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$QJ$2,0),MATCH(F$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$QJ$2,0),MATCH(F$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$QJ$2,0),MATCH(G$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$QJ$2,0),MATCH(G$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$QJ$2,0),MATCH(H$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$QJ$2,0),MATCH(H$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$QJ$2,0),MATCH(I$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$QJ$2,0),MATCH(I$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$QJ$2,0),MATCH(J$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$QJ$2,0),MATCH(J$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$QJ$2,0),MATCH(K$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$QJ$2,0),MATCH(K$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$QJ$2,0),MATCH(L$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$QJ$2,0),MATCH(L$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$QJ$2,0),MATCH(M$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$QJ$2,0),MATCH(M$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$QJ$2,0),MATCH(N$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$QJ$2,0),MATCH(N$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$QJ$2,0),MATCH(O$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$QJ$2,0),MATCH(O$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$QJ$2,0),MATCH(P$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$QJ$2,0),MATCH(P$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$QJ$2,0),MATCH(Q$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$QJ$2,0),MATCH(Q$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$QJ$2,0),MATCH(R$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$QJ$2,0),MATCH(R$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$QJ$2,0),MATCH(S$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$QJ$2,0),MATCH(S$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$QJ$2,0),MATCH(T$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$QJ$2,0),MATCH(T$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$QJ$2,0),MATCH(U$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$QJ$2,0),MATCH(U$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$QJ$2,0),MATCH(V$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$QJ$2,0),MATCH(V$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$QJ$2,0),MATCH(W$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$QJ$2,0),MATCH(W$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$QJ$2,0),MATCH(X$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$QJ$2,0),MATCH(X$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$QJ$2,0),MATCH(Y$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$QJ$2,0),MATCH(Y$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$QJ$2,0),MATCH(Z$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$QJ$2,0),MATCH(Z$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$QJ$2,0),MATCH(AA$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AA$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$QJ$2,0),MATCH(AB$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AB$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$QJ$2,0),MATCH(AC$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AC$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$QJ$2,0),MATCH(AD$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AD$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$QJ$2,0),MATCH(AE$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AE$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$QJ$2,0),MATCH(AF$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AF$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$QJ$2,0),MATCH(AG$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AG$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$QJ$2,0),MATCH(AH$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AH$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$QJ$2,0),MATCH(AI$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AI$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$QJ$2,0),MATCH(AJ$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AJ$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$QJ$2,0),MATCH(AK$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AK$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$QJ$2,0),MATCH(AL$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AL$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$QJ$2,0),MATCH(AM$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AM$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$QJ$2,0),MATCH(AN$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AN$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$QJ$2,0),MATCH(AO$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AO$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$QJ$2,0),MATCH(AP$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AP$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$QJ$2,0),MATCH(AQ$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AQ$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$QJ$2,0),MATCH(AR$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AR$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$QJ$2,0),MATCH(AS$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AS$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$QJ$2,0),MATCH(AT$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AT$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$QJ$2,0),MATCH(AU$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AU$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$QJ$2,0),MATCH(AV$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AV$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$QJ$2,0),MATCH(AW$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AW$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$QJ$2,0),MATCH(AX$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AX$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$QJ$2,0),MATCH(AY$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AY$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0}]
[null,10278,"Northern Lights",{"$f":"+VLOOKUP($B90,I_ER!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$QJ$2,0),MATCH(D$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$QJ$2,0),MATCH(D$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":522},{"$f":"+VLOOKUP($B90,I_ER!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$QJ$2,0),MATCH(E$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$QJ$2,0),MATCH(E$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":411},{"$f":"+VLOOKUP($B90,I_ER!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$QJ$2,0),MATCH(F$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$QJ$2,0),MATCH(F$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":396},{"$f":"+VLOOKUP($B90,I_ER!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$QJ$2,0),MATCH(G$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$QJ$2,0),MATCH(G$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":317},{"$f":"+VLOOKUP($B90,I_ER!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$QJ$2,0),MATCH(H$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$QJ$2,0),MATCH(H$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":328},{"$f":"+VLOOKUP($B90,I_ER!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$QJ$2,0),MATCH(I$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$QJ$2,0),MATCH(I$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":282},{"$f":"+VLOOKUP($B90,I_ER!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$QJ$2,0),MATCH(J$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$QJ$2,0),MATCH(J$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":305},{"$f":"+VLOOKUP($B90,I_ER!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$QJ$2,0),MATCH(K$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$QJ$2,0),MATCH(K$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":241},{"$f":"+VLOOKUP($B90,I_ER!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$QJ$2,0),MATCH(L$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$QJ$2,0),MATCH(L$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":264},{"$f":"+VLOOKUP($B90,I_ER!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$QJ$2,0),MATCH(M$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$QJ$2,0),MATCH(M$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":196},{"$f":"+VLOOKUP($B90,I_ER!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$QJ$2,0),MATCH(N$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$QJ$2,0),MATCH(N$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":328},{"$f":"+VLOOKUP($B90,I_ER!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$QJ$2,0),MATCH(O$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$QJ$2,0),MATCH(O$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":258},{"$f":"+VLOOKUP($B90,I_ER!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$QJ$2,0),MATCH(P$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$QJ$2,0),MATCH(P$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":650},{"$f":"+VLOOKUP($B90,I_ER!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$QJ$2,0),MATCH(Q$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$QJ$2,0),MATCH(Q$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":475},{"$f":"+VLOOKUP($B90,I_ER!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$QJ$2,0),MATCH(R$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$QJ$2,0),MATCH(R$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":2013},{"$f":"+VLOOKUP($B90,I_ER!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$QJ$2,0),MATCH(S$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$QJ$2,0),MATCH(S$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":1586},{"$f":"+VLOOKUP($B90,I_ER!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$QJ$2,0),MATCH(T$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$QJ$2,0),MATCH(T$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":1515},{"$f":"+VLOOKUP($B90,I_ER!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$QJ$2,0),MATCH(U$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$QJ$2,0),MATCH(U$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":1212},{"$f":"+VLOOKUP($B90,I_ER!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$QJ$2,0),MATCH(V$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$QJ$2,0),MATCH(V$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":610},{"$f":"+VLOOKUP($B90,I_ER!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$QJ$2,0),MATCH(W$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$QJ$2,0),MATCH(W$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":481},{"$f":"+VLOOKUP($B90,I_ER!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$QJ$2,0),MATCH(X$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$QJ$2,0),MATCH(X$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":336},{"$f":"+VLOOKUP($B90,I_ER!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$QJ$2,0),MATCH(Y$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$QJ$2,0),MATCH(Y$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":243},{"$f":"+VLOOKUP($B90,I_ER!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$QJ$2,0),MATCH(Z$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$QJ$2,0),MATCH(Z$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":238},{"$f":"+VLOOKUP($B90,I_ER!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$QJ$2,0),MATCH(AA$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AA$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":209},{"$f":"+VLOOKUP($B90,I_ER!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$QJ$2,0),MATCH(AB$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AB$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":542},{"$f":"+VLOOKUP($B90,I_ER!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$QJ$2,0),MATCH(AC$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AC$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":391},{"$f":"+VLOOKUP($B90,I_ER!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$QJ$2,0),MATCH(AD$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AD$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":396},{"$f":"+VLOOKUP($B90,I_ER!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$QJ$2,0),MATCH(AE$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AE$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":317},{"$f":"+VLOOKUP($B90,I_ER!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$QJ$2,0),MATCH(AF$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AF$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":328},{"$f":"+VLOOKUP($B90,I_ER!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$QJ$2,0),MATCH(AG$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AG$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":282},{"$f":"+VLOOKUP($B90,I_ER!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$QJ$2,0),MATCH(AH$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AH$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":305},{"$f":"+VLOOKUP($B90,I_ER!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$QJ$2,0),MATCH(AI$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AI$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":241},{"$f":"+VLOOKUP($B90,I_ER!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$QJ$2,0),MATCH(AJ$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AJ$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":254},{"$f":"+VLOOKUP($B90,I_ER!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$QJ$2,0),MATCH(AK$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AK$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":190},{"$f":"+VLOOKUP($B90,I_ER!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$QJ$2,0),MATCH(AL$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AL$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":328},{"$f":"+VLOOKUP($B90,I_ER!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$QJ$2,0),MATCH(AM$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AM$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":258},{"$f":"+VLOOKUP($B90,I_ER!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$QJ$2,0),MATCH(AN$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AN$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":650},{"$f":"+VLOOKUP($B90,I_ER!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$QJ$2,0),MATCH(AO$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AO$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":475},{"$f":"+VLOOKUP($B90,I_ER!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$QJ$2,0),MATCH(AP$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AP$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":2013},{"$f":"+VLOOKUP($B90,I_ER!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$QJ$2,0),MATCH(AQ$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AQ$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":1586},{"$f":"+VLOOKUP($B90,I_ER!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$QJ$2,0),MATCH(AR$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AR$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":1515},{"$f":"+VLOOKUP($B90,I_ER!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$QJ$2,0),MATCH(AS$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AS$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":1212},{"$f":"+VLOOKUP($B90,I_ER!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$QJ$2,0),MATCH(AT$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AT$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":610},{"$f":"+VLOOKUP($B90,I_ER!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$QJ$2,0),MATCH(AU$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AU$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":481},{"$f":"+VLOOKUP($B90,I_ER!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$QJ$2,0),MATCH(AV$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AV$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":324},{"$f":"+VLOOKUP($B90,I_ER!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$QJ$2,0),MATCH(AW$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AW$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":255},{"$f":"+VLOOKUP($B90,I_ER!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$QJ$2,0),MATCH(AX$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AX$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":248},{"$f":"+VLOOKUP($B90,I_ER!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$QJ$2,0),MATCH(AY$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AY$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":199}]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"+VLOOKUP($B99,I_ER!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$QJ$2,0),MATCH(D$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$QJ$2,0),MATCH(D$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":45449},{"$f":"+VLOOKUP($B99,I_ER!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$QJ$2,0),MATCH(E$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$QJ$2,0),MATCH(E$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":27389},{"$f":"+VLOOKUP($B99,I_ER!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$QJ$2,0),MATCH(F$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$QJ$2,0),MATCH(F$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":33665},{"$f":"+VLOOKUP($B99,I_ER!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$QJ$2,0),MATCH(G$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$QJ$2,0),MATCH(G$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":19148},{"$f":"+VLOOKUP($B99,I_ER!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$QJ$2,0),MATCH(H$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$QJ$2,0),MATCH(H$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":40004},{"$f":"+VLOOKUP($B99,I_ER!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$QJ$2,0),MATCH(I$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$QJ$2,0),MATCH(I$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":24850},{"$f":"+VLOOKUP($B99,I_ER!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$QJ$2,0),MATCH(J$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$QJ$2,0),MATCH(J$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":34716},{"$f":"+VLOOKUP($B99,I_ER!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$QJ$2,0),MATCH(K$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$QJ$2,0),MATCH(K$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":19266},{"$f":"+VLOOKUP($B99,I_ER!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$QJ$2,0),MATCH(L$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$QJ$2,0),MATCH(L$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":30892},{"$f":"+VLOOKUP($B99,I_ER!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$QJ$2,0),MATCH(M$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$QJ$2,0),MATCH(M$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":16266},{"$f":"+VLOOKUP($B99,I_ER!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$QJ$2,0),MATCH(N$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$QJ$2,0),MATCH(N$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":31948},{"$f":"+VLOOKUP($B99,I_ER!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$QJ$2,0),MATCH(O$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$QJ$2,0),MATCH(O$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":17843},{"$f":"+VLOOKUP($B99,I_ER!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$QJ$2,0),MATCH(P$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$QJ$2,0),MATCH(P$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":49221},{"$f":"+VLOOKUP($B99,I_ER!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$QJ$2,0),MATCH(Q$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$QJ$2,0),MATCH(Q$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":25519},{"$f":"+VLOOKUP($B99,I_ER!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$QJ$2,0),MATCH(R$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$QJ$2,0),MATCH(R$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":56960},{"$f":"+VLOOKUP($B99,I_ER!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$QJ$2,0),MATCH(S$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$QJ$2,0),MATCH(S$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":28643},{"$f":"+VLOOKUP($B99,I_ER!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$QJ$2,0),MATCH(T$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$QJ$2,0),MATCH(T$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":50336},{"$f":"+VLOOKUP($B99,I_ER!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$QJ$2,0),MATCH(U$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$QJ$2,0),MATCH(U$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":29120},{"$f":"+VLOOKUP($B99,I_ER!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$QJ$2,0),MATCH(V$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$QJ$2,0),MATCH(V$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":42682},{"$f":"+VLOOKUP($B99,I_ER!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$QJ$2,0),MATCH(W$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$QJ$2,0),MATCH(W$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":23347},{"$f":"+VLOOKUP($B99,I_ER!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$QJ$2,0),MATCH(X$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$QJ$2,0),MATCH(X$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":43033},{"$f":"+VLOOKUP($B99,I_ER!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$QJ$2,0),MATCH(Y$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$QJ$2,0),MATCH(Y$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":21770},{"$f":"+VLOOKUP($B99,I_ER!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$QJ$2,0),MATCH(Z$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$QJ$2,0),MATCH(Z$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":33406},{"$f":"+VLOOKUP($B99,I_ER!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$QJ$2,0),MATCH(AA$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AA$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":22305},{"$f":"+VLOOKUP($B99,I_ER!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$QJ$2,0),MATCH(AB$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AB$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":47198},{"$f":"+VLOOKUP($B99,I_ER!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$QJ$2,0),MATCH(AC$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AC$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":25640},{"$f":"+VLOOKUP($B99,I_ER!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$QJ$2,0),MATCH(AD$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AD$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":33665},{"$f":"+VLOOKUP($B99,I_ER!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$QJ$2,0),MATCH(AE$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AE$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":19148},{"$f":"+VLOOKUP($B99,I_ER!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$QJ$2,0),MATCH(AF$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AF$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":40004},{"$f":"+VLOOKUP($B99,I_ER!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$QJ$2,0),MATCH(AG$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AG$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":24850},{"$f":"+VLOOKUP($B99,I_ER!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$QJ$2,0),MATCH(AH$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AH$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":34716},{"$f":"+VLOOKUP($B99,I_ER!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$QJ$2,0),MATCH(AI$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AI$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":19266},{"$f":"+VLOOKUP($B99,I_ER!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$QJ$2,0),MATCH(AJ$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AJ$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":29656},{"$f":"+VLOOKUP($B99,I_ER!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$QJ$2,0),MATCH(AK$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AK$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":15876},{"$f":"+VLOOKUP($B99,I_ER!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$QJ$2,0),MATCH(AL$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AL$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":31948},{"$f":"+VLOOKUP($B99,I_ER!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$QJ$2,0),MATCH(AM$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AM$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":17843},{"$f":"+VLOOKUP($B99,I_ER!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$QJ$2,0),MATCH(AN$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AN$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":49221},{"$f":"+VLOOKUP($B99,I_ER!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$QJ$2,0),MATCH(AO$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AO$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":25519},{"$f":"+VLOOKUP($B99,I_ER!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$QJ$2,0),MATCH(AP$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AP$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":56960},{"$f":"+VLOOKUP($B99,I_ER!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$QJ$2,0),MATCH(AQ$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AQ$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":28643},{"$f":"+VLOOKUP($B99,I_ER!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$QJ$2,0),MATCH(AR$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AR$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":50336},{"$f":"+VLOOKUP($B99,I_ER!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$QJ$2,0),MATCH(AS$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AS$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":29120},{"$f":"+VLOOKUP($B99,I_ER!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$QJ$2,0),MATCH(AT$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AT$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":42687},{"$f":"+VLOOKUP($B99,I_ER!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$QJ$2,0),MATCH(AU$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AU$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":23347},{"$f":"+VLOOKUP($B99,I_ER!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$QJ$2,0),MATCH(AV$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AV$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":41438},{"$f":"+VLOOKUP($B99,I_ER!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$QJ$2,0),MATCH(AW$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AW$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":23365},{"$f":"+VLOOKUP($B99,I_ER!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$QJ$2,0),MATCH(AX$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AX$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":34797},{"$f":"+VLOOKUP($B99,I_ER!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$QJ$2,0),MATCH(AY$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AY$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":20914}]
[null,10352,"Skamania County PUD #1",{"$f":"+VLOOKUP($B108,I_ER!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$QJ$2,0),MATCH(D$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$QJ$2,0),MATCH(D$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$QJ$2,0),MATCH(E$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$QJ$2,0),MATCH(E$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$QJ$2,0),MATCH(F$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$QJ$2,0),MATCH(F$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$QJ$2,0),MATCH(G$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$QJ$2,0),MATCH(G$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$QJ$2,0),MATCH(H$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$QJ$2,0),MATCH(H$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$QJ$2,0),MATCH(I$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$QJ$2,0),MATCH(I$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$QJ$2,0),MATCH(J$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$QJ$2,0),MATCH(J$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$QJ$2,0),MATCH(K$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$QJ$2,0),MATCH(K$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$QJ$2,0),MATCH(L$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$QJ$2,0),MATCH(L$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$QJ$2,0),MATCH(M$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$QJ$2,0),MATCH(M$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$QJ$2,0),MATCH(N$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$QJ$2,0),MATCH(N$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$QJ$2,0),MATCH(O$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$QJ$2,0),MATCH(O$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$QJ$2,0),MATCH(P$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$QJ$2,0),MATCH(P$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$QJ$2,0),MATCH(Q$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$QJ$2,0),MATCH(Q$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$QJ$2,0),MATCH(R$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$QJ$2,0),MATCH(R$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$QJ$2,0),MATCH(S$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$QJ$2,0),MATCH(S$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$QJ$2,0),MATCH(T$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$QJ$2,0),MATCH(T$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$QJ$2,0),MATCH(U$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$QJ$2,0),MATCH(U$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$QJ$2,0),MATCH(V$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$QJ$2,0),MATCH(V$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$QJ$2,0),MATCH(W$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$QJ$2,0),MATCH(W$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$QJ$2,0),MATCH(X$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$QJ$2,0),MATCH(X$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$QJ$2,0),MATCH(Y$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$QJ$2,0),MATCH(Y$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$QJ$2,0),MATCH(Z$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$QJ$2,0),MATCH(Z$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$QJ$2,0),MATCH(AA$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AA$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$QJ$2,0),MATCH(AB$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AB$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$QJ$2,0),MATCH(AC$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AC$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$QJ$2,0),MATCH(AD$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AD$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$QJ$2,0),MATCH(AE$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AE$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$QJ$2,0),MATCH(AF$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AF$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$QJ$2,0),MATCH(AG$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AG$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$QJ$2,0),MATCH(AH$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AH$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$QJ$2,0),MATCH(AI$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AI$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$QJ$2,0),MATCH(AJ$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AJ$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$QJ$2,0),MATCH(AK$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AK$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$QJ$2,0),MATCH(AL$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AL$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$QJ$2,0),MATCH(AM$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AM$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$QJ$2,0),MATCH(AN$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AN$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$QJ$2,0),MATCH(AO$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AO$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$QJ$2,0),MATCH(AP$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AP$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$QJ$2,0),MATCH(AQ$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AQ$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$QJ$2,0),MATCH(AR$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AR$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$QJ$2,0),MATCH(AS$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AS$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$QJ$2,0),MATCH(AT$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AT$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$QJ$2,0),MATCH(AU$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AU$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$QJ$2,0),MATCH(AV$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AV$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$QJ$2,0),MATCH(AW$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AW$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$QJ$2,0),MATCH(AX$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AX$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$QJ$2,0),MATCH(AY$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AY$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0}]
[null,10379,"Steilacoom, Town of",{"$f":"+VLOOKUP($B117,I_ER!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$QJ$2,0),MATCH(D$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$QJ$2,0),MATCH(D$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$QJ$2,0),MATCH(E$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$QJ$2,0),MATCH(E$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$QJ$2,0),MATCH(F$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$QJ$2,0),MATCH(F$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$QJ$2,0),MATCH(G$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$QJ$2,0),MATCH(G$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$QJ$2,0),MATCH(H$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$QJ$2,0),MATCH(H$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$QJ$2,0),MATCH(I$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$QJ$2,0),MATCH(I$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$QJ$2,0),MATCH(J$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$QJ$2,0),MATCH(J$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$QJ$2,0),MATCH(K$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$QJ$2,0),MATCH(K$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$QJ$2,0),MATCH(L$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$QJ$2,0),MATCH(L$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$QJ$2,0),MATCH(M$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$QJ$2,0),MATCH(M$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$QJ$2,0),MATCH(N$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$QJ$2,0),MATCH(N$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$QJ$2,0),MATCH(O$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$QJ$2,0),MATCH(O$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$QJ$2,0),MATCH(P$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$QJ$2,0),MATCH(P$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$QJ$2,0),MATCH(Q$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$QJ$2,0),MATCH(Q$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$QJ$2,0),MATCH(R$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$QJ$2,0),MATCH(R$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$QJ$2,0),MATCH(S$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$QJ$2,0),MATCH(S$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$QJ$2,0),MATCH(T$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$QJ$2,0),MATCH(T$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$QJ$2,0),MATCH(U$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$QJ$2,0),MATCH(U$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$QJ$2,0),MATCH(V$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$QJ$2,0),MATCH(V$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$QJ$2,0),MATCH(W$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$QJ$2,0),MATCH(W$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$QJ$2,0),MATCH(X$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$QJ$2,0),MATCH(X$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$QJ$2,0),MATCH(Y$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$QJ$2,0),MATCH(Y$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$QJ$2,0),MATCH(Z$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$QJ$2,0),MATCH(Z$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$QJ$2,0),MATCH(AA$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AA$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$QJ$2,0),MATCH(AB$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AB$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$QJ$2,0),MATCH(AC$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AC$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$QJ$2,0),MATCH(AD$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AD$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$QJ$2,0),MATCH(AE$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AE$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$QJ$2,0),MATCH(AF$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AF$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$QJ$2,0),MATCH(AG$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AG$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$QJ$2,0),MATCH(AH$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AH$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$QJ$2,0),MATCH(AI$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AI$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$QJ$2,0),MATCH(AJ$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AJ$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$QJ$2,0),MATCH(AK$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AK$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$QJ$2,0),MATCH(AL$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AL$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$QJ$2,0),MATCH(AM$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AM$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$QJ$2,0),MATCH(AN$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AN$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$QJ$2,0),MATCH(AO$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AO$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$QJ$2,0),MATCH(AP$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AP$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$QJ$2,0),MATCH(AQ$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AQ$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$QJ$2,0),MATCH(AR$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AR$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$QJ$2,0),MATCH(AS$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AS$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$QJ$2,0),MATCH(AT$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AT$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$QJ$2,0),MATCH(AU$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AU$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$QJ$2,0),MATCH(AV$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AV$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$QJ$2,0),MATCH(AW$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AW$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$QJ$2,0),MATCH(AX$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AX$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$QJ$2,0),MATCH(AY$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AY$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0}]
[null,10440,"Wahkiakum County PUD #1",{"$f":"+VLOOKUP($B126,I_ER!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$QJ$2,0),MATCH(D$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$QJ$2,0),MATCH(D$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$QJ$2,0),MATCH(E$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$QJ$2,0),MATCH(E$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$QJ$2,0),MATCH(F$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$QJ$2,0),MATCH(F$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$QJ$2,0),MATCH(G$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$QJ$2,0),MATCH(G$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$QJ$2,0),MATCH(H$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$QJ$2,0),MATCH(H$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$QJ$2,0),MATCH(I$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$QJ$2,0),MATCH(I$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$QJ$2,0),MATCH(J$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$QJ$2,0),MATCH(J$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$QJ$2,0),MATCH(K$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$QJ$2,0),MATCH(K$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$QJ$2,0),MATCH(L$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$QJ$2,0),MATCH(L$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$QJ$2,0),MATCH(M$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$QJ$2,0),MATCH(M$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$QJ$2,0),MATCH(N$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$QJ$2,0),MATCH(N$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$QJ$2,0),MATCH(O$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$QJ$2,0),MATCH(O$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$QJ$2,0),MATCH(P$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$QJ$2,0),MATCH(P$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$QJ$2,0),MATCH(Q$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$QJ$2,0),MATCH(Q$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$QJ$2,0),MATCH(R$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$QJ$2,0),MATCH(R$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$QJ$2,0),MATCH(S$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$QJ$2,0),MATCH(S$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$QJ$2,0),MATCH(T$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$QJ$2,0),MATCH(T$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$QJ$2,0),MATCH(U$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$QJ$2,0),MATCH(U$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$QJ$2,0),MATCH(V$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$QJ$2,0),MATCH(V$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$QJ$2,0),MATCH(W$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$QJ$2,0),MATCH(W$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$QJ$2,0),MATCH(X$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$QJ$2,0),MATCH(X$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$QJ$2,0),MATCH(Y$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$QJ$2,0),MATCH(Y$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$QJ$2,0),MATCH(Z$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$QJ$2,0),MATCH(Z$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$QJ$2,0),MATCH(AA$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AA$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$QJ$2,0),MATCH(AB$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AB$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$QJ$2,0),MATCH(AC$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AC$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$QJ$2,0),MATCH(AD$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AD$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$QJ$2,0),MATCH(AE$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AE$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$QJ$2,0),MATCH(AF$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AF$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$QJ$2,0),MATCH(AG$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AG$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$QJ$2,0),MATCH(AH$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AH$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$QJ$2,0),MATCH(AI$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AI$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$QJ$2,0),MATCH(AJ$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AJ$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$QJ$2,0),MATCH(AK$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AK$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$QJ$2,0),MATCH(AL$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AL$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$QJ$2,0),MATCH(AM$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AM$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$QJ$2,0),MATCH(AN$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AN$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$QJ$2,0),MATCH(AO$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AO$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$QJ$2,0),MATCH(AP$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AP$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$QJ$2,0),MATCH(AQ$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AQ$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$QJ$2,0),MATCH(AR$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AR$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$QJ$2,0),MATCH(AS$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AS$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$QJ$2,0),MATCH(AT$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AT$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$QJ$2,0),MATCH(AU$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AU$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$QJ$2,0),MATCH(AV$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AV$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$QJ$2,0),MATCH(AW$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AW$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$QJ$2,0),MATCH(AX$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AX$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$QJ$2,0),MATCH(AY$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AY$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"+VLOOKUP($B135,I_ER!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$QJ$2,0),MATCH(D$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$QJ$2,0),MATCH(D$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$QJ$2,0),MATCH(E$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$QJ$2,0),MATCH(E$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$QJ$2,0),MATCH(F$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$QJ$2,0),MATCH(F$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$QJ$2,0),MATCH(G$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$QJ$2,0),MATCH(G$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$QJ$2,0),MATCH(H$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$QJ$2,0),MATCH(H$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$QJ$2,0),MATCH(I$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$QJ$2,0),MATCH(I$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$QJ$2,0),MATCH(J$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$QJ$2,0),MATCH(J$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$QJ$2,0),MATCH(K$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$QJ$2,0),MATCH(K$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$QJ$2,0),MATCH(L$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$QJ$2,0),MATCH(L$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$QJ$2,0),MATCH(M$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$QJ$2,0),MATCH(M$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$QJ$2,0),MATCH(N$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$QJ$2,0),MATCH(N$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$QJ$2,0),MATCH(O$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$QJ$2,0),MATCH(O$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$QJ$2,0),MATCH(P$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$QJ$2,0),MATCH(P$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$QJ$2,0),MATCH(Q$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$QJ$2,0),MATCH(Q$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$QJ$2,0),MATCH(R$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$QJ$2,0),MATCH(R$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$QJ$2,0),MATCH(S$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$QJ$2,0),MATCH(S$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$QJ$2,0),MATCH(T$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$QJ$2,0),MATCH(T$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$QJ$2,0),MATCH(U$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$QJ$2,0),MATCH(U$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$QJ$2,0),MATCH(V$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$QJ$2,0),MATCH(V$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$QJ$2,0),MATCH(W$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$QJ$2,0),MATCH(W$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$QJ$2,0),MATCH(X$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$QJ$2,0),MATCH(X$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$QJ$2,0),MATCH(Y$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$QJ$2,0),MATCH(Y$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$QJ$2,0),MATCH(Z$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$QJ$2,0),MATCH(Z$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$QJ$2,0),MATCH(AA$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AA$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$QJ$2,0),MATCH(AB$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AB$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$QJ$2,0),MATCH(AC$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AC$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$QJ$2,0),MATCH(AD$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AD$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$QJ$2,0),MATCH(AE$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AE$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$QJ$2,0),MATCH(AF$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AF$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$QJ$2,0),MATCH(AG$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AG$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$QJ$2,0),MATCH(AH$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AH$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$QJ$2,0),MATCH(AI$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AI$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$QJ$2,0),MATCH(AJ$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AJ$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$QJ$2,0),MATCH(AK$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AK$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$QJ$2,0),MATCH(AL$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AL$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$QJ$2,0),MATCH(AM$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AM$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$QJ$2,0),MATCH(AN$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AN$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$QJ$2,0),MATCH(AO$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AO$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$QJ$2,0),MATCH(AP$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AP$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$QJ$2,0),MATCH(AQ$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AQ$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$QJ$2,0),MATCH(AR$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AR$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$QJ$2,0),MATCH(AS$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AS$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$QJ$2,0),MATCH(AT$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AT$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$QJ$2,0),MATCH(AU$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AU$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$QJ$2,0),MATCH(AV$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AV$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$QJ$2,0),MATCH(AW$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AW$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$QJ$2,0),MATCH(AX$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AX$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$QJ$2,0),MATCH(AY$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AY$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0}]
[null,11680,"Weiser, City of",{"$f":"+VLOOKUP($B136,I_ER!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$QJ$2,0),MATCH(D$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$QJ$2,0),MATCH(D$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$QJ$2,0),MATCH(E$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$QJ$2,0),MATCH(E$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$QJ$2,0),MATCH(F$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$QJ$2,0),MATCH(F$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$QJ$2,0),MATCH(G$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$QJ$2,0),MATCH(G$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$QJ$2,0),MATCH(H$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$QJ$2,0),MATCH(H$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$QJ$2,0),MATCH(I$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$QJ$2,0),MATCH(I$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$QJ$2,0),MATCH(J$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$QJ$2,0),MATCH(J$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$QJ$2,0),MATCH(K$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$QJ$2,0),MATCH(K$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$QJ$2,0),MATCH(L$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$QJ$2,0),MATCH(L$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$QJ$2,0),MATCH(M$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$QJ$2,0),MATCH(M$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$QJ$2,0),MATCH(N$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$QJ$2,0),MATCH(N$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$QJ$2,0),MATCH(O$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$QJ$2,0),MATCH(O$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$QJ$2,0),MATCH(P$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$QJ$2,0),MATCH(P$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$QJ$2,0),MATCH(Q$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$QJ$2,0),MATCH(Q$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$QJ$2,0),MATCH(R$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$QJ$2,0),MATCH(R$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$QJ$2,0),MATCH(S$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$QJ$2,0),MATCH(S$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$QJ$2,0),MATCH(T$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$QJ$2,0),MATCH(T$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$QJ$2,0),MATCH(U$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$QJ$2,0),MATCH(U$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$QJ$2,0),MATCH(V$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$QJ$2,0),MATCH(V$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$QJ$2,0),MATCH(W$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$QJ$2,0),MATCH(W$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$QJ$2,0),MATCH(X$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$QJ$2,0),MATCH(X$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$QJ$2,0),MATCH(Y$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$QJ$2,0),MATCH(Y$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$QJ$2,0),MATCH(Z$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$QJ$2,0),MATCH(Z$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$QJ$2,0),MATCH(AA$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AA$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$QJ$2,0),MATCH(AB$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AB$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$QJ$2,0),MATCH(AC$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AC$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$QJ$2,0),MATCH(AD$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AD$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$QJ$2,0),MATCH(AE$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AE$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$QJ$2,0),MATCH(AF$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AF$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$QJ$2,0),MATCH(AG$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AG$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$QJ$2,0),MATCH(AH$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AH$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$QJ$2,0),MATCH(AI$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AI$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$QJ$2,0),MATCH(AJ$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AJ$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$QJ$2,0),MATCH(AK$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AK$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$QJ$2,0),MATCH(AL$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AL$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$QJ$2,0),MATCH(AM$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AM$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$QJ$2,0),MATCH(AN$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AN$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$QJ$2,0),MATCH(AO$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AO$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$QJ$2,0),MATCH(AP$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AP$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$QJ$2,0),MATCH(AQ$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AQ$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$QJ$2,0),MATCH(AR$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AR$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$QJ$2,0),MATCH(AS$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AS$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$QJ$2,0),MATCH(AT$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AT$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$QJ$2,0),MATCH(AU$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AU$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$QJ$2,0),MATCH(AV$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AV$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$QJ$2,0),MATCH(AW$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AW$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$QJ$2,0),MATCH(AX$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AX$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$QJ$2,0),MATCH(AY$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AY$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0}]
[null,12026,"Jefferson County PUD #1",{"$f":"+VLOOKUP($B137,I_ER!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$QJ$2,0),MATCH(D$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$QJ$2,0),MATCH(D$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$QJ$2,0),MATCH(E$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$QJ$2,0),MATCH(E$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$QJ$2,0),MATCH(F$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$QJ$2,0),MATCH(F$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$QJ$2,0),MATCH(G$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$QJ$2,0),MATCH(G$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$QJ$2,0),MATCH(H$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$QJ$2,0),MATCH(H$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$QJ$2,0),MATCH(I$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$QJ$2,0),MATCH(I$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$QJ$2,0),MATCH(J$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$QJ$2,0),MATCH(J$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$QJ$2,0),MATCH(K$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$QJ$2,0),MATCH(K$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$QJ$2,0),MATCH(L$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$QJ$2,0),MATCH(L$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$QJ$2,0),MATCH(M$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$QJ$2,0),MATCH(M$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$QJ$2,0),MATCH(N$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$QJ$2,0),MATCH(N$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$QJ$2,0),MATCH(O$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$QJ$2,0),MATCH(O$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$QJ$2,0),MATCH(P$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$QJ$2,0),MATCH(P$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$QJ$2,0),MATCH(Q$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$QJ$2,0),MATCH(Q$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$QJ$2,0),MATCH(R$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$QJ$2,0),MATCH(R$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$QJ$2,0),MATCH(S$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$QJ$2,0),MATCH(S$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$QJ$2,0),MATCH(T$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$QJ$2,0),MATCH(T$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$QJ$2,0),MATCH(U$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$QJ$2,0),MATCH(U$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$QJ$2,0),MATCH(V$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$QJ$2,0),MATCH(V$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$QJ$2,0),MATCH(W$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$QJ$2,0),MATCH(W$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$QJ$2,0),MATCH(X$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$QJ$2,0),MATCH(X$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$QJ$2,0),MATCH(Y$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$QJ$2,0),MATCH(Y$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$QJ$2,0),MATCH(Z$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$QJ$2,0),MATCH(Z$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$QJ$2,0),MATCH(AA$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AA$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$QJ$2,0),MATCH(AB$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AB$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$QJ$2,0),MATCH(AC$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AC$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$QJ$2,0),MATCH(AD$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AD$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$QJ$2,0),MATCH(AE$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AE$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$QJ$2,0),MATCH(AF$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AF$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$QJ$2,0),MATCH(AG$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AG$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$QJ$2,0),MATCH(AH$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AH$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$QJ$2,0),MATCH(AI$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AI$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$QJ$2,0),MATCH(AJ$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AJ$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$QJ$2,0),MATCH(AK$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AK$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$QJ$2,0),MATCH(AL$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AL$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$QJ$2,0),MATCH(AM$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AM$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$QJ$2,0),MATCH(AN$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AN$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$QJ$2,0),MATCH(AO$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AO$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$QJ$2,0),MATCH(AP$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AP$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$QJ$2,0),MATCH(AQ$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AQ$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$QJ$2,0),MATCH(AR$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AR$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$QJ$2,0),MATCH(AS$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AS$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$QJ$2,0),MATCH(AT$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AT$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$QJ$2,0),MATCH(AU$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AU$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$QJ$2,0),MATCH(AV$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AV$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$QJ$2,0),MATCH(AW$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AW$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$QJ$2,0),MATCH(AX$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AX$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$QJ$2,0),MATCH(AY$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AY$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":0}]
[null,10298,"PNGC Aggregate",{"$f":"+VLOOKUP($B138,I_ER!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$QJ$2,0),MATCH(D$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$QJ,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$QJ$2,0),MATCH(D$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":1962},{"$f":"+VLOOKUP($B138,I_ER!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$QJ$2,0),MATCH(E$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$QJ,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$QJ$2,0),MATCH(E$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":1487},{"$f":"+VLOOKUP($B138,I_ER!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$QJ$2,0),MATCH(F$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$QJ,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$QJ$2,0),MATCH(F$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":1740},{"$f":"+VLOOKUP($B138,I_ER!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$QJ$2,0),MATCH(G$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$QJ,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$QJ$2,0),MATCH(G$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":1366},{"$f":"+VLOOKUP($B138,I_ER!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$QJ$2,0),MATCH(H$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$QJ,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$QJ$2,0),MATCH(H$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":1655},{"$f":"+VLOOKUP($B138,I_ER!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$QJ$2,0),MATCH(I$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$QJ,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$QJ$2,0),MATCH(I$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":1398},{"$f":"+VLOOKUP($B138,I_ER!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$QJ$2,0),MATCH(J$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$QJ,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$QJ$2,0),MATCH(J$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":1691},{"$f":"+VLOOKUP($B138,I_ER!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$QJ$2,0),MATCH(K$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$QJ,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$QJ$2,0),MATCH(K$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":1307},{"$f":"+VLOOKUP($B138,I_ER!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$QJ$2,0),MATCH(L$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$QJ,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$QJ$2,0),MATCH(L$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":1650},{"$f":"+VLOOKUP($B138,I_ER!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$QJ$2,0),MATCH(M$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$QJ,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$QJ$2,0),MATCH(M$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":1179},{"$f":"+VLOOKUP($B138,I_ER!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$QJ$2,0),MATCH(N$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$QJ,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$QJ$2,0),MATCH(N$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":1628},{"$f":"+VLOOKUP($B138,I_ER!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$QJ$2,0),MATCH(O$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$QJ,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$QJ$2,0),MATCH(O$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":1206},{"$f":"+VLOOKUP($B138,I_ER!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$QJ$2,0),MATCH(P$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$QJ,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$QJ$2,0),MATCH(P$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":2759},{"$f":"+VLOOKUP($B138,I_ER!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$QJ$2,0),MATCH(Q$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$QJ,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$QJ$2,0),MATCH(Q$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":1934},{"$f":"+VLOOKUP($B138,I_ER!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$QJ$2,0),MATCH(R$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$QJ,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$QJ$2,0),MATCH(R$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":4804},{"$f":"+VLOOKUP($B138,I_ER!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$QJ$2,0),MATCH(S$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$QJ,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$QJ$2,0),MATCH(S$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":3677},{"$f":"+VLOOKUP($B138,I_ER!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$QJ$2,0),MATCH(T$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$QJ,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$QJ$2,0),MATCH(T$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":4588},{"$f":"+VLOOKUP($B138,I_ER!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$QJ$2,0),MATCH(U$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$QJ,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$QJ$2,0),MATCH(U$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":3556},{"$f":"+VLOOKUP($B138,I_ER!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$QJ$2,0),MATCH(V$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$QJ,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$QJ$2,0),MATCH(V$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":3900},{"$f":"+VLOOKUP($B138,I_ER!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$QJ$2,0),MATCH(W$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$QJ,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$QJ$2,0),MATCH(W$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":2947},{"$f":"+VLOOKUP($B138,I_ER!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$QJ$2,0),MATCH(X$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$QJ,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$QJ$2,0),MATCH(X$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":2909},{"$f":"+VLOOKUP($B138,I_ER!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$QJ$2,0),MATCH(Y$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$QJ,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$QJ$2,0),MATCH(Y$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":1988},{"$f":"+VLOOKUP($B138,I_ER!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$QJ$2,0),MATCH(Z$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$QJ,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$QJ$2,0),MATCH(Z$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":1626},{"$f":"+VLOOKUP($B138,I_ER!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$QJ$2,0),MATCH(AA$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$QJ,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AA$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":1319},{"$f":"+VLOOKUP($B138,I_ER!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$QJ$2,0),MATCH(AB$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$QJ,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AB$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":2036},{"$f":"+VLOOKUP($B138,I_ER!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$QJ$2,0),MATCH(AC$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$QJ,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AC$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":1413},{"$f":"+VLOOKUP($B138,I_ER!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$QJ$2,0),MATCH(AD$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$QJ,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AD$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":1740},{"$f":"+VLOOKUP($B138,I_ER!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$QJ$2,0),MATCH(AE$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$QJ,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AE$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":1366},{"$f":"+VLOOKUP($B138,I_ER!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$QJ$2,0),MATCH(AF$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$QJ,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AF$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":1655},{"$f":"+VLOOKUP($B138,I_ER!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$QJ$2,0),MATCH(AG$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$QJ,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AG$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":1398},{"$f":"+VLOOKUP($B138,I_ER!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$QJ$2,0),MATCH(AH$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$QJ,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AH$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":1691},{"$f":"+VLOOKUP($B138,I_ER!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$QJ$2,0),MATCH(AI$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$QJ,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AI$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":1307},{"$f":"+VLOOKUP($B138,I_ER!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$QJ$2,0),MATCH(AJ$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$QJ,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AJ$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":1584},{"$f":"+VLOOKUP($B138,I_ER!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$QJ$2,0),MATCH(AK$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$QJ,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AK$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":1147},{"$f":"+VLOOKUP($B138,I_ER!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$QJ$2,0),MATCH(AL$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$QJ,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AL$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":1628},{"$f":"+VLOOKUP($B138,I_ER!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$QJ$2,0),MATCH(AM$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$QJ,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AM$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":1206},{"$f":"+VLOOKUP($B138,I_ER!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$QJ$2,0),MATCH(AN$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$QJ,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AN$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":2759},{"$f":"+VLOOKUP($B138,I_ER!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$QJ$2,0),MATCH(AO$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$QJ,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AO$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":1934},{"$f":"+VLOOKUP($B138,I_ER!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$QJ$2,0),MATCH(AP$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$QJ,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AP$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":4804},{"$f":"+VLOOKUP($B138,I_ER!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$QJ$2,0),MATCH(AQ$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$QJ,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AQ$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":3677},{"$f":"+VLOOKUP($B138,I_ER!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$QJ$2,0),MATCH(AR$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$QJ,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AR$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":4588},{"$f":"+VLOOKUP($B138,I_ER!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$QJ$2,0),MATCH(AS$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$QJ,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AS$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":3556},{"$f":"+VLOOKUP($B138,I_ER!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$QJ$2,0),MATCH(AT$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$QJ,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AT$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":3900},{"$f":"+VLOOKUP($B138,I_ER!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$QJ$2,0),MATCH(AU$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$QJ,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AU$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":2947},{"$f":"+VLOOKUP($B138,I_ER!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$QJ$2,0),MATCH(AV$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$QJ,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AV$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":2800},{"$f":"+VLOOKUP($B138,I_ER!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$QJ$2,0),MATCH(AW$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$QJ,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AW$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":2097},{"$f":"+VLOOKUP($B138,I_ER!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$QJ$2,0),MATCH(AX$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$QJ,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AX$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":1694},{"$f":"+VLOOKUP($B138,I_ER!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$QJ$2,0),MATCH(AY$2,I_ER!$B$2:$QJ$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$QJ,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$QJ$2,0),MATCH(AY$2,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)","v":1251}]

{"sheet":"New Resources_Spec","index":26,"n_rows":138,"n_cols":51,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"New Resources (MWh)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2023-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2023-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2023-11-01"},"2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",{"$f":"VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(D$2,I_NR!$B$2:$ZZ$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(E$2,I_NR!$B$2:$ZZ$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(F$2,I_NR!$B$2:$ZZ$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(G$2,I_NR!$B$2:$ZZ$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(H$2,I_NR!$B$2:$ZZ$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(I$2,I_NR!$B$2:$ZZ$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(J$2,I_NR!$B$2:$ZZ$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(K$2,I_NR!$B$2:$ZZ$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(L$2,I_NR!$B$2:$ZZ$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(M$2,I_NR!$B$2:$ZZ$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(N$2,I_NR!$B$2:$ZZ$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(O$2,I_NR!$B$2:$ZZ$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(P$2,I_NR!$B$2:$ZZ$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(Q$2,I_NR!$B$2:$ZZ$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(R$2,I_NR!$B$2:$ZZ$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(S$2,I_NR!$B$2:$ZZ$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(T$2,I_NR!$B$2:$ZZ$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(U$2,I_NR!$B$2:$ZZ$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(V$2,I_NR!$B$2:$ZZ$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(W$2,I_NR!$B$2:$ZZ$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(X$2,I_NR!$B$2:$ZZ$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(Y$2,I_NR!$B$2:$ZZ$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(Z$2,I_NR!$B$2:$ZZ$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(AA$2,I_NR!$B$2:$ZZ$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(AB$2,I_NR!$B$2:$ZZ$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(AC$2,I_NR!$B$2:$ZZ$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(AD$2,I_NR!$B$2:$ZZ$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(AE$2,I_NR!$B$2:$ZZ$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(AF$2,I_NR!$B$2:$ZZ$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(AG$2,I_NR!$B$2:$ZZ$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(AH$2,I_NR!$B$2:$ZZ$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(AI$2,I_NR!$B$2:$ZZ$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(AJ$2,I_NR!$B$2:$ZZ$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(AK$2,I_NR!$B$2:$ZZ$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(AL$2,I_NR!$B$2:$ZZ$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(AM$2,I_NR!$B$2:$ZZ$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(AN$2,I_NR!$B$2:$ZZ$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(AO$2,I_NR!$B$2:$ZZ$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(AP$2,I_NR!$B$2:$ZZ$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(AQ$2,I_NR!$B$2:$ZZ$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(AR$2,I_NR!$B$2:$ZZ$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(AS$2,I_NR!$B$2:$ZZ$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(AT$2,I_NR!$B$2:$ZZ$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(AU$2,I_NR!$B$2:$ZZ$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(AV$2,I_NR!$B$2:$ZZ$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(AW$2,I_NR!$B$2:$ZZ$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(AX$2,I_NR!$B$2:$ZZ$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(AY$2,I_NR!$B$2:$ZZ$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY4","v":0}]
[null,10015,"Asotin County PUD #1",{"$f":"VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(D$2,I_NR!$B$2:$ZZ$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(E$2,I_NR!$B$2:$ZZ$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(F$2,I_NR!$B$2:$ZZ$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(G$2,I_NR!$B$2:$ZZ$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(H$2,I_NR!$B$2:$ZZ$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(I$2,I_NR!$B$2:$ZZ$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(J$2,I_NR!$B$2:$ZZ$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(K$2,I_NR!$B$2:$ZZ$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(L$2,I_NR!$B$2:$ZZ$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(M$2,I_NR!$B$2:$ZZ$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(N$2,I_NR!$B$2:$ZZ$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(O$2,I_NR!$B$2:$ZZ$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(P$2,I_NR!$B$2:$ZZ$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(Q$2,I_NR!$B$2:$ZZ$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(R$2,I_NR!$B$2:$ZZ$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(S$2,I_NR!$B$2:$ZZ$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(T$2,I_NR!$B$2:$ZZ$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(U$2,I_NR!$B$2:$ZZ$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(V$2,I_NR!$B$2:$ZZ$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(W$2,I_NR!$B$2:$ZZ$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(X$2,I_NR!$B$2:$ZZ$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(Y$2,I_NR!$B$2:$ZZ$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(Z$2,I_NR!$B$2:$ZZ$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(AA$2,I_NR!$B$2:$ZZ$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(AB$2,I_NR!$B$2:$ZZ$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(AC$2,I_NR!$B$2:$ZZ$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(AD$2,I_NR!$B$2:$ZZ$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(AE$2,I_NR!$B$2:$ZZ$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(AF$2,I_NR!$B$2:$ZZ$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(AG$2,I_NR!$B$2:$ZZ$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(AH$2,I_NR!$B$2:$ZZ$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(AI$2,I_NR!$B$2:$ZZ$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(AJ$2,I_NR!$B$2:$ZZ$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(AK$2,I_NR!$B$2:$ZZ$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(AL$2,I_NR!$B$2:$ZZ$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(AM$2,I_NR!$B$2:$ZZ$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(AN$2,I_NR!$B$2:$ZZ$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(AO$2,I_NR!$B$2:$ZZ$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(AP$2,I_NR!$B$2:$ZZ$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(AQ$2,I_NR!$B$2:$ZZ$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(AR$2,I_NR!$B$2:$ZZ$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(AS$2,I_NR!$B$2:$ZZ$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(AT$2,I_NR!$B$2:$ZZ$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(AU$2,I_NR!$B$2:$ZZ$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(AV$2,I_NR!$B$2:$ZZ$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(AW$2,I_NR!$B$2:$ZZ$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(AX$2,I_NR!$B$2:$ZZ$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(AY$2,I_NR!$B$2:$ZZ$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY5","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(D$2,I_NR!$B$2:$ZZ$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(E$2,I_NR!$B$2:$ZZ$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(F$2,I_NR!$B$2:$ZZ$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(G$2,I_NR!$B$2:$ZZ$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(H$2,I_NR!$B$2:$ZZ$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(I$2,I_NR!$B$2:$ZZ$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(J$2,I_NR!$B$2:$ZZ$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(K$2,I_NR!$B$2:$ZZ$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(L$2,I_NR!$B$2:$ZZ$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(M$2,I_NR!$B$2:$ZZ$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(N$2,I_NR!$B$2:$ZZ$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(O$2,I_NR!$B$2:$ZZ$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(P$2,I_NR!$B$2:$ZZ$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(Q$2,I_NR!$B$2:$ZZ$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(R$2,I_NR!$B$2:$ZZ$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(S$2,I_NR!$B$2:$ZZ$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(T$2,I_NR!$B$2:$ZZ$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(U$2,I_NR!$B$2:$ZZ$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(V$2,I_NR!$B$2:$ZZ$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(W$2,I_NR!$B$2:$ZZ$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(X$2,I_NR!$B$2:$ZZ$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(Y$2,I_NR!$B$2:$ZZ$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(Z$2,I_NR!$B$2:$ZZ$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(AA$2,I_NR!$B$2:$ZZ$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(AB$2,I_NR!$B$2:$ZZ$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(AC$2,I_NR!$B$2:$ZZ$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(AD$2,I_NR!$B$2:$ZZ$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(AE$2,I_NR!$B$2:$ZZ$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(AF$2,I_NR!$B$2:$ZZ$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(AG$2,I_NR!$B$2:$ZZ$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(AH$2,I_NR!$B$2:$ZZ$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(AI$2,I_NR!$B$2:$ZZ$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(AJ$2,I_NR!$B$2:$ZZ$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(AK$2,I_NR!$B$2:$ZZ$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(AL$2,I_NR!$B$2:$ZZ$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(AM$2,I_NR!$B$2:$ZZ$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(AN$2,I_NR!$B$2:$ZZ$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(AO$2,I_NR!$B$2:$ZZ$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(AP$2,I_NR!$B$2:$ZZ$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(AQ$2,I_NR!$B$2:$ZZ$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(AR$2,I_NR!$B$2:$ZZ$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(AS$2,I_NR!$B$2:$ZZ$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(AT$2,I_NR!$B$2:$ZZ$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(AU$2,I_NR!$B$2:$ZZ$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(AV$2,I_NR!$B$2:$ZZ$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(AW$2,I_NR!$B$2:$ZZ$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(AX$2,I_NR!$B$2:$ZZ$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(AY$2,I_NR!$B$2:$ZZ$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY6","v":0}]
[null,10025,"Benton REA",{"$f":"VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(D$2,I_NR!$B$2:$ZZ$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(E$2,I_NR!$B$2:$ZZ$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(F$2,I_NR!$B$2:$ZZ$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(G$2,I_NR!$B$2:$ZZ$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(H$2,I_NR!$B$2:$ZZ$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(I$2,I_NR!$B$2:$ZZ$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(J$2,I_NR!$B$2:$ZZ$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(K$2,I_NR!$B$2:$ZZ$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(L$2,I_NR!$B$2:$ZZ$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(M$2,I_NR!$B$2:$ZZ$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(N$2,I_NR!$B$2:$ZZ$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(O$2,I_NR!$B$2:$ZZ$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(P$2,I_NR!$B$2:$ZZ$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(Q$2,I_NR!$B$2:$ZZ$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(R$2,I_NR!$B$2:$ZZ$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(S$2,I_NR!$B$2:$ZZ$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(T$2,I_NR!$B$2:$ZZ$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(U$2,I_NR!$B$2:$ZZ$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(V$2,I_NR!$B$2:$ZZ$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(W$2,I_NR!$B$2:$ZZ$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(X$2,I_NR!$B$2:$ZZ$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(Y$2,I_NR!$B$2:$ZZ$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(Z$2,I_NR!$B$2:$ZZ$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(AA$2,I_NR!$B$2:$ZZ$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(AB$2,I_NR!$B$2:$ZZ$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(AC$2,I_NR!$B$2:$ZZ$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(AD$2,I_NR!$B$2:$ZZ$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(AE$2,I_NR!$B$2:$ZZ$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(AF$2,I_NR!$B$2:$ZZ$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(AG$2,I_NR!$B$2:$ZZ$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(AH$2,I_NR!$B$2:$ZZ$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(AI$2,I_NR!$B$2:$ZZ$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(AJ$2,I_NR!$B$2:$ZZ$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(AK$2,I_NR!$B$2:$ZZ$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(AL$2,I_NR!$B$2:$ZZ$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(AM$2,I_NR!$B$2:$ZZ$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(AN$2,I_NR!$B$2:$ZZ$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(AO$2,I_NR!$B$2:$ZZ$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(AP$2,I_NR!$B$2:$ZZ$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(AQ$2,I_NR!$B$2:$ZZ$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(AR$2,I_NR!$B$2:$ZZ$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(AS$2,I_NR!$B$2:$ZZ$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(AT$2,I_NR!$B$2:$ZZ$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(AU$2,I_NR!$B$2:$ZZ$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(AV$2,I_NR!$B$2:$ZZ$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(AW$2,I_NR!$B$2:$ZZ$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(AX$2,I_NR!$B$2:$ZZ$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(AY$2,I_NR!$B$2:$ZZ$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY7","v":0}]
[null,10027,"Big Bend Elec Coop",{"$f":"VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(D$2,I_NR!$B$2:$ZZ$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(E$2,I_NR!$B$2:$ZZ$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(F$2,I_NR!$B$2:$ZZ$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(G$2,I_NR!$B$2:$ZZ$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(H$2,I_NR!$B$2:$ZZ$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(I$2,I_NR!$B$2:$ZZ$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(J$2,I_NR!$B$2:$ZZ$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(K$2,I_NR!$B$2:$ZZ$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(L$2,I_NR!$B$2:$ZZ$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(M$2,I_NR!$B$2:$ZZ$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(N$2,I_NR!$B$2:$ZZ$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(O$2,I_NR!$B$2:$ZZ$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(P$2,I_NR!$B$2:$ZZ$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(Q$2,I_NR!$B$2:$ZZ$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(R$2,I_NR!$B$2:$ZZ$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(S$2,I_NR!$B$2:$ZZ$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(T$2,I_NR!$B$2:$ZZ$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(U$2,I_NR!$B$2:$ZZ$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(V$2,I_NR!$B$2:$ZZ$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(W$2,I_NR!$B$2:$ZZ$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(X$2,I_NR!$B$2:$ZZ$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(Y$2,I_NR!$B$2:$ZZ$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(Z$2,I_NR!$B$2:$ZZ$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(AA$2,I_NR!$B$2:$ZZ$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(AB$2,I_NR!$B$2:$ZZ$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(AC$2,I_NR!$B$2:$ZZ$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(AD$2,I_NR!$B$2:$ZZ$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(AE$2,I_NR!$B$2:$ZZ$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(AF$2,I_NR!$B$2:$ZZ$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(AG$2,I_NR!$B$2:$ZZ$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(AH$2,I_NR!$B$2:$ZZ$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(AI$2,I_NR!$B$2:$ZZ$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(AJ$2,I_NR!$B$2:$ZZ$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(AK$2,I_NR!$B$2:$ZZ$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(AL$2,I_NR!$B$2:$ZZ$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(AM$2,I_NR!$B$2:$ZZ$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(AN$2,I_NR!$B$2:$ZZ$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(AO$2,I_NR!$B$2:$ZZ$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(AP$2,I_NR!$B$2:$ZZ$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(AQ$2,I_NR!$B$2:$ZZ$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(AR$2,I_NR!$B$2:$ZZ$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(AS$2,I_NR!$B$2:$ZZ$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(AT$2,I_NR!$B$2:$ZZ$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(AU$2,I_NR!$B$2:$ZZ$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(AV$2,I_NR!$B$2:$ZZ$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(AW$2,I_NR!$B$2:$ZZ$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(AX$2,I_NR!$B$2:$ZZ$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(AY$2,I_NR!$B$2:$ZZ$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY8","v":0}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(D$2,I_NR!$B$2:$ZZ$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(E$2,I_NR!$B$2:$ZZ$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(F$2,I_NR!$B$2:$ZZ$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(G$2,I_NR!$B$2:$ZZ$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(H$2,I_NR!$B$2:$ZZ$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(I$2,I_NR!$B$2:$ZZ$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(J$2,I_NR!$B$2:$ZZ$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(K$2,I_NR!$B$2:$ZZ$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(L$2,I_NR!$B$2:$ZZ$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(M$2,I_NR!$B$2:$ZZ$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(N$2,I_NR!$B$2:$ZZ$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(O$2,I_NR!$B$2:$ZZ$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(P$2,I_NR!$B$2:$ZZ$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(Q$2,I_NR!$B$2:$ZZ$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(R$2,I_NR!$B$2:$ZZ$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(S$2,I_NR!$B$2:$ZZ$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(T$2,I_NR!$B$2:$ZZ$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(U$2,I_NR!$B$2:$ZZ$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(V$2,I_NR!$B$2:$ZZ$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(W$2,I_NR!$B$2:$ZZ$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(X$2,I_NR!$B$2:$ZZ$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(Y$2,I_NR!$B$2:$ZZ$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(Z$2,I_NR!$B$2:$ZZ$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(AA$2,I_NR!$B$2:$ZZ$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(AB$2,I_NR!$B$2:$ZZ$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(AC$2,I_NR!$B$2:$ZZ$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(AD$2,I_NR!$B$2:$ZZ$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(AE$2,I_NR!$B$2:$ZZ$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(AF$2,I_NR!$B$2:$ZZ$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(AG$2,I_NR!$B$2:$ZZ$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(AH$2,I_NR!$B$2:$ZZ$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(AI$2,I_NR!$B$2:$ZZ$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(AJ$2,I_NR!$B$2:$ZZ$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(AK$2,I_NR!$B$2:$ZZ$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(AL$2,I_NR!$B$2:$ZZ$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(AM$2,I_NR!$B$2:$ZZ$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(AN$2,I_NR!$B$2:$ZZ$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(AO$2,I_NR!$B$2:$ZZ$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(AP$2,I_NR!$B$2:$ZZ$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(AQ$2,I_NR!$B$2:$ZZ$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(AR$2,I_NR!$B$2:$ZZ$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(AS$2,I_NR!$B$2:$ZZ$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(AT$2,I_NR!$B$2:$ZZ$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(AU$2,I_NR!$B$2:$ZZ$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(AV$2,I_NR!$B$2:$ZZ$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(AW$2,I_NR!$B$2:$ZZ$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(AX$2,I_NR!$B$2:$ZZ$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(AY$2,I_NR!$B$2:$ZZ$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY9","v":0}]
[null,10044,"Canby, City of",{"$f":"VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(D$2,I_NR!$B$2:$ZZ$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(E$2,I_NR!$B$2:$ZZ$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(F$2,I_NR!$B$2:$ZZ$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(G$2,I_NR!$B$2:$ZZ$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(H$2,I_NR!$B$2:$ZZ$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(I$2,I_NR!$B$2:$ZZ$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(J$2,I_NR!$B$2:$ZZ$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(K$2,I_NR!$B$2:$ZZ$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(L$2,I_NR!$B$2:$ZZ$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(M$2,I_NR!$B$2:$ZZ$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(N$2,I_NR!$B$2:$ZZ$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(O$2,I_NR!$B$2:$ZZ$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(P$2,I_NR!$B$2:$ZZ$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(Q$2,I_NR!$B$2:$ZZ$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(R$2,I_NR!$B$2:$ZZ$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(S$2,I_NR!$B$2:$ZZ$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(T$2,I_NR!$B$2:$ZZ$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(U$2,I_NR!$B$2:$ZZ$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(V$2,I_NR!$B$2:$ZZ$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(W$2,I_NR!$B$2:$ZZ$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(X$2,I_NR!$B$2:$ZZ$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(Y$2,I_NR!$B$2:$ZZ$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(Z$2,I_NR!$B$2:$ZZ$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(AA$2,I_NR!$B$2:$ZZ$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(AB$2,I_NR!$B$2:$ZZ$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(AC$2,I_NR!$B$2:$ZZ$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(AD$2,I_NR!$B$2:$ZZ$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(AE$2,I_NR!$B$2:$ZZ$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(AF$2,I_NR!$B$2:$ZZ$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(AG$2,I_NR!$B$2:$ZZ$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(AH$2,I_NR!$B$2:$ZZ$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(AI$2,I_NR!$B$2:$ZZ$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(AJ$2,I_NR!$B$2:$ZZ$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(AK$2,I_NR!$B$2:$ZZ$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(AL$2,I_NR!$B$2:$ZZ$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(AM$2,I_NR!$B$2:$ZZ$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(AN$2,I_NR!$B$2:$ZZ$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(AO$2,I_NR!$B$2:$ZZ$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(AP$2,I_NR!$B$2:$ZZ$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(AQ$2,I_NR!$B$2:$ZZ$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(AR$2,I_NR!$B$2:$ZZ$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(AS$2,I_NR!$B$2:$ZZ$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(AT$2,I_NR!$B$2:$ZZ$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(AU$2,I_NR!$B$2:$ZZ$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(AV$2,I_NR!$B$2:$ZZ$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(AW$2,I_NR!$B$2:$ZZ$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(AX$2,I_NR!$B$2:$ZZ$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(AY$2,I_NR!$B$2:$ZZ$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY10","v":0}]
[null,10046,"Central Electric Coop",{"$f":"VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(D$2,I_NR!$B$2:$ZZ$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(E$2,I_NR!$B$2:$ZZ$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(F$2,I_NR!$B$2:$ZZ$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(G$2,I_NR!$B$2:$ZZ$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(H$2,I_NR!$B$2:$ZZ$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(I$2,I_NR!$B$2:$ZZ$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(J$2,I_NR!$B$2:$ZZ$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(K$2,I_NR!$B$2:$ZZ$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(L$2,I_NR!$B$2:$ZZ$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(M$2,I_NR!$B$2:$ZZ$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(N$2,I_NR!$B$2:$ZZ$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(O$2,I_NR!$B$2:$ZZ$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(P$2,I_NR!$B$2:$ZZ$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(Q$2,I_NR!$B$2:$ZZ$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(R$2,I_NR!$B$2:$ZZ$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(S$2,I_NR!$B$2:$ZZ$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(T$2,I_NR!$B$2:$ZZ$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(U$2,I_NR!$B$2:$ZZ$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(V$2,I_NR!$B$2:$ZZ$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(W$2,I_NR!$B$2:$ZZ$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(X$2,I_NR!$B$2:$ZZ$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(Y$2,I_NR!$B$2:$ZZ$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(Z$2,I_NR!$B$2:$ZZ$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(AA$2,I_NR!$B$2:$ZZ$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(AB$2,I_NR!$B$2:$ZZ$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(AC$2,I_NR!$B$2:$ZZ$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(AD$2,I_NR!$B$2:$ZZ$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(AE$2,I_NR!$B$2:$ZZ$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(AF$2,I_NR!$B$2:$ZZ$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(AG$2,I_NR!$B$2:$ZZ$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(AH$2,I_NR!$B$2:$ZZ$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(AI$2,I_NR!$B$2:$ZZ$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(AJ$2,I_NR!$B$2:$ZZ$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(AK$2,I_NR!$B$2:$ZZ$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(AL$2,I_NR!$B$2:$ZZ$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(AM$2,I_NR!$B$2:$ZZ$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(AN$2,I_NR!$B$2:$ZZ$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(AO$2,I_NR!$B$2:$ZZ$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(AP$2,I_NR!$B$2:$ZZ$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(AQ$2,I_NR!$B$2:$ZZ$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(AR$2,I_NR!$B$2:$ZZ$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(AS$2,I_NR!$B$2:$ZZ$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(AT$2,I_NR!$B$2:$ZZ$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(AU$2,I_NR!$B$2:$ZZ$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(AV$2,I_NR!$B$2:$ZZ$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(AW$2,I_NR!$B$2:$ZZ$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(AX$2,I_NR!$B$2:$ZZ$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(AY$2,I_NR!$B$2:$ZZ$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY11","v":0}]
[null,10047,"Central Lincoln PUD",{"$f":"VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(D$2,I_NR!$B$2:$ZZ$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(E$2,I_NR!$B$2:$ZZ$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(F$2,I_NR!$B$2:$ZZ$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(G$2,I_NR!$B$2:$ZZ$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(H$2,I_NR!$B$2:$ZZ$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(I$2,I_NR!$B$2:$ZZ$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(J$2,I_NR!$B$2:$ZZ$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(K$2,I_NR!$B$2:$ZZ$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(L$2,I_NR!$B$2:$ZZ$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(M$2,I_NR!$B$2:$ZZ$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(N$2,I_NR!$B$2:$ZZ$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(O$2,I_NR!$B$2:$ZZ$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(P$2,I_NR!$B$2:$ZZ$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(Q$2,I_NR!$B$2:$ZZ$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(R$2,I_NR!$B$2:$ZZ$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(S$2,I_NR!$B$2:$ZZ$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(T$2,I_NR!$B$2:$ZZ$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(U$2,I_NR!$B$2:$ZZ$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(V$2,I_NR!$B$2:$ZZ$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(W$2,I_NR!$B$2:$ZZ$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(X$2,I_NR!$B$2:$ZZ$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(Y$2,I_NR!$B$2:$ZZ$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(Z$2,I_NR!$B$2:$ZZ$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(AA$2,I_NR!$B$2:$ZZ$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(AB$2,I_NR!$B$2:$ZZ$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(AC$2,I_NR!$B$2:$ZZ$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(AD$2,I_NR!$B$2:$ZZ$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(AE$2,I_NR!$B$2:$ZZ$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(AF$2,I_NR!$B$2:$ZZ$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(AG$2,I_NR!$B$2:$ZZ$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(AH$2,I_NR!$B$2:$ZZ$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(AI$2,I_NR!$B$2:$ZZ$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(AJ$2,I_NR!$B$2:$ZZ$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(AK$2,I_NR!$B$2:$ZZ$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(AL$2,I_NR!$B$2:$ZZ$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(AM$2,I_NR!$B$2:$ZZ$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(AN$2,I_NR!$B$2:$ZZ$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(AO$2,I_NR!$B$2:$ZZ$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(AP$2,I_NR!$B$2:$ZZ$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(AQ$2,I_NR!$B$2:$ZZ$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(AR$2,I_NR!$B$2:$ZZ$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(AS$2,I_NR!$B$2:$ZZ$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(AT$2,I_NR!$B$2:$ZZ$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(AU$2,I_NR!$B$2:$ZZ$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(AV$2,I_NR!$B$2:$ZZ$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(AW$2,I_NR!$B$2:$ZZ$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(AX$2,I_NR!$B$2:$ZZ$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(AY$2,I_NR!$B$2:$ZZ$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY12","v":0}]
[null,10055,"Albion, City of",{"$f":"VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(D$2,I_NR!$B$2:$ZZ$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(E$2,I_NR!$B$2:$ZZ$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(F$2,I_NR!$B$2:$ZZ$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(G$2,I_NR!$B$2:$ZZ$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(H$2,I_NR!$B$2:$ZZ$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(I$2,I_NR!$B$2:$ZZ$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(J$2,I_NR!$B$2:$ZZ$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(K$2,I_NR!$B$2:$ZZ$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(L$2,I_NR!$B$2:$ZZ$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(M$2,I_NR!$B$2:$ZZ$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(N$2,I_NR!$B$2:$ZZ$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(O$2,I_NR!$B$2:$ZZ$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(P$2,I_NR!$B$2:$ZZ$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(Q$2,I_NR!$B$2:$ZZ$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(R$2,I_NR!$B$2:$ZZ$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(S$2,I_NR!$B$2:$ZZ$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(T$2,I_NR!$B$2:$ZZ$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(U$2,I_NR!$B$2:$ZZ$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(V$2,I_NR!$B$2:$ZZ$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(W$2,I_NR!$B$2:$ZZ$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(X$2,I_NR!$B$2:$ZZ$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(Y$2,I_NR!$B$2:$ZZ$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(Z$2,I_NR!$B$2:$ZZ$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(AA$2,I_NR!$B$2:$ZZ$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(AB$2,I_NR!$B$2:$ZZ$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(AC$2,I_NR!$B$2:$ZZ$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(AD$2,I_NR!$B$2:$ZZ$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(AE$2,I_NR!$B$2:$ZZ$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(AF$2,I_NR!$B$2:$ZZ$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(AG$2,I_NR!$B$2:$ZZ$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(AH$2,I_NR!$B$2:$ZZ$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(AI$2,I_NR!$B$2:$ZZ$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(AJ$2,I_NR!$B$2:$ZZ$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(AK$2,I_NR!$B$2:$ZZ$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(AL$2,I_NR!$B$2:$ZZ$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(AM$2,I_NR!$B$2:$ZZ$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(AN$2,I_NR!$B$2:$ZZ$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(AO$2,I_NR!$B$2:$ZZ$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(AP$2,I_NR!$B$2:$ZZ$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(AQ$2,I_NR!$B$2:$ZZ$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(AR$2,I_NR!$B$2:$ZZ$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(AS$2,I_NR!$B$2:$ZZ$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(AT$2,I_NR!$B$2:$ZZ$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(AU$2,I_NR!$B$2:$ZZ$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(AV$2,I_NR!$B$2:$ZZ$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(AW$2,I_NR!$B$2:$ZZ$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(AX$2,I_NR!$B$2:$ZZ$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(AY$2,I_NR!$B$2:$ZZ$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY13","v":0}]
[null,10057,"Ashland, City of",{"$f":"VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(D$2,I_NR!$B$2:$ZZ$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(E$2,I_NR!$B$2:$ZZ$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(F$2,I_NR!$B$2:$ZZ$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(G$2,I_NR!$B$2:$ZZ$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(H$2,I_NR!$B$2:$ZZ$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(I$2,I_NR!$B$2:$ZZ$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(J$2,I_NR!$B$2:$ZZ$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(K$2,I_NR!$B$2:$ZZ$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(L$2,I_NR!$B$2:$ZZ$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(M$2,I_NR!$B$2:$ZZ$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(N$2,I_NR!$B$2:$ZZ$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(O$2,I_NR!$B$2:$ZZ$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(P$2,I_NR!$B$2:$ZZ$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(Q$2,I_NR!$B$2:$ZZ$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(R$2,I_NR!$B$2:$ZZ$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(S$2,I_NR!$B$2:$ZZ$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(T$2,I_NR!$B$2:$ZZ$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(U$2,I_NR!$B$2:$ZZ$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(V$2,I_NR!$B$2:$ZZ$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(W$2,I_NR!$B$2:$ZZ$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(X$2,I_NR!$B$2:$ZZ$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(Y$2,I_NR!$B$2:$ZZ$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(Z$2,I_NR!$B$2:$ZZ$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(AA$2,I_NR!$B$2:$ZZ$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(AB$2,I_NR!$B$2:$ZZ$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(AC$2,I_NR!$B$2:$ZZ$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(AD$2,I_NR!$B$2:$ZZ$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(AE$2,I_NR!$B$2:$ZZ$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(AF$2,I_NR!$B$2:$ZZ$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(AG$2,I_NR!$B$2:$ZZ$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(AH$2,I_NR!$B$2:$ZZ$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(AI$2,I_NR!$B$2:$ZZ$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(AJ$2,I_NR!$B$2:$ZZ$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(AK$2,I_NR!$B$2:$ZZ$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(AL$2,I_NR!$B$2:$ZZ$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(AM$2,I_NR!$B$2:$ZZ$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(AN$2,I_NR!$B$2:$ZZ$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(AO$2,I_NR!$B$2:$ZZ$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(AP$2,I_NR!$B$2:$ZZ$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(AQ$2,I_NR!$B$2:$ZZ$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(AR$2,I_NR!$B$2:$ZZ$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(AS$2,I_NR!$B$2:$ZZ$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(AT$2,I_NR!$B$2:$ZZ$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(AU$2,I_NR!$B$2:$ZZ$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(AV$2,I_NR!$B$2:$ZZ$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(AW$2,I_NR!$B$2:$ZZ$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(AX$2,I_NR!$B$2:$ZZ$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(AY$2,I_NR!$B$2:$ZZ$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY14","v":0}]
[null,10059,"Bandon, City of",{"$f":"VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(D$2,I_NR!$B$2:$ZZ$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(E$2,I_NR!$B$2:$ZZ$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(F$2,I_NR!$B$2:$ZZ$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(G$2,I_NR!$B$2:$ZZ$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(H$2,I_NR!$B$2:$ZZ$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(I$2,I_NR!$B$2:$ZZ$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(J$2,I_NR!$B$2:$ZZ$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(K$2,I_NR!$B$2:$ZZ$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(L$2,I_NR!$B$2:$ZZ$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(M$2,I_NR!$B$2:$ZZ$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(N$2,I_NR!$B$2:$ZZ$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(O$2,I_NR!$B$2:$ZZ$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(P$2,I_NR!$B$2:$ZZ$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(Q$2,I_NR!$B$2:$ZZ$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(R$2,I_NR!$B$2:$ZZ$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(S$2,I_NR!$B$2:$ZZ$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(T$2,I_NR!$B$2:$ZZ$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(U$2,I_NR!$B$2:$ZZ$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(V$2,I_NR!$B$2:$ZZ$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(W$2,I_NR!$B$2:$ZZ$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(X$2,I_NR!$B$2:$ZZ$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(Y$2,I_NR!$B$2:$ZZ$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(Z$2,I_NR!$B$2:$ZZ$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(AA$2,I_NR!$B$2:$ZZ$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(AB$2,I_NR!$B$2:$ZZ$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(AC$2,I_NR!$B$2:$ZZ$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(AD$2,I_NR!$B$2:$ZZ$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(AE$2,I_NR!$B$2:$ZZ$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(AF$2,I_NR!$B$2:$ZZ$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(AG$2,I_NR!$B$2:$ZZ$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(AH$2,I_NR!$B$2:$ZZ$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(AI$2,I_NR!$B$2:$ZZ$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(AJ$2,I_NR!$B$2:$ZZ$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(AK$2,I_NR!$B$2:$ZZ$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(AL$2,I_NR!$B$2:$ZZ$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(AM$2,I_NR!$B$2:$ZZ$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(AN$2,I_NR!$B$2:$ZZ$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(AO$2,I_NR!$B$2:$ZZ$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(AP$2,I_NR!$B$2:$ZZ$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(AQ$2,I_NR!$B$2:$ZZ$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(AR$2,I_NR!$B$2:$ZZ$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(AS$2,I_NR!$B$2:$ZZ$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(AT$2,I_NR!$B$2:$ZZ$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(AU$2,I_NR!$B$2:$ZZ$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(AV$2,I_NR!$B$2:$ZZ$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(AW$2,I_NR!$B$2:$ZZ$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(AX$2,I_NR!$B$2:$ZZ$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(AY$2,I_NR!$B$2:$ZZ$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY15","v":0}]
[null,10062,"Bonners Ferry, City of",{"$f":"VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(D$2,I_NR!$B$2:$ZZ$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(E$2,I_NR!$B$2:$ZZ$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(F$2,I_NR!$B$2:$ZZ$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(G$2,I_NR!$B$2:$ZZ$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(H$2,I_NR!$B$2:$ZZ$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(I$2,I_NR!$B$2:$ZZ$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(J$2,I_NR!$B$2:$ZZ$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(K$2,I_NR!$B$2:$ZZ$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(L$2,I_NR!$B$2:$ZZ$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(M$2,I_NR!$B$2:$ZZ$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(N$2,I_NR!$B$2:$ZZ$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(O$2,I_NR!$B$2:$ZZ$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(P$2,I_NR!$B$2:$ZZ$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(Q$2,I_NR!$B$2:$ZZ$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(R$2,I_NR!$B$2:$ZZ$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(S$2,I_NR!$B$2:$ZZ$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(T$2,I_NR!$B$2:$ZZ$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(U$2,I_NR!$B$2:$ZZ$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(V$2,I_NR!$B$2:$ZZ$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(W$2,I_NR!$B$2:$ZZ$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(X$2,I_NR!$B$2:$ZZ$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(Y$2,I_NR!$B$2:$ZZ$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(Z$2,I_NR!$B$2:$ZZ$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(AA$2,I_NR!$B$2:$ZZ$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(AB$2,I_NR!$B$2:$ZZ$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(AC$2,I_NR!$B$2:$ZZ$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(AD$2,I_NR!$B$2:$ZZ$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(AE$2,I_NR!$B$2:$ZZ$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(AF$2,I_NR!$B$2:$ZZ$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(AG$2,I_NR!$B$2:$ZZ$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(AH$2,I_NR!$B$2:$ZZ$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(AI$2,I_NR!$B$2:$ZZ$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(AJ$2,I_NR!$B$2:$ZZ$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(AK$2,I_NR!$B$2:$ZZ$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(AL$2,I_NR!$B$2:$ZZ$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(AM$2,I_NR!$B$2:$ZZ$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(AN$2,I_NR!$B$2:$ZZ$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(AO$2,I_NR!$B$2:$ZZ$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(AP$2,I_NR!$B$2:$ZZ$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(AQ$2,I_NR!$B$2:$ZZ$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(AR$2,I_NR!$B$2:$ZZ$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(AS$2,I_NR!$B$2:$ZZ$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(AT$2,I_NR!$B$2:$ZZ$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(AU$2,I_NR!$B$2:$ZZ$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(AV$2,I_NR!$B$2:$ZZ$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(AW$2,I_NR!$B$2:$ZZ$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(AX$2,I_NR!$B$2:$ZZ$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(AY$2,I_NR!$B$2:$ZZ$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY17","v":0}]
[null,10074,"Forest Grove, City of",{"$f":"VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(D$2,I_NR!$B$2:$ZZ$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(E$2,I_NR!$B$2:$ZZ$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(F$2,I_NR!$B$2:$ZZ$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(G$2,I_NR!$B$2:$ZZ$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(H$2,I_NR!$B$2:$ZZ$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(I$2,I_NR!$B$2:$ZZ$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(J$2,I_NR!$B$2:$ZZ$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(K$2,I_NR!$B$2:$ZZ$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(L$2,I_NR!$B$2:$ZZ$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(M$2,I_NR!$B$2:$ZZ$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(N$2,I_NR!$B$2:$ZZ$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(O$2,I_NR!$B$2:$ZZ$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(P$2,I_NR!$B$2:$ZZ$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(Q$2,I_NR!$B$2:$ZZ$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(R$2,I_NR!$B$2:$ZZ$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(S$2,I_NR!$B$2:$ZZ$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(T$2,I_NR!$B$2:$ZZ$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(U$2,I_NR!$B$2:$ZZ$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(V$2,I_NR!$B$2:$ZZ$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(W$2,I_NR!$B$2:$ZZ$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(X$2,I_NR!$B$2:$ZZ$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(Y$2,I_NR!$B$2:$ZZ$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(Z$2,I_NR!$B$2:$ZZ$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(AA$2,I_NR!$B$2:$ZZ$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(AB$2,I_NR!$B$2:$ZZ$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(AC$2,I_NR!$B$2:$ZZ$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(AD$2,I_NR!$B$2:$ZZ$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(AE$2,I_NR!$B$2:$ZZ$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(AF$2,I_NR!$B$2:$ZZ$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(AG$2,I_NR!$B$2:$ZZ$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(AH$2,I_NR!$B$2:$ZZ$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(AI$2,I_NR!$B$2:$ZZ$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(AJ$2,I_NR!$B$2:$ZZ$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(AK$2,I_NR!$B$2:$ZZ$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(AL$2,I_NR!$B$2:$ZZ$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(AM$2,I_NR!$B$2:$ZZ$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(AN$2,I_NR!$B$2:$ZZ$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(AO$2,I_NR!$B$2:$ZZ$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(AP$2,I_NR!$B$2:$ZZ$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(AQ$2,I_NR!$B$2:$ZZ$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(AR$2,I_NR!$B$2:$ZZ$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(AS$2,I_NR!$B$2:$ZZ$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(AT$2,I_NR!$B$2:$ZZ$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(AU$2,I_NR!$B$2:$ZZ$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(AV$2,I_NR!$B$2:$ZZ$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(AW$2,I_NR!$B$2:$ZZ$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(AX$2,I_NR!$B$2:$ZZ$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(AY$2,I_NR!$B$2:$ZZ$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY26","v":0}]
[null,10087,"Port Angeles, City of",{"$f":"VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(D$2,I_NR!$B$2:$ZZ$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(E$2,I_NR!$B$2:$ZZ$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(F$2,I_NR!$B$2:$ZZ$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(G$2,I_NR!$B$2:$ZZ$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(H$2,I_NR!$B$2:$ZZ$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(I$2,I_NR!$B$2:$ZZ$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(J$2,I_NR!$B$2:$ZZ$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(K$2,I_NR!$B$2:$ZZ$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(L$2,I_NR!$B$2:$ZZ$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(M$2,I_NR!$B$2:$ZZ$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(N$2,I_NR!$B$2:$ZZ$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(O$2,I_NR!$B$2:$ZZ$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(P$2,I_NR!$B$2:$ZZ$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(Q$2,I_NR!$B$2:$ZZ$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(R$2,I_NR!$B$2:$ZZ$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(S$2,I_NR!$B$2:$ZZ$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(T$2,I_NR!$B$2:$ZZ$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(U$2,I_NR!$B$2:$ZZ$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(V$2,I_NR!$B$2:$ZZ$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(W$2,I_NR!$B$2:$ZZ$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(X$2,I_NR!$B$2:$ZZ$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(Y$2,I_NR!$B$2:$ZZ$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(Z$2,I_NR!$B$2:$ZZ$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(AA$2,I_NR!$B$2:$ZZ$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(AB$2,I_NR!$B$2:$ZZ$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(AC$2,I_NR!$B$2:$ZZ$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(AD$2,I_NR!$B$2:$ZZ$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(AE$2,I_NR!$B$2:$ZZ$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(AF$2,I_NR!$B$2:$ZZ$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(AG$2,I_NR!$B$2:$ZZ$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(AH$2,I_NR!$B$2:$ZZ$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(AI$2,I_NR!$B$2:$ZZ$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(AJ$2,I_NR!$B$2:$ZZ$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(AK$2,I_NR!$B$2:$ZZ$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(AL$2,I_NR!$B$2:$ZZ$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(AM$2,I_NR!$B$2:$ZZ$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(AN$2,I_NR!$B$2:$ZZ$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(AO$2,I_NR!$B$2:$ZZ$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(AP$2,I_NR!$B$2:$ZZ$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(AQ$2,I_NR!$B$2:$ZZ$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(AR$2,I_NR!$B$2:$ZZ$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(AS$2,I_NR!$B$2:$ZZ$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(AT$2,I_NR!$B$2:$ZZ$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(AU$2,I_NR!$B$2:$ZZ$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(AV$2,I_NR!$B$2:$ZZ$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(AW$2,I_NR!$B$2:$ZZ$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(AX$2,I_NR!$B$2:$ZZ$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(AY$2,I_NR!$B$2:$ZZ$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY35","v":0}]
[null,10106,"Clearwater Power",{"$f":"VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(D$2,I_NR!$B$2:$ZZ$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(E$2,I_NR!$B$2:$ZZ$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(F$2,I_NR!$B$2:$ZZ$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(G$2,I_NR!$B$2:$ZZ$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(H$2,I_NR!$B$2:$ZZ$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(I$2,I_NR!$B$2:$ZZ$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(J$2,I_NR!$B$2:$ZZ$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(K$2,I_NR!$B$2:$ZZ$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(L$2,I_NR!$B$2:$ZZ$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(M$2,I_NR!$B$2:$ZZ$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(N$2,I_NR!$B$2:$ZZ$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(O$2,I_NR!$B$2:$ZZ$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(P$2,I_NR!$B$2:$ZZ$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(Q$2,I_NR!$B$2:$ZZ$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(R$2,I_NR!$B$2:$ZZ$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(S$2,I_NR!$B$2:$ZZ$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(T$2,I_NR!$B$2:$ZZ$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(U$2,I_NR!$B$2:$ZZ$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(V$2,I_NR!$B$2:$ZZ$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(W$2,I_NR!$B$2:$ZZ$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(X$2,I_NR!$B$2:$ZZ$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(Y$2,I_NR!$B$2:$ZZ$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(Z$2,I_NR!$B$2:$ZZ$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(AA$2,I_NR!$B$2:$ZZ$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(AB$2,I_NR!$B$2:$ZZ$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(AC$2,I_NR!$B$2:$ZZ$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(AD$2,I_NR!$B$2:$ZZ$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(AE$2,I_NR!$B$2:$ZZ$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(AF$2,I_NR!$B$2:$ZZ$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(AG$2,I_NR!$B$2:$ZZ$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(AH$2,I_NR!$B$2:$ZZ$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(AI$2,I_NR!$B$2:$ZZ$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(AJ$2,I_NR!$B$2:$ZZ$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(AK$2,I_NR!$B$2:$ZZ$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(AL$2,I_NR!$B$2:$ZZ$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(AM$2,I_NR!$B$2:$ZZ$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(AN$2,I_NR!$B$2:$ZZ$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(AO$2,I_NR!$B$2:$ZZ$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(AP$2,I_NR!$B$2:$ZZ$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(AQ$2,I_NR!$B$2:$ZZ$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(AR$2,I_NR!$B$2:$ZZ$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(AS$2,I_NR!$B$2:$ZZ$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(AT$2,I_NR!$B$2:$ZZ$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(AU$2,I_NR!$B$2:$ZZ$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(AV$2,I_NR!$B$2:$ZZ$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(AW$2,I_NR!$B$2:$ZZ$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(AX$2,I_NR!$B$2:$ZZ$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(AY$2,I_NR!$B$2:$ZZ$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY44","v":0}]
[null,10136,"Douglas Electric Cooperative",{"$f":"VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(D$2,I_NR!$B$2:$ZZ$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(E$2,I_NR!$B$2:$ZZ$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(F$2,I_NR!$B$2:$ZZ$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(G$2,I_NR!$B$2:$ZZ$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(H$2,I_NR!$B$2:$ZZ$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(I$2,I_NR!$B$2:$ZZ$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(J$2,I_NR!$B$2:$ZZ$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(K$2,I_NR!$B$2:$ZZ$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(L$2,I_NR!$B$2:$ZZ$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(M$2,I_NR!$B$2:$ZZ$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(N$2,I_NR!$B$2:$ZZ$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(O$2,I_NR!$B$2:$ZZ$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(P$2,I_NR!$B$2:$ZZ$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(Q$2,I_NR!$B$2:$ZZ$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(R$2,I_NR!$B$2:$ZZ$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(S$2,I_NR!$B$2:$ZZ$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(T$2,I_NR!$B$2:$ZZ$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(U$2,I_NR!$B$2:$ZZ$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(V$2,I_NR!$B$2:$ZZ$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(W$2,I_NR!$B$2:$ZZ$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(X$2,I_NR!$B$2:$ZZ$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(Y$2,I_NR!$B$2:$ZZ$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(Z$2,I_NR!$B$2:$ZZ$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(AA$2,I_NR!$B$2:$ZZ$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(AB$2,I_NR!$B$2:$ZZ$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(AC$2,I_NR!$B$2:$ZZ$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(AD$2,I_NR!$B$2:$ZZ$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(AE$2,I_NR!$B$2:$ZZ$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(AF$2,I_NR!$B$2:$ZZ$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(AG$2,I_NR!$B$2:$ZZ$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(AH$2,I_NR!$B$2:$ZZ$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(AI$2,I_NR!$B$2:$ZZ$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(AJ$2,I_NR!$B$2:$ZZ$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(AK$2,I_NR!$B$2:$ZZ$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(AL$2,I_NR!$B$2:$ZZ$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(AM$2,I_NR!$B$2:$ZZ$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(AN$2,I_NR!$B$2:$ZZ$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(AO$2,I_NR!$B$2:$ZZ$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(AP$2,I_NR!$B$2:$ZZ$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(AQ$2,I_NR!$B$2:$ZZ$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(AR$2,I_NR!$B$2:$ZZ$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(AS$2,I_NR!$B$2:$ZZ$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(AT$2,I_NR!$B$2:$ZZ$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(AU$2,I_NR!$B$2:$ZZ$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(AV$2,I_NR!$B$2:$ZZ$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(AW$2,I_NR!$B$2:$ZZ$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(AX$2,I_NR!$B$2:$ZZ$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(AY$2,I_NR!$B$2:$ZZ$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY53","v":0}]
[null,10174,"Farmers Elec Coop",{"$f":"VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(D$2,I_NR!$B$2:$ZZ$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(E$2,I_NR!$B$2:$ZZ$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(F$2,I_NR!$B$2:$ZZ$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(G$2,I_NR!$B$2:$ZZ$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(H$2,I_NR!$B$2:$ZZ$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(I$2,I_NR!$B$2:$ZZ$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(J$2,I_NR!$B$2:$ZZ$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(K$2,I_NR!$B$2:$ZZ$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(L$2,I_NR!$B$2:$ZZ$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(M$2,I_NR!$B$2:$ZZ$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(N$2,I_NR!$B$2:$ZZ$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(O$2,I_NR!$B$2:$ZZ$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(P$2,I_NR!$B$2:$ZZ$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(Q$2,I_NR!$B$2:$ZZ$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(R$2,I_NR!$B$2:$ZZ$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(S$2,I_NR!$B$2:$ZZ$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(T$2,I_NR!$B$2:$ZZ$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(U$2,I_NR!$B$2:$ZZ$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(V$2,I_NR!$B$2:$ZZ$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(W$2,I_NR!$B$2:$ZZ$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(X$2,I_NR!$B$2:$ZZ$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(Y$2,I_NR!$B$2:$ZZ$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(Z$2,I_NR!$B$2:$ZZ$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(AA$2,I_NR!$B$2:$ZZ$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(AB$2,I_NR!$B$2:$ZZ$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(AC$2,I_NR!$B$2:$ZZ$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(AD$2,I_NR!$B$2:$ZZ$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(AE$2,I_NR!$B$2:$ZZ$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(AF$2,I_NR!$B$2:$ZZ$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(AG$2,I_NR!$B$2:$ZZ$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(AH$2,I_NR!$B$2:$ZZ$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(AI$2,I_NR!$B$2:$ZZ$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(AJ$2,I_NR!$B$2:$ZZ$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(AK$2,I_NR!$B$2:$ZZ$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(AL$2,I_NR!$B$2:$ZZ$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(AM$2,I_NR!$B$2:$ZZ$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(AN$2,I_NR!$B$2:$ZZ$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(AO$2,I_NR!$B$2:$ZZ$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(AP$2,I_NR!$B$2:$ZZ$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(AQ$2,I_NR!$B$2:$ZZ$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(AR$2,I_NR!$B$2:$ZZ$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(AS$2,I_NR!$B$2:$ZZ$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(AT$2,I_NR!$B$2:$ZZ$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(AU$2,I_NR!$B$2:$ZZ$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(AV$2,I_NR!$B$2:$ZZ$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(AW$2,I_NR!$B$2:$ZZ$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(AX$2,I_NR!$B$2:$ZZ$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(AY$2,I_NR!$B$2:$ZZ$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY62","v":0}]
[null,10203,"Idaho County L & P",{"$f":"VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(D$2,I_NR!$B$2:$ZZ$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(E$2,I_NR!$B$2:$ZZ$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(F$2,I_NR!$B$2:$ZZ$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(G$2,I_NR!$B$2:$ZZ$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(H$2,I_NR!$B$2:$ZZ$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(I$2,I_NR!$B$2:$ZZ$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(J$2,I_NR!$B$2:$ZZ$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(K$2,I_NR!$B$2:$ZZ$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(L$2,I_NR!$B$2:$ZZ$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(M$2,I_NR!$B$2:$ZZ$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(N$2,I_NR!$B$2:$ZZ$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(O$2,I_NR!$B$2:$ZZ$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(P$2,I_NR!$B$2:$ZZ$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(Q$2,I_NR!$B$2:$ZZ$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(R$2,I_NR!$B$2:$ZZ$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(S$2,I_NR!$B$2:$ZZ$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(T$2,I_NR!$B$2:$ZZ$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(U$2,I_NR!$B$2:$ZZ$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(V$2,I_NR!$B$2:$ZZ$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(W$2,I_NR!$B$2:$ZZ$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(X$2,I_NR!$B$2:$ZZ$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(Y$2,I_NR!$B$2:$ZZ$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(Z$2,I_NR!$B$2:$ZZ$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(AA$2,I_NR!$B$2:$ZZ$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(AB$2,I_NR!$B$2:$ZZ$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(AC$2,I_NR!$B$2:$ZZ$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(AD$2,I_NR!$B$2:$ZZ$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(AE$2,I_NR!$B$2:$ZZ$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(AF$2,I_NR!$B$2:$ZZ$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(AG$2,I_NR!$B$2:$ZZ$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(AH$2,I_NR!$B$2:$ZZ$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(AI$2,I_NR!$B$2:$ZZ$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(AJ$2,I_NR!$B$2:$ZZ$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(AK$2,I_NR!$B$2:$ZZ$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(AL$2,I_NR!$B$2:$ZZ$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(AM$2,I_NR!$B$2:$ZZ$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(AN$2,I_NR!$B$2:$ZZ$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(AO$2,I_NR!$B$2:$ZZ$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(AP$2,I_NR!$B$2:$ZZ$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(AQ$2,I_NR!$B$2:$ZZ$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(AR$2,I_NR!$B$2:$ZZ$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(AS$2,I_NR!$B$2:$ZZ$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(AT$2,I_NR!$B$2:$ZZ$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(AU$2,I_NR!$B$2:$ZZ$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(AV$2,I_NR!$B$2:$ZZ$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(AW$2,I_NR!$B$2:$ZZ$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(AX$2,I_NR!$B$2:$ZZ$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(AY$2,I_NR!$B$2:$ZZ$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY71","v":0}]
[null,10204,"Idaho Falls Power",{"$f":"VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(D$2,I_NR!$B$2:$ZZ$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D72","v":186},{"$f":"VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(E$2,I_NR!$B$2:$ZZ$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E72","v":147},{"$f":"VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(F$2,I_NR!$B$2:$ZZ$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F72","v":240},{"$f":"VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(G$2,I_NR!$B$2:$ZZ$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G72","v":193},{"$f":"VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(H$2,I_NR!$B$2:$ZZ$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H72","v":303},{"$f":"VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(I$2,I_NR!$B$2:$ZZ$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I72","v":261},{"$f":"VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(J$2,I_NR!$B$2:$ZZ$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J72","v":239},{"$f":"VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(K$2,I_NR!$B$2:$ZZ$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K72","v":189},{"$f":"VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(L$2,I_NR!$B$2:$ZZ$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L72","v":216},{"$f":"VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(M$2,I_NR!$B$2:$ZZ$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M72","v":160},{"$f":"VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(N$2,I_NR!$B$2:$ZZ$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N72","v":241},{"$f":"VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(O$2,I_NR!$B$2:$ZZ$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O72","v":189},{"$f":"VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(P$2,I_NR!$B$2:$ZZ$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P72","v":223},{"$f":"VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(Q$2,I_NR!$B$2:$ZZ$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q72","v":163},{"$f":"VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(R$2,I_NR!$B$2:$ZZ$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R72","v":171},{"$f":"VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(S$2,I_NR!$B$2:$ZZ$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S72","v":134},{"$f":"VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(T$2,I_NR!$B$2:$ZZ$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T72","v":153},{"$f":"VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(U$2,I_NR!$B$2:$ZZ$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U72","v":122},{"$f":"VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(V$2,I_NR!$B$2:$ZZ$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V72","v":161},{"$f":"VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(W$2,I_NR!$B$2:$ZZ$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W72","v":128},{"$f":"VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(X$2,I_NR!$B$2:$ZZ$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X72","v":195},{"$f":"VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(Y$2,I_NR!$B$2:$ZZ$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y72","v":140},{"$f":"VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(Z$2,I_NR!$B$2:$ZZ$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z72","v":211},{"$f":"VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(AA$2,I_NR!$B$2:$ZZ$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA72","v":185},{"$f":"VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(AB$2,I_NR!$B$2:$ZZ$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB72","v":193},{"$f":"VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(AC$2,I_NR!$B$2:$ZZ$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC72","v":140},{"$f":"VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(AD$2,I_NR!$B$2:$ZZ$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD72","v":240},{"$f":"VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(AE$2,I_NR!$B$2:$ZZ$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE72","v":193},{"$f":"VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(AF$2,I_NR!$B$2:$ZZ$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF72","v":303},{"$f":"VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(AG$2,I_NR!$B$2:$ZZ$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG72","v":261},{"$f":"VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(AH$2,I_NR!$B$2:$ZZ$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH72","v":239},{"$f":"VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(AI$2,I_NR!$B$2:$ZZ$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI72","v":189},{"$f":"VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(AJ$2,I_NR!$B$2:$ZZ$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ72","v":208},{"$f":"VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(AK$2,I_NR!$B$2:$ZZ$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK72","v":155},{"$f":"VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(AL$2,I_NR!$B$2:$ZZ$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL72","v":241},{"$f":"VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(AM$2,I_NR!$B$2:$ZZ$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM72","v":189},{"$f":"VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(AN$2,I_NR!$B$2:$ZZ$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN72","v":223},{"$f":"VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(AO$2,I_NR!$B$2:$ZZ$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO72","v":163},{"$f":"VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(AP$2,I_NR!$B$2:$ZZ$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP72","v":171},{"$f":"VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(AQ$2,I_NR!$B$2:$ZZ$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ72","v":134},{"$f":"VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(AR$2,I_NR!$B$2:$ZZ$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR72","v":153},{"$f":"VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(AS$2,I_NR!$B$2:$ZZ$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS72","v":122},{"$f":"VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(AT$2,I_NR!$B$2:$ZZ$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT72","v":161},{"$f":"VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(AU$2,I_NR!$B$2:$ZZ$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU72","v":128},{"$f":"VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(AV$2,I_NR!$B$2:$ZZ$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV72","v":187},{"$f":"VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(AW$2,I_NR!$B$2:$ZZ$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW72","v":148},{"$f":"VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(AX$2,I_NR!$B$2:$ZZ$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX72","v":220},{"$f":"VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(AY$2,I_NR!$B$2:$ZZ$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY72","v":176}]
[null,10242,"Lost River Elec Coop",{"$f":"VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(D$2,I_NR!$B$2:$ZZ$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(E$2,I_NR!$B$2:$ZZ$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(F$2,I_NR!$B$2:$ZZ$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(G$2,I_NR!$B$2:$ZZ$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(H$2,I_NR!$B$2:$ZZ$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(I$2,I_NR!$B$2:$ZZ$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(J$2,I_NR!$B$2:$ZZ$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(K$2,I_NR!$B$2:$ZZ$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(L$2,I_NR!$B$2:$ZZ$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(M$2,I_NR!$B$2:$ZZ$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(N$2,I_NR!$B$2:$ZZ$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(O$2,I_NR!$B$2:$ZZ$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(P$2,I_NR!$B$2:$ZZ$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(Q$2,I_NR!$B$2:$ZZ$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(R$2,I_NR!$B$2:$ZZ$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(S$2,I_NR!$B$2:$ZZ$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(T$2,I_NR!$B$2:$ZZ$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(U$2,I_NR!$B$2:$ZZ$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(V$2,I_NR!$B$2:$ZZ$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(W$2,I_NR!$B$2:$ZZ$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(X$2,I_NR!$B$2:$ZZ$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(Y$2,I_NR!$B$2:$ZZ$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(Z$2,I_NR!$B$2:$ZZ$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(AA$2,I_NR!$B$2:$ZZ$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(AB$2,I_NR!$B$2:$ZZ$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(AC$2,I_NR!$B$2:$ZZ$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(AD$2,I_NR!$B$2:$ZZ$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(AE$2,I_NR!$B$2:$ZZ$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(AF$2,I_NR!$B$2:$ZZ$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(AG$2,I_NR!$B$2:$ZZ$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(AH$2,I_NR!$B$2:$ZZ$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(AI$2,I_NR!$B$2:$ZZ$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(AJ$2,I_NR!$B$2:$ZZ$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(AK$2,I_NR!$B$2:$ZZ$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(AL$2,I_NR!$B$2:$ZZ$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(AM$2,I_NR!$B$2:$ZZ$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(AN$2,I_NR!$B$2:$ZZ$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(AO$2,I_NR!$B$2:$ZZ$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(AP$2,I_NR!$B$2:$ZZ$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(AQ$2,I_NR!$B$2:$ZZ$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(AR$2,I_NR!$B$2:$ZZ$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(AS$2,I_NR!$B$2:$ZZ$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(AT$2,I_NR!$B$2:$ZZ$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(AU$2,I_NR!$B$2:$ZZ$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(AV$2,I_NR!$B$2:$ZZ$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(AW$2,I_NR!$B$2:$ZZ$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(AX$2,I_NR!$B$2:$ZZ$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(AY$2,I_NR!$B$2:$ZZ$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY81","v":0}]
[null,10278,"Northern Lights",{"$f":"VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(D$2,I_NR!$B$2:$ZZ$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(E$2,I_NR!$B$2:$ZZ$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(F$2,I_NR!$B$2:$ZZ$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(G$2,I_NR!$B$2:$ZZ$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(H$2,I_NR!$B$2:$ZZ$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(I$2,I_NR!$B$2:$ZZ$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(J$2,I_NR!$B$2:$ZZ$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(K$2,I_NR!$B$2:$ZZ$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(L$2,I_NR!$B$2:$ZZ$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(M$2,I_NR!$B$2:$ZZ$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(N$2,I_NR!$B$2:$ZZ$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(O$2,I_NR!$B$2:$ZZ$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(P$2,I_NR!$B$2:$ZZ$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(Q$2,I_NR!$B$2:$ZZ$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(R$2,I_NR!$B$2:$ZZ$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(S$2,I_NR!$B$2:$ZZ$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(T$2,I_NR!$B$2:$ZZ$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(U$2,I_NR!$B$2:$ZZ$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(V$2,I_NR!$B$2:$ZZ$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(W$2,I_NR!$B$2:$ZZ$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(X$2,I_NR!$B$2:$ZZ$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(Y$2,I_NR!$B$2:$ZZ$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(Z$2,I_NR!$B$2:$ZZ$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(AA$2,I_NR!$B$2:$ZZ$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(AB$2,I_NR!$B$2:$ZZ$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(AC$2,I_NR!$B$2:$ZZ$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(AD$2,I_NR!$B$2:$ZZ$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(AE$2,I_NR!$B$2:$ZZ$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(AF$2,I_NR!$B$2:$ZZ$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(AG$2,I_NR!$B$2:$ZZ$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(AH$2,I_NR!$B$2:$ZZ$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(AI$2,I_NR!$B$2:$ZZ$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(AJ$2,I_NR!$B$2:$ZZ$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(AK$2,I_NR!$B$2:$ZZ$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(AL$2,I_NR!$B$2:$ZZ$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(AM$2,I_NR!$B$2:$ZZ$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(AN$2,I_NR!$B$2:$ZZ$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(AO$2,I_NR!$B$2:$ZZ$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(AP$2,I_NR!$B$2:$ZZ$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(AQ$2,I_NR!$B$2:$ZZ$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(AR$2,I_NR!$B$2:$ZZ$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(AS$2,I_NR!$B$2:$ZZ$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(AT$2,I_NR!$B$2:$ZZ$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(AU$2,I_NR!$B$2:$ZZ$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(AV$2,I_NR!$B$2:$ZZ$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(AW$2,I_NR!$B$2:$ZZ$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(AX$2,I_NR!$B$2:$ZZ$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(AY$2,I_NR!$B$2:$ZZ$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY90","v":0}]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(D$2,I_NR!$B$2:$ZZ$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(E$2,I_NR!$B$2:$ZZ$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(F$2,I_NR!$B$2:$ZZ$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(G$2,I_NR!$B$2:$ZZ$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(H$2,I_NR!$B$2:$ZZ$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(I$2,I_NR!$B$2:$ZZ$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(J$2,I_NR!$B$2:$ZZ$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(K$2,I_NR!$B$2:$ZZ$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(L$2,I_NR!$B$2:$ZZ$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(M$2,I_NR!$B$2:$ZZ$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(N$2,I_NR!$B$2:$ZZ$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(O$2,I_NR!$B$2:$ZZ$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(P$2,I_NR!$B$2:$ZZ$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(Q$2,I_NR!$B$2:$ZZ$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(R$2,I_NR!$B$2:$ZZ$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(S$2,I_NR!$B$2:$ZZ$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(T$2,I_NR!$B$2:$ZZ$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(U$2,I_NR!$B$2:$ZZ$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(V$2,I_NR!$B$2:$ZZ$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(W$2,I_NR!$B$2:$ZZ$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(X$2,I_NR!$B$2:$ZZ$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(Y$2,I_NR!$B$2:$ZZ$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(Z$2,I_NR!$B$2:$ZZ$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(AA$2,I_NR!$B$2:$ZZ$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(AB$2,I_NR!$B$2:$ZZ$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(AC$2,I_NR!$B$2:$ZZ$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(AD$2,I_NR!$B$2:$ZZ$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(AE$2,I_NR!$B$2:$ZZ$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(AF$2,I_NR!$B$2:$ZZ$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(AG$2,I_NR!$B$2:$ZZ$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(AH$2,I_NR!$B$2:$ZZ$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(AI$2,I_NR!$B$2:$ZZ$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(AJ$2,I_NR!$B$2:$ZZ$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(AK$2,I_NR!$B$2:$ZZ$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(AL$2,I_NR!$B$2:$ZZ$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(AM$2,I_NR!$B$2:$ZZ$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(AN$2,I_NR!$B$2:$ZZ$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(AO$2,I_NR!$B$2:$ZZ$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(AP$2,I_NR!$B$2:$ZZ$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(AQ$2,I_NR!$B$2:$ZZ$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(AR$2,I_NR!$B$2:$ZZ$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(AS$2,I_NR!$B$2:$ZZ$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(AT$2,I_NR!$B$2:$ZZ$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(AU$2,I_NR!$B$2:$ZZ$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(AV$2,I_NR!$B$2:$ZZ$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(AW$2,I_NR!$B$2:$ZZ$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(AX$2,I_NR!$B$2:$ZZ$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(AY$2,I_NR!$B$2:$ZZ$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY99","v":0}]
[null,10352,"Skamania County PUD #1",{"$f":"VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(D$2,I_NR!$B$2:$ZZ$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(E$2,I_NR!$B$2:$ZZ$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(F$2,I_NR!$B$2:$ZZ$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(G$2,I_NR!$B$2:$ZZ$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(H$2,I_NR!$B$2:$ZZ$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(I$2,I_NR!$B$2:$ZZ$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(J$2,I_NR!$B$2:$ZZ$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(K$2,I_NR!$B$2:$ZZ$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(L$2,I_NR!$B$2:$ZZ$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(M$2,I_NR!$B$2:$ZZ$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(N$2,I_NR!$B$2:$ZZ$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(O$2,I_NR!$B$2:$ZZ$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(P$2,I_NR!$B$2:$ZZ$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(Q$2,I_NR!$B$2:$ZZ$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(R$2,I_NR!$B$2:$ZZ$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(S$2,I_NR!$B$2:$ZZ$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(T$2,I_NR!$B$2:$ZZ$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(U$2,I_NR!$B$2:$ZZ$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(V$2,I_NR!$B$2:$ZZ$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(W$2,I_NR!$B$2:$ZZ$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(X$2,I_NR!$B$2:$ZZ$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(Y$2,I_NR!$B$2:$ZZ$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(Z$2,I_NR!$B$2:$ZZ$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(AA$2,I_NR!$B$2:$ZZ$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(AB$2,I_NR!$B$2:$ZZ$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(AC$2,I_NR!$B$2:$ZZ$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(AD$2,I_NR!$B$2:$ZZ$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(AE$2,I_NR!$B$2:$ZZ$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(AF$2,I_NR!$B$2:$ZZ$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(AG$2,I_NR!$B$2:$ZZ$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(AH$2,I_NR!$B$2:$ZZ$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(AI$2,I_NR!$B$2:$ZZ$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(AJ$2,I_NR!$B$2:$ZZ$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(AK$2,I_NR!$B$2:$ZZ$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(AL$2,I_NR!$B$2:$ZZ$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(AM$2,I_NR!$B$2:$ZZ$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(AN$2,I_NR!$B$2:$ZZ$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(AO$2,I_NR!$B$2:$ZZ$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(AP$2,I_NR!$B$2:$ZZ$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(AQ$2,I_NR!$B$2:$ZZ$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(AR$2,I_NR!$B$2:$ZZ$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(AS$2,I_NR!$B$2:$ZZ$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(AT$2,I_NR!$B$2:$ZZ$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(AU$2,I_NR!$B$2:$ZZ$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(AV$2,I_NR!$B$2:$ZZ$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(AW$2,I_NR!$B$2:$ZZ$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(AX$2,I_NR!$B$2:$ZZ$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(AY$2,I_NR!$B$2:$ZZ$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY108","v":0}]
[null,10379,"Steilacoom, Town of",{"$f":"VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(D$2,I_NR!$B$2:$ZZ$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(E$2,I_NR!$B$2:$ZZ$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(F$2,I_NR!$B$2:$ZZ$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(G$2,I_NR!$B$2:$ZZ$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(H$2,I_NR!$B$2:$ZZ$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(I$2,I_NR!$B$2:$ZZ$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(J$2,I_NR!$B$2:$ZZ$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(K$2,I_NR!$B$2:$ZZ$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(L$2,I_NR!$B$2:$ZZ$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(M$2,I_NR!$B$2:$ZZ$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(N$2,I_NR!$B$2:$ZZ$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(O$2,I_NR!$B$2:$ZZ$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(P$2,I_NR!$B$2:$ZZ$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(Q$2,I_NR!$B$2:$ZZ$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(R$2,I_NR!$B$2:$ZZ$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(S$2,I_NR!$B$2:$ZZ$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(T$2,I_NR!$B$2:$ZZ$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(U$2,I_NR!$B$2:$ZZ$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(V$2,I_NR!$B$2:$ZZ$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(W$2,I_NR!$B$2:$ZZ$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(X$2,I_NR!$B$2:$ZZ$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(Y$2,I_NR!$B$2:$ZZ$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(Z$2,I_NR!$B$2:$ZZ$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(AA$2,I_NR!$B$2:$ZZ$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(AB$2,I_NR!$B$2:$ZZ$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(AC$2,I_NR!$B$2:$ZZ$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(AD$2,I_NR!$B$2:$ZZ$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(AE$2,I_NR!$B$2:$ZZ$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(AF$2,I_NR!$B$2:$ZZ$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(AG$2,I_NR!$B$2:$ZZ$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(AH$2,I_NR!$B$2:$ZZ$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(AI$2,I_NR!$B$2:$ZZ$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(AJ$2,I_NR!$B$2:$ZZ$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(AK$2,I_NR!$B$2:$ZZ$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(AL$2,I_NR!$B$2:$ZZ$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(AM$2,I_NR!$B$2:$ZZ$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(AN$2,I_NR!$B$2:$ZZ$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(AO$2,I_NR!$B$2:$ZZ$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(AP$2,I_NR!$B$2:$ZZ$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(AQ$2,I_NR!$B$2:$ZZ$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(AR$2,I_NR!$B$2:$ZZ$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(AS$2,I_NR!$B$2:$ZZ$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(AT$2,I_NR!$B$2:$ZZ$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(AU$2,I_NR!$B$2:$ZZ$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(AV$2,I_NR!$B$2:$ZZ$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(AW$2,I_NR!$B$2:$ZZ$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(AX$2,I_NR!$B$2:$ZZ$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(AY$2,I_NR!$B$2:$ZZ$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY117","v":0}]
[null,10440,"Wahkiakum County PUD #1",{"$f":"VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(D$2,I_NR!$B$2:$ZZ$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(E$2,I_NR!$B$2:$ZZ$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(F$2,I_NR!$B$2:$ZZ$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(G$2,I_NR!$B$2:$ZZ$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(H$2,I_NR!$B$2:$ZZ$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(I$2,I_NR!$B$2:$ZZ$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(J$2,I_NR!$B$2:$ZZ$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(K$2,I_NR!$B$2:$ZZ$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(L$2,I_NR!$B$2:$ZZ$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(M$2,I_NR!$B$2:$ZZ$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(N$2,I_NR!$B$2:$ZZ$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(O$2,I_NR!$B$2:$ZZ$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(P$2,I_NR!$B$2:$ZZ$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(Q$2,I_NR!$B$2:$ZZ$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(R$2,I_NR!$B$2:$ZZ$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(S$2,I_NR!$B$2:$ZZ$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(T$2,I_NR!$B$2:$ZZ$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(U$2,I_NR!$B$2:$ZZ$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(V$2,I_NR!$B$2:$ZZ$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(W$2,I_NR!$B$2:$ZZ$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(X$2,I_NR!$B$2:$ZZ$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(Y$2,I_NR!$B$2:$ZZ$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(Z$2,I_NR!$B$2:$ZZ$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(AA$2,I_NR!$B$2:$ZZ$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(AB$2,I_NR!$B$2:$ZZ$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(AC$2,I_NR!$B$2:$ZZ$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(AD$2,I_NR!$B$2:$ZZ$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(AE$2,I_NR!$B$2:$ZZ$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(AF$2,I_NR!$B$2:$ZZ$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(AG$2,I_NR!$B$2:$ZZ$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(AH$2,I_NR!$B$2:$ZZ$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(AI$2,I_NR!$B$2:$ZZ$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(AJ$2,I_NR!$B$2:$ZZ$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(AK$2,I_NR!$B$2:$ZZ$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(AL$2,I_NR!$B$2:$ZZ$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(AM$2,I_NR!$B$2:$ZZ$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(AN$2,I_NR!$B$2:$ZZ$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(AO$2,I_NR!$B$2:$ZZ$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(AP$2,I_NR!$B$2:$ZZ$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(AQ$2,I_NR!$B$2:$ZZ$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(AR$2,I_NR!$B$2:$ZZ$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(AS$2,I_NR!$B$2:$ZZ$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(AT$2,I_NR!$B$2:$ZZ$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(AU$2,I_NR!$B$2:$ZZ$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(AV$2,I_NR!$B$2:$ZZ$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(AW$2,I_NR!$B$2:$ZZ$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(AX$2,I_NR!$B$2:$ZZ$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(AY$2,I_NR!$B$2:$ZZ$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY126","v":0}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(D$2,I_NR!$B$2:$ZZ$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(E$2,I_NR!$B$2:$ZZ$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(F$2,I_NR!$B$2:$ZZ$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(G$2,I_NR!$B$2:$ZZ$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(H$2,I_NR!$B$2:$ZZ$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(I$2,I_NR!$B$2:$ZZ$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(J$2,I_NR!$B$2:$ZZ$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(K$2,I_NR!$B$2:$ZZ$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(L$2,I_NR!$B$2:$ZZ$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(M$2,I_NR!$B$2:$ZZ$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(N$2,I_NR!$B$2:$ZZ$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(O$2,I_NR!$B$2:$ZZ$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(P$2,I_NR!$B$2:$ZZ$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(Q$2,I_NR!$B$2:$ZZ$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(R$2,I_NR!$B$2:$ZZ$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(S$2,I_NR!$B$2:$ZZ$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(T$2,I_NR!$B$2:$ZZ$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(U$2,I_NR!$B$2:$ZZ$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(V$2,I_NR!$B$2:$ZZ$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(W$2,I_NR!$B$2:$ZZ$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(X$2,I_NR!$B$2:$ZZ$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(Y$2,I_NR!$B$2:$ZZ$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(Z$2,I_NR!$B$2:$ZZ$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(AA$2,I_NR!$B$2:$ZZ$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(AB$2,I_NR!$B$2:$ZZ$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(AC$2,I_NR!$B$2:$ZZ$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(AD$2,I_NR!$B$2:$ZZ$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(AE$2,I_NR!$B$2:$ZZ$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(AF$2,I_NR!$B$2:$ZZ$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(AG$2,I_NR!$B$2:$ZZ$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(AH$2,I_NR!$B$2:$ZZ$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(AI$2,I_NR!$B$2:$ZZ$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(AJ$2,I_NR!$B$2:$ZZ$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(AK$2,I_NR!$B$2:$ZZ$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(AL$2,I_NR!$B$2:$ZZ$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(AM$2,I_NR!$B$2:$ZZ$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(AN$2,I_NR!$B$2:$ZZ$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(AO$2,I_NR!$B$2:$ZZ$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(AP$2,I_NR!$B$2:$ZZ$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(AQ$2,I_NR!$B$2:$ZZ$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(AR$2,I_NR!$B$2:$ZZ$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(AS$2,I_NR!$B$2:$ZZ$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(AT$2,I_NR!$B$2:$ZZ$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(AU$2,I_NR!$B$2:$ZZ$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(AV$2,I_NR!$B$2:$ZZ$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(AW$2,I_NR!$B$2:$ZZ$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(AX$2,I_NR!$B$2:$ZZ$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(AY$2,I_NR!$B$2:$ZZ$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY135","v":0}]
[null,11680,"Weiser, City of",{"$f":"VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(D$2,I_NR!$B$2:$ZZ$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(E$2,I_NR!$B$2:$ZZ$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(F$2,I_NR!$B$2:$ZZ$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(G$2,I_NR!$B$2:$ZZ$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(H$2,I_NR!$B$2:$ZZ$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(I$2,I_NR!$B$2:$ZZ$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(J$2,I_NR!$B$2:$ZZ$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(K$2,I_NR!$B$2:$ZZ$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(L$2,I_NR!$B$2:$ZZ$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(M$2,I_NR!$B$2:$ZZ$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(N$2,I_NR!$B$2:$ZZ$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(O$2,I_NR!$B$2:$ZZ$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(P$2,I_NR!$B$2:$ZZ$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(Q$2,I_NR!$B$2:$ZZ$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(R$2,I_NR!$B$2:$ZZ$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(S$2,I_NR!$B$2:$ZZ$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(T$2,I_NR!$B$2:$ZZ$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(U$2,I_NR!$B$2:$ZZ$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(V$2,I_NR!$B$2:$ZZ$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(W$2,I_NR!$B$2:$ZZ$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(X$2,I_NR!$B$2:$ZZ$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(Y$2,I_NR!$B$2:$ZZ$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(Z$2,I_NR!$B$2:$ZZ$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(AA$2,I_NR!$B$2:$ZZ$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(AB$2,I_NR!$B$2:$ZZ$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(AC$2,I_NR!$B$2:$ZZ$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(AD$2,I_NR!$B$2:$ZZ$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(AE$2,I_NR!$B$2:$ZZ$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(AF$2,I_NR!$B$2:$ZZ$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(AG$2,I_NR!$B$2:$ZZ$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(AH$2,I_NR!$B$2:$ZZ$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(AI$2,I_NR!$B$2:$ZZ$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(AJ$2,I_NR!$B$2:$ZZ$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(AK$2,I_NR!$B$2:$ZZ$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(AL$2,I_NR!$B$2:$ZZ$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(AM$2,I_NR!$B$2:$ZZ$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(AN$2,I_NR!$B$2:$ZZ$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(AO$2,I_NR!$B$2:$ZZ$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(AP$2,I_NR!$B$2:$ZZ$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(AQ$2,I_NR!$B$2:$ZZ$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(AR$2,I_NR!$B$2:$ZZ$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(AS$2,I_NR!$B$2:$ZZ$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(AT$2,I_NR!$B$2:$ZZ$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(AU$2,I_NR!$B$2:$ZZ$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(AV$2,I_NR!$B$2:$ZZ$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(AW$2,I_NR!$B$2:$ZZ$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(AX$2,I_NR!$B$2:$ZZ$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(AY$2,I_NR!$B$2:$ZZ$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY136","v":0}]
[null,12026,"Jefferson County PUD #1",{"$f":"VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(D$2,I_NR!$B$2:$ZZ$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(E$2,I_NR!$B$2:$ZZ$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(F$2,I_NR!$B$2:$ZZ$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(G$2,I_NR!$B$2:$ZZ$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(H$2,I_NR!$B$2:$ZZ$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(I$2,I_NR!$B$2:$ZZ$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(J$2,I_NR!$B$2:$ZZ$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(K$2,I_NR!$B$2:$ZZ$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(L$2,I_NR!$B$2:$ZZ$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(M$2,I_NR!$B$2:$ZZ$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(N$2,I_NR!$B$2:$ZZ$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(O$2,I_NR!$B$2:$ZZ$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(P$2,I_NR!$B$2:$ZZ$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(Q$2,I_NR!$B$2:$ZZ$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(R$2,I_NR!$B$2:$ZZ$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(S$2,I_NR!$B$2:$ZZ$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(T$2,I_NR!$B$2:$ZZ$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(U$2,I_NR!$B$2:$ZZ$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(V$2,I_NR!$B$2:$ZZ$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(W$2,I_NR!$B$2:$ZZ$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(X$2,I_NR!$B$2:$ZZ$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(Y$2,I_NR!$B$2:$ZZ$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(Z$2,I_NR!$B$2:$ZZ$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(AA$2,I_NR!$B$2:$ZZ$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(AB$2,I_NR!$B$2:$ZZ$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(AC$2,I_NR!$B$2:$ZZ$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(AD$2,I_NR!$B$2:$ZZ$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(AE$2,I_NR!$B$2:$ZZ$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(AF$2,I_NR!$B$2:$ZZ$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(AG$2,I_NR!$B$2:$ZZ$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(AH$2,I_NR!$B$2:$ZZ$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(AI$2,I_NR!$B$2:$ZZ$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(AJ$2,I_NR!$B$2:$ZZ$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(AK$2,I_NR!$B$2:$ZZ$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(AL$2,I_NR!$B$2:$ZZ$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(AM$2,I_NR!$B$2:$ZZ$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(AN$2,I_NR!$B$2:$ZZ$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(AO$2,I_NR!$B$2:$ZZ$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(AP$2,I_NR!$B$2:$ZZ$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(AQ$2,I_NR!$B$2:$ZZ$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(AR$2,I_NR!$B$2:$ZZ$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(AS$2,I_NR!$B$2:$ZZ$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(AT$2,I_NR!$B$2:$ZZ$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(AU$2,I_NR!$B$2:$ZZ$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(AV$2,I_NR!$B$2:$ZZ$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(AW$2,I_NR!$B$2:$ZZ$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(AX$2,I_NR!$B$2:$ZZ$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(AY$2,I_NR!$B$2:$ZZ$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY137","v":0}]
[null,10298,"PNGC Aggregate",{"$f":"VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(D$2,I_NR!$B$2:$ZZ$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D138","v":0},{"$f":"VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(E$2,I_NR!$B$2:$ZZ$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E138","v":0},{"$f":"VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(F$2,I_NR!$B$2:$ZZ$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F138","v":0},{"$f":"VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(G$2,I_NR!$B$2:$ZZ$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G138","v":0},{"$f":"VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(H$2,I_NR!$B$2:$ZZ$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H138","v":0},{"$f":"VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(I$2,I_NR!$B$2:$ZZ$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I138","v":0},{"$f":"VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(J$2,I_NR!$B$2:$ZZ$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J138","v":0},{"$f":"VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(K$2,I_NR!$B$2:$ZZ$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K138","v":0},{"$f":"VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(L$2,I_NR!$B$2:$ZZ$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L138","v":0},{"$f":"VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(M$2,I_NR!$B$2:$ZZ$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M138","v":0},{"$f":"VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(N$2,I_NR!$B$2:$ZZ$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N138","v":0},{"$f":"VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(O$2,I_NR!$B$2:$ZZ$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O138","v":0},{"$f":"VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(P$2,I_NR!$B$2:$ZZ$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P138","v":0},{"$f":"VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(Q$2,I_NR!$B$2:$ZZ$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q138","v":0},{"$f":"VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(R$2,I_NR!$B$2:$ZZ$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R138","v":0},{"$f":"VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(S$2,I_NR!$B$2:$ZZ$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S138","v":0},{"$f":"VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(T$2,I_NR!$B$2:$ZZ$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T138","v":0},{"$f":"VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(U$2,I_NR!$B$2:$ZZ$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U138","v":0},{"$f":"VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(V$2,I_NR!$B$2:$ZZ$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V138","v":0},{"$f":"VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(W$2,I_NR!$B$2:$ZZ$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W138","v":0},{"$f":"VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(X$2,I_NR!$B$2:$ZZ$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X138","v":0},{"$f":"VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(Y$2,I_NR!$B$2:$ZZ$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y138","v":0},{"$f":"VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(Z$2,I_NR!$B$2:$ZZ$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z138","v":0},{"$f":"VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(AA$2,I_NR!$B$2:$ZZ$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA138","v":0},{"$f":"VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(AB$2,I_NR!$B$2:$ZZ$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB138","v":0},{"$f":"VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(AC$2,I_NR!$B$2:$ZZ$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC138","v":0},{"$f":"VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(AD$2,I_NR!$B$2:$ZZ$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD138","v":0},{"$f":"VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(AE$2,I_NR!$B$2:$ZZ$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE138","v":0},{"$f":"VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(AF$2,I_NR!$B$2:$ZZ$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF138","v":0},{"$f":"VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(AG$2,I_NR!$B$2:$ZZ$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG138","v":0},{"$f":"VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(AH$2,I_NR!$B$2:$ZZ$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH138","v":0},{"$f":"VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(AI$2,I_NR!$B$2:$ZZ$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI138","v":0},{"$f":"VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(AJ$2,I_NR!$B$2:$ZZ$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ138","v":0},{"$f":"VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(AK$2,I_NR!$B$2:$ZZ$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK138","v":0},{"$f":"VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(AL$2,I_NR!$B$2:$ZZ$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL138","v":0},{"$f":"VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(AM$2,I_NR!$B$2:$ZZ$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM138","v":0},{"$f":"VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(AN$2,I_NR!$B$2:$ZZ$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN138","v":0},{"$f":"VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(AO$2,I_NR!$B$2:$ZZ$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO138","v":0},{"$f":"VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(AP$2,I_NR!$B$2:$ZZ$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP138","v":0},{"$f":"VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(AQ$2,I_NR!$B$2:$ZZ$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ138","v":0},{"$f":"VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(AR$2,I_NR!$B$2:$ZZ$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR138","v":0},{"$f":"VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(AS$2,I_NR!$B$2:$ZZ$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS138","v":0},{"$f":"VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(AT$2,I_NR!$B$2:$ZZ$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT138","v":0},{"$f":"VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(AU$2,I_NR!$B$2:$ZZ$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU138","v":0},{"$f":"VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(AV$2,I_NR!$B$2:$ZZ$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV138","v":0},{"$f":"VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(AW$2,I_NR!$B$2:$ZZ$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW138","v":0},{"$f":"VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(AX$2,I_NR!$B$2:$ZZ$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX138","v":0},{"$f":"VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(AY$2,I_NR!$B$2:$ZZ$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY138","v":0}]

{"sheet":"New Resources_UnSpec","index":27,"n_rows":138,"n_cols":51,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"New Resources (MWh)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2023-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2023-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2023-11-01"},"2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",{"$f":"+'New Resources'!D4-'New Resources_Spec'!D4","v":0},{"$f":"+'New Resources'!E4-'New Resources_Spec'!E4","v":0},{"$f":"+'New Resources'!F4-'New Resources_Spec'!F4","v":0},{"$f":"+'New Resources'!G4-'New Resources_Spec'!G4","v":0},{"$f":"+'New Resources'!H4-'New Resources_Spec'!H4","v":0},{"$f":"+'New Resources'!I4-'New Resources_Spec'!I4","v":0},{"$f":"+'New Resources'!J4-'New Resources_Spec'!J4","v":0},{"$f":"+'New Resources'!K4-'New Resources_Spec'!K4","v":0},{"$f":"+'New Resources'!L4-'New Resources_Spec'!L4","v":0},{"$f":"+'New Resources'!M4-'New Resources_Spec'!M4","v":0},{"$f":"+'New Resources'!N4-'New Resources_Spec'!N4","v":0},{"$f":"+'New Resources'!O4-'New Resources_Spec'!O4","v":0},{"$f":"+'New Resources'!P4-'New Resources_Spec'!P4","v":0},{"$f":"+'New Resources'!Q4-'New Resources_Spec'!Q4","v":0},{"$f":"+'New Resources'!R4-'New Resources_Spec'!R4","v":0},{"$f":"+'New Resources'!S4-'New Resources_Spec'!S4","v":0},{"$f":"+'New Resources'!T4-'New Resources_Spec'!T4","v":0},{"$f":"+'New Resources'!U4-'New Resources_Spec'!U4","v":0},{"$f":"+'New Resources'!V4-'New Resources_Spec'!V4","v":0},{"$f":"+'New Resources'!W4-'New Resources_Spec'!W4","v":0},{"$f":"+'New Resources'!X4-'New Resources_Spec'!X4","v":0},{"$f":"+'New Resources'!Y4-'New Resources_Spec'!Y4","v":0},{"$f":"+'New Resources'!Z4-'New Resources_Spec'!Z4","v":0},{"$f":"+'New Resources'!AA4-'New Resources_Spec'!AA4","v":0},{"$f":"+'New Resources'!AB4-'New Resources_Spec'!AB4","v":0},{"$f":"+'New Resources'!AC4-'New Resources_Spec'!AC4","v":0},{"$f":"+'New Resources'!AD4-'New Resources_Spec'!AD4","v":0},{"$f":"+'New Resources'!AE4-'New Resources_Spec'!AE4","v":0},{"$f":"+'New Resources'!AF4-'New Resources_Spec'!AF4","v":0},{"$f":"+'New Resources'!AG4-'New Resources_Spec'!AG4","v":0},{"$f":"+'New Resources'!AH4-'New Resources_Spec'!AH4","v":0},{"$f":"+'New Resources'!AI4-'New Resources_Spec'!AI4","v":0},{"$f":"+'New Resources'!AJ4-'New Resources_Spec'!AJ4","v":0},{"$f":"+'New Resources'!AK4-'New Resources_Spec'!AK4","v":0},{"$f":"+'New Resources'!AL4-'New Resources_Spec'!AL4","v":0},{"$f":"+'New Resources'!AM4-'New Resources_Spec'!AM4","v":0},{"$f":"+'New Resources'!AN4-'New Resources_Spec'!AN4","v":0},{"$f":"+'New Resources'!AO4-'New Resources_Spec'!AO4","v":0},{"$f":"+'New Resources'!AP4-'New Resources_Spec'!AP4","v":0},{"$f":"+'New Resources'!AQ4-'New Resources_Spec'!AQ4","v":0},{"$f":"+'New Resources'!AR4-'New Resources_Spec'!AR4","v":0},{"$f":"+'New Resources'!AS4-'New Resources_Spec'!AS4","v":0},{"$f":"+'New Resources'!AT4-'New Resources_Spec'!AT4","v":0},{"$f":"+'New Resources'!AU4-'New Resources_Spec'!AU4","v":0},{"$f":"+'New Resources'!AV4-'New Resources_Spec'!AV4","v":0},{"$f":"+'New Resources'!AW4-'New Resources_Spec'!AW4","v":0},{"$f":"+'New Resources'!AX4-'New Resources_Spec'!AX4","v":0},{"$f":"+'New Resources'!AY4-'New Resources_Spec'!AY4","v":0}]
[null,10015,"Asotin County PUD #1",{"$f":"+'New Resources'!D5-'New Resources_Spec'!D5","v":0},{"$f":"+'New Resources'!E5-'New Resources_Spec'!E5","v":0},{"$f":"+'New Resources'!F5-'New Resources_Spec'!F5","v":0},{"$f":"+'New Resources'!G5-'New Resources_Spec'!G5","v":0},{"$f":"+'New Resources'!H5-'New Resources_Spec'!H5","v":0},{"$f":"+'New Resources'!I5-'New Resources_Spec'!I5","v":0},{"$f":"+'New Resources'!J5-'New Resources_Spec'!J5","v":0},{"$f":"+'New Resources'!K5-'New Resources_Spec'!K5","v":0},{"$f":"+'New Resources'!L5-'New Resources_Spec'!L5","v":0},{"$f":"+'New Resources'!M5-'New Resources_Spec'!M5","v":0},{"$f":"+'New Resources'!N5-'New Resources_Spec'!N5","v":0},{"$f":"+'New Resources'!O5-'New Resources_Spec'!O5","v":0},{"$f":"+'New Resources'!P5-'New Resources_Spec'!P5","v":0},{"$f":"+'New Resources'!Q5-'New Resources_Spec'!Q5","v":0},{"$f":"+'New Resources'!R5-'New Resources_Spec'!R5","v":0},{"$f":"+'New Resources'!S5-'New Resources_Spec'!S5","v":0},{"$f":"+'New Resources'!T5-'New Resources_Spec'!T5","v":0},{"$f":"+'New Resources'!U5-'New Resources_Spec'!U5","v":0},{"$f":"+'New Resources'!V5-'New Resources_Spec'!V5","v":0},{"$f":"+'New Resources'!W5-'New Resources_Spec'!W5","v":0},{"$f":"+'New Resources'!X5-'New Resources_Spec'!X5","v":0},{"$f":"+'New Resources'!Y5-'New Resources_Spec'!Y5","v":0},{"$f":"+'New Resources'!Z5-'New Resources_Spec'!Z5","v":0},{"$f":"+'New Resources'!AA5-'New Resources_Spec'!AA5","v":0},{"$f":"+'New Resources'!AB5-'New Resources_Spec'!AB5","v":0},{"$f":"+'New Resources'!AC5-'New Resources_Spec'!AC5","v":0},{"$f":"+'New Resources'!AD5-'New Resources_Spec'!AD5","v":0},{"$f":"+'New Resources'!AE5-'New Resources_Spec'!AE5","v":0},{"$f":"+'New Resources'!AF5-'New Resources_Spec'!AF5","v":0},{"$f":"+'New Resources'!AG5-'New Resources_Spec'!AG5","v":0},{"$f":"+'New Resources'!AH5-'New Resources_Spec'!AH5","v":0},{"$f":"+'New Resources'!AI5-'New Resources_Spec'!AI5","v":0},{"$f":"+'New Resources'!AJ5-'New Resources_Spec'!AJ5","v":0},{"$f":"+'New Resources'!AK5-'New Resources_Spec'!AK5","v":0},{"$f":"+'New Resources'!AL5-'New Resources_Spec'!AL5","v":0},{"$f":"+'New Resources'!AM5-'New Resources_Spec'!AM5","v":0},{"$f":"+'New Resources'!AN5-'New Resources_Spec'!AN5","v":0},{"$f":"+'New Resources'!AO5-'New Resources_Spec'!AO5","v":0},{"$f":"+'New Resources'!AP5-'New Resources_Spec'!AP5","v":0},{"$f":"+'New Resources'!AQ5-'New Resources_Spec'!AQ5","v":0},{"$f":"+'New Resources'!AR5-'New Resources_Spec'!AR5","v":0},{"$f":"+'New Resources'!AS5-'New Resources_Spec'!AS5","v":0},{"$f":"+'New Resources'!AT5-'New Resources_Spec'!AT5","v":0},{"$f":"+'New Resources'!AU5-'New Resources_Spec'!AU5","v":0},{"$f":"+'New Resources'!AV5-'New Resources_Spec'!AV5","v":0},{"$f":"+'New Resources'!AW5-'New Resources_Spec'!AW5","v":0},{"$f":"+'New Resources'!AX5-'New Resources_Spec'!AX5","v":0},{"$f":"+'New Resources'!AY5-'New Resources_Spec'!AY5","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"+'New Resources'!D6-'New Resources_Spec'!D6","v":3592.5759999999996},{"$f":"+'New Resources'!E6-'New Resources_Spec'!E6","v":2832.6079999999997},{"$f":"+'New Resources'!F6-'New Resources_Spec'!F6","v":3454.3999999999996},{"$f":"+'New Resources'!G6-'New Resources_Spec'!G6","v":2772.1559999999999},{"$f":"+'New Resources'!H6-'New Resources_Spec'!H6","v":3454.3999999999996},{"$f":"+'New Resources'!I6-'New Resources_Spec'!I6","v":2970.7839999999997},{"$f":"+'New Resources'!J6-'New Resources_Spec'!J6","v":3592.5759999999996},{"$f":"+'New Resources'!K6-'New Resources_Spec'!K6","v":2832.6079999999997},{"$f":"+'New Resources'!L6-'New Resources_Spec'!L6","v":3454.3999999999996},{"$f":"+'New Resources'!M6-'New Resources_Spec'!M6","v":2556.2559999999999},{"$f":"+'New Resources'!N6-'New Resources_Spec'!N6","v":3592.5759999999996},{"$f":"+'New Resources'!O6-'New Resources_Spec'!O6","v":2823.9719999999998},{"$f":"+'New Resources'!P6-'New Resources_Spec'!P6","v":3592.5759999999996},{"$f":"+'New Resources'!Q6-'New Resources_Spec'!Q6","v":2625.3439999999996},{"$f":"+'New Resources'!R6-'New Resources_Spec'!R6","v":3592.5759999999996},{"$f":"+'New Resources'!S6-'New Resources_Spec'!S6","v":2832.6079999999997},{"$f":"+'New Resources'!T6-'New Resources_Spec'!T6","v":3454.3999999999996},{"$f":"+'New Resources'!U6-'New Resources_Spec'!U6","v":2763.5199999999995},{"$f":"+'New Resources'!V6-'New Resources_Spec'!V6","v":3592.5759999999996},{"$f":"+'New Resources'!W6-'New Resources_Spec'!W6","v":2832.6079999999997},{"$f":"+'New Resources'!X6-'New Resources_Spec'!X6","v":3730.7519999999995},{"$f":"+'New Resources'!Y6-'New Resources_Spec'!Y6","v":2694.4319999999998},{"$f":"+'New Resources'!Z6-'New Resources_Spec'!Z6","v":3316.2239999999997},{"$f":"+'New Resources'!AA6-'New Resources_Spec'!AA6","v":2901.6959999999999},{"$f":"+'New Resources'!AB6-'New Resources_Spec'!AB6","v":4245.2640000000001},{"$f":"+'New Resources'!AC6-'New Resources_Spec'!AC6","v":3066.0239999999999},{"$f":"+'New Resources'!AD6-'New Resources_Spec'!AD6","v":3930.8},{"$f":"+'New Resources'!AE6-'New Resources_Spec'!AE6","v":3154.4670000000001},{"$f":"+'New Resources'!AF6-'New Resources_Spec'!AF6","v":3930.8},{"$f":"+'New Resources'!AG6-'New Resources_Spec'!AG6","v":3380.4879999999998},{"$f":"+'New Resources'!AH6-'New Resources_Spec'!AH6","v":4088.0320000000002},{"$f":"+'New Resources'!AI6-'New Resources_Spec'!AI6","v":3223.2559999999999},{"$f":"+'New Resources'!AJ6-'New Resources_Spec'!AJ6","v":3773.5680000000002},{"$f":"+'New Resources'!AK6-'New Resources_Spec'!AK6","v":2830.1759999999999},{"$f":"+'New Resources'!AL6-'New Resources_Spec'!AL6","v":4088.0320000000002},{"$f":"+'New Resources'!AM6-'New Resources_Spec'!AM6","v":3213.4290000000001},{"$f":"+'New Resources'!AN6-'New Resources_Spec'!AN6","v":4088.0320000000002},{"$f":"+'New Resources'!AO6-'New Resources_Spec'!AO6","v":2987.4079999999999},{"$f":"+'New Resources'!AP6-'New Resources_Spec'!AP6","v":4088.0320000000002},{"$f":"+'New Resources'!AQ6-'New Resources_Spec'!AQ6","v":3223.2559999999999},{"$f":"+'New Resources'!AR6-'New Resources_Spec'!AR6","v":3930.8},{"$f":"+'New Resources'!AS6-'New Resources_Spec'!AS6","v":3144.64},{"$f":"+'New Resources'!AT6-'New Resources_Spec'!AT6","v":4088.0320000000002},{"$f":"+'New Resources'!AU6-'New Resources_Spec'!AU6","v":3223.2559999999999},{"$f":"+'New Resources'!AV6-'New Resources_Spec'!AV6","v":4088.0320000000002},{"$f":"+'New Resources'!AW6-'New Resources_Spec'!AW6","v":3223.2559999999999},{"$f":"+'New Resources'!AX6-'New Resources_Spec'!AX6","v":3930.8},{"$f":"+'New Resources'!AY6-'New Resources_Spec'!AY6","v":3144.64}]
[null,10025,"Benton REA",{"$f":"+'New Resources'!D7-'New Resources_Spec'!D7","v":0},{"$f":"+'New Resources'!E7-'New Resources_Spec'!E7","v":0},{"$f":"+'New Resources'!F7-'New Resources_Spec'!F7","v":0},{"$f":"+'New Resources'!G7-'New Resources_Spec'!G7","v":0},{"$f":"+'New Resources'!H7-'New Resources_Spec'!H7","v":0},{"$f":"+'New Resources'!I7-'New Resources_Spec'!I7","v":0},{"$f":"+'New Resources'!J7-'New Resources_Spec'!J7","v":0},{"$f":"+'New Resources'!K7-'New Resources_Spec'!K7","v":0},{"$f":"+'New Resources'!L7-'New Resources_Spec'!L7","v":0},{"$f":"+'New Resources'!M7-'New Resources_Spec'!M7","v":0},{"$f":"+'New Resources'!N7-'New Resources_Spec'!N7","v":0},{"$f":"+'New Resources'!O7-'New Resources_Spec'!O7","v":0},{"$f":"+'New Resources'!P7-'New Resources_Spec'!P7","v":0},{"$f":"+'New Resources'!Q7-'New Resources_Spec'!Q7","v":0},{"$f":"+'New Resources'!R7-'New Resources_Spec'!R7","v":0},{"$f":"+'New Resources'!S7-'New Resources_Spec'!S7","v":0},{"$f":"+'New Resources'!T7-'New Resources_Spec'!T7","v":0},{"$f":"+'New Resources'!U7-'New Resources_Spec'!U7","v":0},{"$f":"+'New Resources'!V7-'New Resources_Spec'!V7","v":0},{"$f":"+'New Resources'!W7-'New Resources_Spec'!W7","v":0},{"$f":"+'New Resources'!X7-'New Resources_Spec'!X7","v":0},{"$f":"+'New Resources'!Y7-'New Resources_Spec'!Y7","v":0},{"$f":"+'New Resources'!Z7-'New Resources_Spec'!Z7","v":0},{"$f":"+'New Resources'!AA7-'New Resources_Spec'!AA7","v":0},{"$f":"+'New Resources'!AB7-'New Resources_Spec'!AB7","v":0},{"$f":"+'New Resources'!AC7-'New Resources_Spec'!AC7","v":0},{"$f":"+'New Resources'!AD7-'New Resources_Spec'!AD7","v":0},{"$f":"+'New Resources'!AE7-'New Resources_Spec'!AE7","v":0},{"$f":"+'New Resources'!AF7-'New Resources_Spec'!AF7","v":0},{"$f":"+'New Resources'!AG7-'New Resources_Spec'!AG7","v":0},{"$f":"+'New Resources'!AH7-'New Resources_Spec'!AH7","v":0},{"$f":"+'New Resources'!AI7-'New Resources_Spec'!AI7","v":0},{"$f":"+'New Resources'!AJ7-'New Resources_Spec'!AJ7","v":0},{"$f":"+'New Resources'!AK7-'New Resources_Spec'!AK7","v":0},{"$f":"+'New Resources'!AL7-'New Resources_Spec'!AL7","v":0},{"$f":"+'New Resources'!AM7-'New Resources_Spec'!AM7","v":0},{"$f":"+'New Resources'!AN7-'New Resources_Spec'!AN7","v":0},{"$f":"+'New Resources'!AO7-'New Resources_Spec'!AO7","v":0},{"$f":"+'New Resources'!AP7-'New Resources_Spec'!AP7","v":0},{"$f":"+'New Resources'!AQ7-'New Resources_Spec'!AQ7","v":0},{"$f":"+'New Resources'!AR7-'New Resources_Spec'!AR7","v":0},{"$f":"+'New Resources'!AS7-'New Resources_Spec'!AS7","v":0},{"$f":"+'New Resources'!AT7-'New Resources_Spec'!AT7","v":0},{"$f":"+'New Resources'!AU7-'New Resources_Spec'!AU7","v":0},{"$f":"+'New Resources'!AV7-'New Resources_Spec'!AV7","v":0},{"$f":"+'New Resources'!AW7-'New Resources_Spec'!AW7","v":0},{"$f":"+'New Resources'!AX7-'New Resources_Spec'!AX7","v":0},{"$f":"+'New Resources'!AY7-'New Resources_Spec'!AY7","v":0}]
[null,10027,"Big Bend Elec Coop",{"$f":"+'New Resources'!D8-'New Resources_Spec'!D8","v":2080},{"$f":"+'New Resources'!E8-'New Resources_Spec'!E8","v":1640},{"$f":"+'New Resources'!F8-'New Resources_Spec'!F8","v":2000},{"$f":"+'New Resources'!G8-'New Resources_Spec'!G8","v":1605},{"$f":"+'New Resources'!H8-'New Resources_Spec'!H8","v":2000},{"$f":"+'New Resources'!I8-'New Resources_Spec'!I8","v":1719.9999999999998},{"$f":"+'New Resources'!J8-'New Resources_Spec'!J8","v":2080},{"$f":"+'New Resources'!K8-'New Resources_Spec'!K8","v":1640},{"$f":"+'New Resources'!L8-'New Resources_Spec'!L8","v":2000},{"$f":"+'New Resources'!M8-'New Resources_Spec'!M8","v":1480},{"$f":"+'New Resources'!N8-'New Resources_Spec'!N8","v":2080},{"$f":"+'New Resources'!O8-'New Resources_Spec'!O8","v":1635},{"$f":"+'New Resources'!P8-'New Resources_Spec'!P8","v":2080},{"$f":"+'New Resources'!Q8-'New Resources_Spec'!Q8","v":1519.9999999999998},{"$f":"+'New Resources'!R8-'New Resources_Spec'!R8","v":2080},{"$f":"+'New Resources'!S8-'New Resources_Spec'!S8","v":1640},{"$f":"+'New Resources'!T8-'New Resources_Spec'!T8","v":2000},{"$f":"+'New Resources'!U8-'New Resources_Spec'!U8","v":1600},{"$f":"+'New Resources'!V8-'New Resources_Spec'!V8","v":2080},{"$f":"+'New Resources'!W8-'New Resources_Spec'!W8","v":1640},{"$f":"+'New Resources'!X8-'New Resources_Spec'!X8","v":2159.9999999999995},{"$f":"+'New Resources'!Y8-'New Resources_Spec'!Y8","v":1559.9999999999998},{"$f":"+'New Resources'!Z8-'New Resources_Spec'!Z8","v":1920},{"$f":"+'New Resources'!AA8-'New Resources_Spec'!AA8","v":1680},{"$f":"+'New Resources'!AB8-'New Resources_Spec'!AB8","v":2592.0000000000005},{"$f":"+'New Resources'!AC8-'New Resources_Spec'!AC8","v":1872},{"$f":"+'New Resources'!AD8-'New Resources_Spec'!AD8","v":2400},{"$f":"+'New Resources'!AE8-'New Resources_Spec'!AE8","v":1926.0000000000002},{"$f":"+'New Resources'!AF8-'New Resources_Spec'!AF8","v":2400},{"$f":"+'New Resources'!AG8-'New Resources_Spec'!AG8","v":2064},{"$f":"+'New Resources'!AH8-'New Resources_Spec'!AH8","v":2496.0000000000005},{"$f":"+'New Resources'!AI8-'New Resources_Spec'!AI8","v":1968.0000000000002},{"$f":"+'New Resources'!AJ8-'New Resources_Spec'!AJ8","v":2304},{"$f":"+'New Resources'!AK8-'New Resources_Spec'!AK8","v":1728.0000000000002},{"$f":"+'New Resources'!AL8-'New Resources_Spec'!AL8","v":2496.0000000000005},{"$f":"+'New Resources'!AM8-'New Resources_Spec'!AM8","v":1962.0000000000002},{"$f":"+'New Resources'!AN8-'New Resources_Spec'!AN8","v":2496.0000000000005},{"$f":"+'New Resources'!AO8-'New Resources_Spec'!AO8","v":1824},{"$f":"+'New Resources'!AP8-'New Resources_Spec'!AP8","v":2496.0000000000005},{"$f":"+'New Resources'!AQ8-'New Resources_Spec'!AQ8","v":1968.0000000000002},{"$f":"+'New Resources'!AR8-'New Resources_Spec'!AR8","v":2400},{"$f":"+'New Resources'!AS8-'New Resources_Spec'!AS8","v":1920},{"$f":"+'New Resources'!AT8-'New Resources_Spec'!AT8","v":2496.0000000000005},{"$f":"+'New Resources'!AU8-'New Resources_Spec'!AU8","v":1968.0000000000002},{"$f":"+'New Resources'!AV8-'New Resources_Spec'!AV8","v":2496.0000000000005},{"$f":"+'New Resources'!AW8-'New Resources_Spec'!AW8","v":1968.0000000000002},{"$f":"+'New Resources'!AX8-'New Resources_Spec'!AX8","v":2400},{"$f":"+'New Resources'!AY8-'New Resources_Spec'!AY8","v":1920}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"+'New Resources'!D9-'New Resources_Spec'!D9","v":288.70212557547268},{"$f":"+'New Resources'!E9-'New Resources_Spec'!E9","v":227.63052208835336},{"$f":"+'New Resources'!F9-'New Resources_Spec'!F9","v":277.59819766872374},{"$f":"+'New Resources'!G9-'New Resources_Spec'!G9","v":222.77255362915082},{"$f":"+'New Resources'!H9-'New Resources_Spec'!H9","v":277.59819766872374},{"$f":"+'New Resources'!I9-'New Resources_Spec'!I9","v":238.7344499951023},{"$f":"+'New Resources'!J9-'New Resources_Spec'!J9","v":288.70212557547268},{"$f":"+'New Resources'!K9-'New Resources_Spec'!K9","v":227.63052208835336},{"$f":"+'New Resources'!L9-'New Resources_Spec'!L9","v":277.59819766872374},{"$f":"+'New Resources'!M9-'New Resources_Spec'!M9","v":205.4226662748556},{"$f":"+'New Resources'!N9-'New Resources_Spec'!N9","v":288.70212557547268},{"$f":"+'New Resources'!O9-'New Resources_Spec'!O9","v":226.9365265941816},{"$f":"+'New Resources'!P9-'New Resources_Spec'!P9","v":288.70212557547268},{"$f":"+'New Resources'!Q9-'New Resources_Spec'!Q9","v":210.97463022823013},{"$f":"+'New Resources'!R9-'New Resources_Spec'!R9","v":288.70212557547268},{"$f":"+'New Resources'!S9-'New Resources_Spec'!S9","v":227.63052208835336},{"$f":"+'New Resources'!T9-'New Resources_Spec'!T9","v":277.59819766872374},{"$f":"+'New Resources'!U9-'New Resources_Spec'!U9","v":222.07855813497895},{"$f":"+'New Resources'!V9-'New Resources_Spec'!V9","v":288.70212557547268},{"$f":"+'New Resources'!W9-'New Resources_Spec'!W9","v":227.63052208835336},{"$f":"+'New Resources'!X9-'New Resources_Spec'!X9","v":299.80605348222161},{"$f":"+'New Resources'!Y9-'New Resources_Spec'!Y9","v":216.52659418160442},{"$f":"+'New Resources'!Z9-'New Resources_Spec'!Z9","v":266.49426976197469},{"$f":"+'New Resources'!AA9-'New Resources_Spec'!AA9","v":233.18248604172788},{"$f":"+'New Resources'!AB9-'New Resources_Spec'!AB9","v":273.81099610162664},{"$f":"+'New Resources'!AC9-'New Resources_Spec'!AC9","v":197.75238607339702},{"$f":"+'New Resources'!AD9-'New Resources_Spec'!AD9","v":253.52870009409867},{"$f":"+'New Resources'!AE9-'New Resources_Spec'!AE9","v":203.45678182551421},{"$f":"+'New Resources'!AF9-'New Resources_Spec'!AF9","v":253.52870009409867},{"$f":"+'New Resources'!AG9-'New Resources_Spec'!AG9","v":218.03468208092499},{"$f":"+'New Resources'!AH9-'New Resources_Spec'!AH9","v":263.66984809786277},{"$f":"+'New Resources'!AI9-'New Resources_Spec'!AI9","v":207.89353407716101},{"$f":"+'New Resources'!AJ9-'New Resources_Spec'!AJ9","v":243.38755209033457},{"$f":"+'New Resources'!AK9-'New Resources_Spec'!AK9","v":182.54066406775121},{"$f":"+'New Resources'!AL9-'New Resources_Spec'!AL9","v":263.66984809786277},{"$f":"+'New Resources'!AM9-'New Resources_Spec'!AM9","v":207.25971232692564},{"$f":"+'New Resources'!AN9-'New Resources_Spec'!AN9","v":263.66984809786277},{"$f":"+'New Resources'!AO9-'New Resources_Spec'!AO9","v":192.68181207151508},{"$f":"+'New Resources'!AP9-'New Resources_Spec'!AP9","v":263.66984809786277},{"$f":"+'New Resources'!AQ9-'New Resources_Spec'!AQ9","v":207.89353407716101},{"$f":"+'New Resources'!AR9-'New Resources_Spec'!AR9","v":253.52870009409867},{"$f":"+'New Resources'!AS9-'New Resources_Spec'!AS9","v":202.82296007527907},{"$f":"+'New Resources'!AT9-'New Resources_Spec'!AT9","v":263.66984809786277},{"$f":"+'New Resources'!AU9-'New Resources_Spec'!AU9","v":207.89353407716101},{"$f":"+'New Resources'!AV9-'New Resources_Spec'!AV9","v":263.66984809786277},{"$f":"+'New Resources'!AW9-'New Resources_Spec'!AW9","v":207.89353407716101},{"$f":"+'New Resources'!AX9-'New Resources_Spec'!AX9","v":253.52870009409867},{"$f":"+'New Resources'!AY9-'New Resources_Spec'!AY9","v":202.82296007527907}]
[null,10044,"Canby, City of",{"$f":"+'New Resources'!D10-'New Resources_Spec'!D10","v":0},{"$f":"+'New Resources'!E10-'New Resources_Spec'!E10","v":0},{"$f":"+'New Resources'!F10-'New Resources_Spec'!F10","v":0},{"$f":"+'New Resources'!G10-'New Resources_Spec'!G10","v":0},{"$f":"+'New Resources'!H10-'New Resources_Spec'!H10","v":0},{"$f":"+'New Resources'!I10-'New Resources_Spec'!I10","v":0},{"$f":"+'New Resources'!J10-'New Resources_Spec'!J10","v":0},{"$f":"+'New Resources'!K10-'New Resources_Spec'!K10","v":0},{"$f":"+'New Resources'!L10-'New Resources_Spec'!L10","v":0},{"$f":"+'New Resources'!M10-'New Resources_Spec'!M10","v":0},{"$f":"+'New Resources'!N10-'New Resources_Spec'!N10","v":0},{"$f":"+'New Resources'!O10-'New Resources_Spec'!O10","v":0},{"$f":"+'New Resources'!P10-'New Resources_Spec'!P10","v":0},{"$f":"+'New Resources'!Q10-'New Resources_Spec'!Q10","v":0},{"$f":"+'New Resources'!R10-'New Resources_Spec'!R10","v":0},{"$f":"+'New Resources'!S10-'New Resources_Spec'!S10","v":0},{"$f":"+'New Resources'!T10-'New Resources_Spec'!T10","v":0},{"$f":"+'New Resources'!U10-'New Resources_Spec'!U10","v":0},{"$f":"+'New Resources'!V10-'New Resources_Spec'!V10","v":0},{"$f":"+'New Resources'!W10-'New Resources_Spec'!W10","v":0},{"$f":"+'New Resources'!X10-'New Resources_Spec'!X10","v":0},{"$f":"+'New Resources'!Y10-'New Resources_Spec'!Y10","v":0},{"$f":"+'New Resources'!Z10-'New Resources_Spec'!Z10","v":0},{"$f":"+'New Resources'!AA10-'New Resources_Spec'!AA10","v":0},{"$f":"+'New Resources'!AB10-'New Resources_Spec'!AB10","v":0},{"$f":"+'New Resources'!AC10-'New Resources_Spec'!AC10","v":0},{"$f":"+'New Resources'!AD10-'New Resources_Spec'!AD10","v":0},{"$f":"+'New Resources'!AE10-'New Resources_Spec'!AE10","v":0},{"$f":"+'New Resources'!AF10-'New Resources_Spec'!AF10","v":0},{"$f":"+'New Resources'!AG10-'New Resources_Spec'!AG10","v":0},{"$f":"+'New Resources'!AH10-'New Resources_Spec'!AH10","v":0},{"$f":"+'New Resources'!AI10-'New Resources_Spec'!AI10","v":0},{"$f":"+'New Resources'!AJ10-'New Resources_Spec'!AJ10","v":0},{"$f":"+'New Resources'!AK10-'New Resources_Spec'!AK10","v":0},{"$f":"+'New Resources'!AL10-'New Resources_Spec'!AL10","v":0},{"$f":"+'New Resources'!AM10-'New Resources_Spec'!AM10","v":0},{"$f":"+'New Resources'!AN10-'New Resources_Spec'!AN10","v":0},{"$f":"+'New Resources'!AO10-'New Resources_Spec'!AO10","v":0},{"$f":"+'New Resources'!AP10-'New Resources_Spec'!AP10","v":0},{"$f":"+'New Resources'!AQ10-'New Resources_Spec'!AQ10","v":0},{"$f":"+'New Resources'!AR10-'New Resources_Spec'!AR10","v":0},{"$f":"+'New Resources'!AS10-'New Resources_Spec'!AS10","v":0},{"$f":"+'New Resources'!AT10-'New Resources_Spec'!AT10","v":0},{"$f":"+'New Resources'!AU10-'New Resources_Spec'!AU10","v":0},{"$f":"+'New Resources'!AV10-'New Resources_Spec'!AV10","v":0},{"$f":"+'New Resources'!AW10-'New Resources_Spec'!AW10","v":0},{"$f":"+'New Resources'!AX10-'New Resources_Spec'!AX10","v":0},{"$f":"+'New Resources'!AY10-'New Resources_Spec'!AY10","v":0}]
[null,10046,"Central Electric Coop",{"$f":"+'New Resources'!D11-'New Resources_Spec'!D11","v":1779.6845920266423},{"$f":"+'New Resources'!E11-'New Resources_Spec'!E11","v":1403.2128514056221},{"$f":"+'New Resources'!F11-'New Resources_Spec'!F11","v":1711.2351846410029},{"$f":"+'New Resources'!G11-'New Resources_Spec'!G11","v":1373.2662356744049},{"$f":"+'New Resources'!H11-'New Resources_Spec'!H11","v":1711.2351846410029},{"$f":"+'New Resources'!I11-'New Resources_Spec'!I11","v":1471.6622587912625},{"$f":"+'New Resources'!J11-'New Resources_Spec'!J11","v":1779.6845920266423},{"$f":"+'New Resources'!K11-'New Resources_Spec'!K11","v":1403.2128514056221},{"$f":"+'New Resources'!L11-'New Resources_Spec'!L11","v":1711.2351846410029},{"$f":"+'New Resources'!M11-'New Resources_Spec'!M11","v":1266.3140366343423},{"$f":"+'New Resources'!N11-'New Resources_Spec'!N11","v":1779.6845920266423},{"$f":"+'New Resources'!O11-'New Resources_Spec'!O11","v":1398.9347634440201},{"$f":"+'New Resources'!P11-'New Resources_Spec'!P11","v":1779.6845920266423},{"$f":"+'New Resources'!Q11-'New Resources_Spec'!Q11","v":1300.5387403271625},{"$f":"+'New Resources'!R11-'New Resources_Spec'!R11","v":1779.6845920266423},{"$f":"+'New Resources'!S11-'New Resources_Spec'!S11","v":1403.2128514056221},{"$f":"+'New Resources'!T11-'New Resources_Spec'!T11","v":1711.2351846410029},{"$f":"+'New Resources'!U11-'New Resources_Spec'!U11","v":1368.9881477128029},{"$f":"+'New Resources'!V11-'New Resources_Spec'!V11","v":1779.6845920266423},{"$f":"+'New Resources'!W11-'New Resources_Spec'!W11","v":1403.2128514056221},{"$f":"+'New Resources'!X11-'New Resources_Spec'!X11","v":1848.1339994122827},{"$f":"+'New Resources'!Y11-'New Resources_Spec'!Y11","v":1334.7634440199827},{"$f":"+'New Resources'!Z11-'New Resources_Spec'!Z11","v":1642.7857772553625},{"$f":"+'New Resources'!AA11-'New Resources_Spec'!AA11","v":1437.4375550984423},{"$f":"+'New Resources'!AB11-'New Resources_Spec'!AB11","v":1858.0239279473035},{"$f":"+'New Resources'!AC11-'New Resources_Spec'!AC11","v":1341.9061701841647},{"$f":"+'New Resources'!AD11-'New Resources_Spec'!AD11","v":1720.3925258771333},{"$f":"+'New Resources'!AE11-'New Resources_Spec'!AE11","v":1380.6150020163996},{"$f":"+'New Resources'!AF11-'New Resources_Spec'!AF11","v":1720.3925258771333},{"$f":"+'New Resources'!AG11-'New Resources_Spec'!AG11","v":1479.5375722543349},{"$f":"+'New Resources'!AH11-'New Resources_Spec'!AH11","v":1789.2082269122184},{"$f":"+'New Resources'!AI11-'New Resources_Spec'!AI11","v":1410.7218712192489},{"$f":"+'New Resources'!AJ11-'New Resources_Spec'!AJ11","v":1651.5768248420482},{"$f":"+'New Resources'!AK11-'New Resources_Spec'!AK11","v":1238.6826186315366},{"$f":"+'New Resources'!AL11-'New Resources_Spec'!AL11","v":1789.2082269122184},{"$f":"+'New Resources'!AM11-'New Resources_Spec'!AM11","v":1406.420889904557},{"$f":"+'New Resources'!AN11-'New Resources_Spec'!AN11","v":1789.2082269122184},{"$f":"+'New Resources'!AO11-'New Resources_Spec'!AO11","v":1307.4983196666217},{"$f":"+'New Resources'!AP11-'New Resources_Spec'!AP11","v":1789.2082269122184},{"$f":"+'New Resources'!AQ11-'New Resources_Spec'!AQ11","v":1410.7218712192489},{"$f":"+'New Resources'!AR11-'New Resources_Spec'!AR11","v":1720.3925258771333},{"$f":"+'New Resources'!AS11-'New Resources_Spec'!AS11","v":1376.3140207017068},{"$f":"+'New Resources'!AT11-'New Resources_Spec'!AT11","v":1789.2082269122184},{"$f":"+'New Resources'!AU11-'New Resources_Spec'!AU11","v":1410.7218712192489},{"$f":"+'New Resources'!AV11-'New Resources_Spec'!AV11","v":1789.2082269122184},{"$f":"+'New Resources'!AW11-'New Resources_Spec'!AW11","v":1410.7218712192489},{"$f":"+'New Resources'!AX11-'New Resources_Spec'!AX11","v":1720.3925258771333},{"$f":"+'New Resources'!AY11-'New Resources_Spec'!AY11","v":1376.3140207017068}]
[null,10047,"Central Lincoln PUD",{"$f":"+'New Resources'!D12-'New Resources_Spec'!D12","v":0},{"$f":"+'New Resources'!E12-'New Resources_Spec'!E12","v":0},{"$f":"+'New Resources'!F12-'New Resources_Spec'!F12","v":0},{"$f":"+'New Resources'!G12-'New Resources_Spec'!G12","v":0},{"$f":"+'New Resources'!H12-'New Resources_Spec'!H12","v":0},{"$f":"+'New Resources'!I12-'New Resources_Spec'!I12","v":0},{"$f":"+'New Resources'!J12-'New Resources_Spec'!J12","v":0},{"$f":"+'New Resources'!K12-'New Resources_Spec'!K12","v":0},{"$f":"+'New Resources'!L12-'New Resources_Spec'!L12","v":0},{"$f":"+'New Resources'!M12-'New Resources_Spec'!M12","v":0},{"$f":"+'New Resources'!N12-'New Resources_Spec'!N12","v":0},{"$f":"+'New Resources'!O12-'New Resources_Spec'!O12","v":0},{"$f":"+'New Resources'!P12-'New Resources_Spec'!P12","v":0},{"$f":"+'New Resources'!Q12-'New Resources_Spec'!Q12","v":0},{"$f":"+'New Resources'!R12-'New Resources_Spec'!R12","v":0},{"$f":"+'New Resources'!S12-'New Resources_Spec'!S12","v":0},{"$f":"+'New Resources'!T12-'New Resources_Spec'!T12","v":0},{"$f":"+'New Resources'!U12-'New Resources_Spec'!U12","v":0},{"$f":"+'New Resources'!V12-'New Resources_Spec'!V12","v":0},{"$f":"+'New Resources'!W12-'New Resources_Spec'!W12","v":0},{"$f":"+'New Resources'!X12-'New Resources_Spec'!X12","v":0},{"$f":"+'New Resources'!Y12-'New Resources_Spec'!Y12","v":0},{"$f":"+'New Resources'!Z12-'New Resources_Spec'!Z12","v":0},{"$f":"+'New Resources'!AA12-'New Resources_Spec'!AA12","v":0},{"$f":"+'New Resources'!AB12-'New Resources_Spec'!AB12","v":0},{"$f":"+'New Resources'!AC12-'New Resources_Spec'!AC12","v":0},{"$f":"+'New Resources'!AD12-'New Resources_Spec'!AD12","v":0},{"$f":"+'New Resources'!AE12-'New Resources_Spec'!AE12","v":0},{"$f":"+'New Resources'!AF12-'New Resources_Spec'!AF12","v":0},{"$f":"+'New Resources'!AG12-'New Resources_Spec'!AG12","v":0},{"$f":"+'New Resources'!AH12-'New Resources_Spec'!AH12","v":0},{"$f":"+'New Resources'!AI12-'New Resources_Spec'!AI12","v":0},{"$f":"+'New Resources'!AJ12-'New Resources_Spec'!AJ12","v":0},{"$f":"+'New Resources'!AK12-'New Resources_Spec'!AK12","v":0},{"$f":"+'New Resources'!AL12-'New Resources_Spec'!AL12","v":0},{"$f":"+'New Resources'!AM12-'New Resources_Spec'!AM12","v":0},{"$f":"+'New Resources'!AN12-'New Resources_Spec'!AN12","v":0},{"$f":"+'New Resources'!AO12-'New Resources_Spec'!AO12","v":0},{"$f":"+'New Resources'!AP12-'New Resources_Spec'!AP12","v":0},{"$f":"+'New Resources'!AQ12-'New Resources_Spec'!AQ12","v":0},{"$f":"+'New Resources'!AR12-'New Resources_Spec'!AR12","v":0},{"$f":"+'New Resources'!AS12-'New Resources_Spec'!AS12","v":0},{"$f":"+'New Resources'!AT12-'New Resources_Spec'!AT12","v":0},{"$f":"+'New Resources'!AU12-'New Resources_Spec'!AU12","v":0},{"$f":"+'New Resources'!AV12-'New Resources_Spec'!AV12","v":0},{"$f":"+'New Resources'!AW12-'New Resources_Spec'!AW12","v":0},{"$f":"+'New Resources'!AX12-'New Resources_Spec'!AX12","v":0},{"$f":"+'New Resources'!AY12-'New Resources_Spec'!AY12","v":0}]
[null,10055,"Albion, City of",{"$f":"+'New Resources'!D13-'New Resources_Spec'!D13","v":0},{"$f":"+'New Resources'!E13-'New Resources_Spec'!E13","v":0},{"$f":"+'New Resources'!F13-'New Resources_Spec'!F13","v":0},{"$f":"+'New Resources'!G13-'New Resources_Spec'!G13","v":0},{"$f":"+'New Resources'!H13-'New Resources_Spec'!H13","v":0},{"$f":"+'New Resources'!I13-'New Resources_Spec'!I13","v":0},{"$f":"+'New Resources'!J13-'New Resources_Spec'!J13","v":0},{"$f":"+'New Resources'!K13-'New Resources_Spec'!K13","v":0},{"$f":"+'New Resources'!L13-'New Resources_Spec'!L13","v":0},{"$f":"+'New Resources'!M13-'New Resources_Spec'!M13","v":0},{"$f":"+'New Resources'!N13-'New Resources_Spec'!N13","v":0},{"$f":"+'New Resources'!O13-'New Resources_Spec'!O13","v":0},{"$f":"+'New Resources'!P13-'New Resources_Spec'!P13","v":0},{"$f":"+'New Resources'!Q13-'New Resources_Spec'!Q13","v":0},{"$f":"+'New Resources'!R13-'New Resources_Spec'!R13","v":0},{"$f":"+'New Resources'!S13-'New Resources_Spec'!S13","v":0},{"$f":"+'New Resources'!T13-'New Resources_Spec'!T13","v":0},{"$f":"+'New Resources'!U13-'New Resources_Spec'!U13","v":0},{"$f":"+'New Resources'!V13-'New Resources_Spec'!V13","v":0},{"$f":"+'New Resources'!W13-'New Resources_Spec'!W13","v":0},{"$f":"+'New Resources'!X13-'New Resources_Spec'!X13","v":0},{"$f":"+'New Resources'!Y13-'New Resources_Spec'!Y13","v":0},{"$f":"+'New Resources'!Z13-'New Resources_Spec'!Z13","v":0},{"$f":"+'New Resources'!AA13-'New Resources_Spec'!AA13","v":0},{"$f":"+'New Resources'!AB13-'New Resources_Spec'!AB13","v":0},{"$f":"+'New Resources'!AC13-'New Resources_Spec'!AC13","v":0},{"$f":"+'New Resources'!AD13-'New Resources_Spec'!AD13","v":0},{"$f":"+'New Resources'!AE13-'New Resources_Spec'!AE13","v":0},{"$f":"+'New Resources'!AF13-'New Resources_Spec'!AF13","v":0},{"$f":"+'New Resources'!AG13-'New Resources_Spec'!AG13","v":0},{"$f":"+'New Resources'!AH13-'New Resources_Spec'!AH13","v":0},{"$f":"+'New Resources'!AI13-'New Resources_Spec'!AI13","v":0},{"$f":"+'New Resources'!AJ13-'New Resources_Spec'!AJ13","v":0},{"$f":"+'New Resources'!AK13-'New Resources_Spec'!AK13","v":0},{"$f":"+'New Resources'!AL13-'New Resources_Spec'!AL13","v":0},{"$f":"+'New Resources'!AM13-'New Resources_Spec'!AM13","v":0},{"$f":"+'New Resources'!AN13-'New Resources_Spec'!AN13","v":0},{"$f":"+'New Resources'!AO13-'New Resources_Spec'!AO13","v":0},{"$f":"+'New Resources'!AP13-'New Resources_Spec'!AP13","v":0},{"$f":"+'New Resources'!AQ13-'New Resources_Spec'!AQ13","v":0},{"$f":"+'New Resources'!AR13-'New Resources_Spec'!AR13","v":0},{"$f":"+'New Resources'!AS13-'New Resources_Spec'!AS13","v":0},{"$f":"+'New Resources'!AT13-'New Resources_Spec'!AT13","v":0},{"$f":"+'New Resources'!AU13-'New Resources_Spec'!AU13","v":0},{"$f":"+'New Resources'!AV13-'New Resources_Spec'!AV13","v":0},{"$f":"+'New Resources'!AW13-'New Resources_Spec'!AW13","v":0},{"$f":"+'New Resources'!AX13-'New Resources_Spec'!AX13","v":0},{"$f":"+'New Resources'!AY13-'New Resources_Spec'!AY13","v":0}]
[null,10057,"Ashland, City of",{"$f":"+'New Resources'!D14-'New Resources_Spec'!D14","v":0},{"$f":"+'New Resources'!E14-'New Resources_Spec'!E14","v":0},{"$f":"+'New Resources'!F14-'New Resources_Spec'!F14","v":0},{"$f":"+'New Resources'!G14-'New Resources_Spec'!G14","v":0},{"$f":"+'New Resources'!H14-'New Resources_Spec'!H14","v":0},{"$f":"+'New Resources'!I14-'New Resources_Spec'!I14","v":0},{"$f":"+'New Resources'!J14-'New Resources_Spec'!J14","v":0},{"$f":"+'New Resources'!K14-'New Resources_Spec'!K14","v":0},{"$f":"+'New Resources'!L14-'New Resources_Spec'!L14","v":0},{"$f":"+'New Resources'!M14-'New Resources_Spec'!M14","v":0},{"$f":"+'New Resources'!N14-'New Resources_Spec'!N14","v":0},{"$f":"+'New Resources'!O14-'New Resources_Spec'!O14","v":0},{"$f":"+'New Resources'!P14-'New Resources_Spec'!P14","v":0},{"$f":"+'New Resources'!Q14-'New Resources_Spec'!Q14","v":0},{"$f":"+'New Resources'!R14-'New Resources_Spec'!R14","v":0},{"$f":"+'New Resources'!S14-'New Resources_Spec'!S14","v":0},{"$f":"+'New Resources'!T14-'New Resources_Spec'!T14","v":0},{"$f":"+'New Resources'!U14-'New Resources_Spec'!U14","v":0},{"$f":"+'New Resources'!V14-'New Resources_Spec'!V14","v":0},{"$f":"+'New Resources'!W14-'New Resources_Spec'!W14","v":0},{"$f":"+'New Resources'!X14-'New Resources_Spec'!X14","v":0},{"$f":"+'New Resources'!Y14-'New Resources_Spec'!Y14","v":0},{"$f":"+'New Resources'!Z14-'New Resources_Spec'!Z14","v":0},{"$f":"+'New Resources'!AA14-'New Resources_Spec'!AA14","v":0},{"$f":"+'New Resources'!AB14-'New Resources_Spec'!AB14","v":0},{"$f":"+'New Resources'!AC14-'New Resources_Spec'!AC14","v":0},{"$f":"+'New Resources'!AD14-'New Resources_Spec'!AD14","v":0},{"$f":"+'New Resources'!AE14-'New Resources_Spec'!AE14","v":0},{"$f":"+'New Resources'!AF14-'New Resources_Spec'!AF14","v":0},{"$f":"+'New Resources'!AG14-'New Resources_Spec'!AG14","v":0},{"$f":"+'New Resources'!AH14-'New Resources_Spec'!AH14","v":0},{"$f":"+'New Resources'!AI14-'New Resources_Spec'!AI14","v":0},{"$f":"+'New Resources'!AJ14-'New Resources_Spec'!AJ14","v":0},{"$f":"+'New Resources'!AK14-'New Resources_Spec'!AK14","v":0},{"$f":"+'New Resources'!AL14-'New Resources_Spec'!AL14","v":0},{"$f":"+'New Resources'!AM14-'New Resources_Spec'!AM14","v":0},{"$f":"+'New Resources'!AN14-'New Resources_Spec'!AN14","v":0},{"$f":"+'New Resources'!AO14-'New Resources_Spec'!AO14","v":0},{"$f":"+'New Resources'!AP14-'New Resources_Spec'!AP14","v":0},{"$f":"+'New Resources'!AQ14-'New Resources_Spec'!AQ14","v":0},{"$f":"+'New Resources'!AR14-'New Resources_Spec'!AR14","v":0},{"$f":"+'New Resources'!AS14-'New Resources_Spec'!AS14","v":0},{"$f":"+'New Resources'!AT14-'New Resources_Spec'!AT14","v":0},{"$f":"+'New Resources'!AU14-'New Resources_Spec'!AU14","v":0},{"$f":"+'New Resources'!AV14-'New Resources_Spec'!AV14","v":0},{"$f":"+'New Resources'!AW14-'New Resources_Spec'!AW14","v":0},{"$f":"+'New Resources'!AX14-'New Resources_Spec'!AX14","v":0},{"$f":"+'New Resources'!AY14-'New Resources_Spec'!AY14","v":0}]
[null,10059,"Bandon, City of",{"$f":"+'New Resources'!D15-'New Resources_Spec'!D15","v":0},{"$f":"+'New Resources'!E15-'New Resources_Spec'!E15","v":0},{"$f":"+'New Resources'!F15-'New Resources_Spec'!F15","v":0},{"$f":"+'New Resources'!G15-'New Resources_Spec'!G15","v":0},{"$f":"+'New Resources'!H15-'New Resources_Spec'!H15","v":0},{"$f":"+'New Resources'!I15-'New Resources_Spec'!I15","v":0},{"$f":"+'New Resources'!J15-'New Resources_Spec'!J15","v":0},{"$f":"+'New Resources'!K15-'New Resources_Spec'!K15","v":0},{"$f":"+'New Resources'!L15-'New Resources_Spec'!L15","v":0},{"$f":"+'New Resources'!M15-'New Resources_Spec'!M15","v":0},{"$f":"+'New Resources'!N15-'New Resources_Spec'!N15","v":0},{"$f":"+'New Resources'!O15-'New Resources_Spec'!O15","v":0},{"$f":"+'New Resources'!P15-'New Resources_Spec'!P15","v":0},{"$f":"+'New Resources'!Q15-'New Resources_Spec'!Q15","v":0},{"$f":"+'New Resources'!R15-'New Resources_Spec'!R15","v":0},{"$f":"+'New Resources'!S15-'New Resources_Spec'!S15","v":0},{"$f":"+'New Resources'!T15-'New Resources_Spec'!T15","v":0},{"$f":"+'New Resources'!U15-'New Resources_Spec'!U15","v":0},{"$f":"+'New Resources'!V15-'New Resources_Spec'!V15","v":0},{"$f":"+'New Resources'!W15-'New Resources_Spec'!W15","v":0},{"$f":"+'New Resources'!X15-'New Resources_Spec'!X15","v":0},{"$f":"+'New Resources'!Y15-'New Resources_Spec'!Y15","v":0},{"$f":"+'New Resources'!Z15-'New Resources_Spec'!Z15","v":0},{"$f":"+'New Resources'!AA15-'New Resources_Spec'!AA15","v":0},{"$f":"+'New Resources'!AB15-'New Resources_Spec'!AB15","v":0},{"$f":"+'New Resources'!AC15-'New Resources_Spec'!AC15","v":0},{"$f":"+'New Resources'!AD15-'New Resources_Spec'!AD15","v":0},{"$f":"+'New Resources'!AE15-'New Resources_Spec'!AE15","v":0},{"$f":"+'New Resources'!AF15-'New Resources_Spec'!AF15","v":0},{"$f":"+'New Resources'!AG15-'New Resources_Spec'!AG15","v":0},{"$f":"+'New Resources'!AH15-'New Resources_Spec'!AH15","v":0},{"$f":"+'New Resources'!AI15-'New Resources_Spec'!AI15","v":0},{"$f":"+'New Resources'!AJ15-'New Resources_Spec'!AJ15","v":0},{"$f":"+'New Resources'!AK15-'New Resources_Spec'!AK15","v":0},{"$f":"+'New Resources'!AL15-'New Resources_Spec'!AL15","v":0},{"$f":"+'New Resources'!AM15-'New Resources_Spec'!AM15","v":0},{"$f":"+'New Resources'!AN15-'New Resources_Spec'!AN15","v":0},{"$f":"+'New Resources'!AO15-'New Resources_Spec'!AO15","v":0},{"$f":"+'New Resources'!AP15-'New Resources_Spec'!AP15","v":0},{"$f":"+'New Resources'!AQ15-'New Resources_Spec'!AQ15","v":0},{"$f":"+'New Resources'!AR15-'New Resources_Spec'!AR15","v":0},{"$f":"+'New Resources'!AS15-'New Resources_Spec'!AS15","v":0},{"$f":"+'New Resources'!AT15-'New Resources_Spec'!AT15","v":0},{"$f":"+'New Resources'!AU15-'New Resources_Spec'!AU15","v":0},{"$f":"+'New Resources'!AV15-'New Resources_Spec'!AV15","v":0},{"$f":"+'New Resources'!AW15-'New Resources_Spec'!AW15","v":0},{"$f":"+'New Resources'!AX15-'New Resources_Spec'!AX15","v":0},{"$f":"+'New Resources'!AY15-'New Resources_Spec'!AY15","v":0}]
[null,10062,"Bonners Ferry, City of",{"$f":"+'New Resources'!D17-'New Resources_Spec'!D17","v":0},{"$f":"+'New Resources'!E17-'New Resources_Spec'!E17","v":0},{"$f":"+'New Resources'!F17-'New Resources_Spec'!F17","v":0},{"$f":"+'New Resources'!G17-'New Resources_Spec'!G17","v":0},{"$f":"+'New Resources'!H17-'New Resources_Spec'!H17","v":0},{"$f":"+'New Resources'!I17-'New Resources_Spec'!I17","v":0},{"$f":"+'New Resources'!J17-'New Resources_Spec'!J17","v":0},{"$f":"+'New Resources'!K17-'New Resources_Spec'!K17","v":0},{"$f":"+'New Resources'!L17-'New Resources_Spec'!L17","v":0},{"$f":"+'New Resources'!M17-'New Resources_Spec'!M17","v":0},{"$f":"+'New Resources'!N17-'New Resources_Spec'!N17","v":0},{"$f":"+'New Resources'!O17-'New Resources_Spec'!O17","v":0},{"$f":"+'New Resources'!P17-'New Resources_Spec'!P17","v":0},{"$f":"+'New Resources'!Q17-'New Resources_Spec'!Q17","v":0},{"$f":"+'New Resources'!R17-'New Resources_Spec'!R17","v":0},{"$f":"+'New Resources'!S17-'New Resources_Spec'!S17","v":0},{"$f":"+'New Resources'!T17-'New Resources_Spec'!T17","v":0},{"$f":"+'New Resources'!U17-'New Resources_Spec'!U17","v":0},{"$f":"+'New Resources'!V17-'New Resources_Spec'!V17","v":0},{"$f":"+'New Resources'!W17-'New Resources_Spec'!W17","v":0},{"$f":"+'New Resources'!X17-'New Resources_Spec'!X17","v":0},{"$f":"+'New Resources'!Y17-'New Resources_Spec'!Y17","v":0},{"$f":"+'New Resources'!Z17-'New Resources_Spec'!Z17","v":0},{"$f":"+'New Resources'!AA17-'New Resources_Spec'!AA17","v":0},{"$f":"+'New Resources'!AB17-'New Resources_Spec'!AB17","v":0},{"$f":"+'New Resources'!AC17-'New Resources_Spec'!AC17","v":0},{"$f":"+'New Resources'!AD17-'New Resources_Spec'!AD17","v":0},{"$f":"+'New Resources'!AE17-'New Resources_Spec'!AE17","v":0},{"$f":"+'New Resources'!AF17-'New Resources_Spec'!AF17","v":0},{"$f":"+'New Resources'!AG17-'New Resources_Spec'!AG17","v":0},{"$f":"+'New Resources'!AH17-'New Resources_Spec'!AH17","v":0},{"$f":"+'New Resources'!AI17-'New Resources_Spec'!AI17","v":0},{"$f":"+'New Resources'!AJ17-'New Resources_Spec'!AJ17","v":0},{"$f":"+'New Resources'!AK17-'New Resources_Spec'!AK17","v":0},{"$f":"+'New Resources'!AL17-'New Resources_Spec'!AL17","v":0},{"$f":"+'New Resources'!AM17-'New Resources_Spec'!AM17","v":0},{"$f":"+'New Resources'!AN17-'New Resources_Spec'!AN17","v":0},{"$f":"+'New Resources'!AO17-'New Resources_Spec'!AO17","v":0},{"$f":"+'New Resources'!AP17-'New Resources_Spec'!AP17","v":0},{"$f":"+'New Resources'!AQ17-'New Resources_Spec'!AQ17","v":0},{"$f":"+'New Resources'!AR17-'New Resources_Spec'!AR17","v":0},{"$f":"+'New Resources'!AS17-'New Resources_Spec'!AS17","v":0},{"$f":"+'New Resources'!AT17-'New Resources_Spec'!AT17","v":0},{"$f":"+'New Resources'!AU17-'New Resources_Spec'!AU17","v":0},{"$f":"+'New Resources'!AV17-'New Resources_Spec'!AV17","v":0},{"$f":"+'New Resources'!AW17-'New Resources_Spec'!AW17","v":0},{"$f":"+'New Resources'!AX17-'New Resources_Spec'!AX17","v":0},{"$f":"+'New Resources'!AY17-'New Resources_Spec'!AY17","v":0}]
[null,10074,"Forest Grove, City of",{"$f":"+'New Resources'!D26-'New Resources_Spec'!D26","v":416},{"$f":"+'New Resources'!E26-'New Resources_Spec'!E26","v":328},{"$f":"+'New Resources'!F26-'New Resources_Spec'!F26","v":400.00000000000006},{"$f":"+'New Resources'!G26-'New Resources_Spec'!G26","v":321},{"$f":"+'New Resources'!H26-'New Resources_Spec'!H26","v":400.00000000000006},{"$f":"+'New Resources'!I26-'New Resources_Spec'!I26","v":344},{"$f":"+'New Resources'!J26-'New Resources_Spec'!J26","v":416},{"$f":"+'New Resources'!K26-'New Resources_Spec'!K26","v":328},{"$f":"+'New Resources'!L26-'New Resources_Spec'!L26","v":400.00000000000006},{"$f":"+'New Resources'!M26-'New Resources_Spec'!M26","v":296},{"$f":"+'New Resources'!N26-'New Resources_Spec'!N26","v":416},{"$f":"+'New Resources'!O26-'New Resources_Spec'!O26","v":327},{"$f":"+'New Resources'!P26-'New Resources_Spec'!P26","v":416},{"$f":"+'New Resources'!Q26-'New Resources_Spec'!Q26","v":304},{"$f":"+'New Resources'!R26-'New Resources_Spec'!R26","v":416},{"$f":"+'New Resources'!S26-'New Resources_Spec'!S26","v":328},{"$f":"+'New Resources'!T26-'New Resources_Spec'!T26","v":400.00000000000006},{"$f":"+'New Resources'!U26-'New Resources_Spec'!U26","v":320},{"$f":"+'New Resources'!V26-'New Resources_Spec'!V26","v":416},{"$f":"+'New Resources'!W26-'New Resources_Spec'!W26","v":328},{"$f":"+'New Resources'!X26-'New Resources_Spec'!X26","v":432},{"$f":"+'New Resources'!Y26-'New Resources_Spec'!Y26","v":312},{"$f":"+'New Resources'!Z26-'New Resources_Spec'!Z26","v":384},{"$f":"+'New Resources'!AA26-'New Resources_Spec'!AA26","v":336},{"$f":"+'New Resources'!AB26-'New Resources_Spec'!AB26","v":432},{"$f":"+'New Resources'!AC26-'New Resources_Spec'!AC26","v":312.00000000000006},{"$f":"+'New Resources'!AD26-'New Resources_Spec'!AD26","v":400.00000000000006},{"$f":"+'New Resources'!AE26-'New Resources_Spec'!AE26","v":321.00000000000006},{"$f":"+'New Resources'!AF26-'New Resources_Spec'!AF26","v":400.00000000000006},{"$f":"+'New Resources'!AG26-'New Resources_Spec'!AG26","v":344},{"$f":"+'New Resources'!AH26-'New Resources_Spec'!AH26","v":416.00000000000006},{"$f":"+'New Resources'!AI26-'New Resources_Spec'!AI26","v":328},{"$f":"+'New Resources'!AJ26-'New Resources_Spec'!AJ26","v":384.00000000000006},{"$f":"+'New Resources'!AK26-'New Resources_Spec'!AK26","v":288.00000000000006},{"$f":"+'New Resources'!AL26-'New Resources_Spec'!AL26","v":416.00000000000006},{"$f":"+'New Resources'!AM26-'New Resources_Spec'!AM26","v":327},{"$f":"+'New Resources'!AN26-'New Resources_Spec'!AN26","v":416.00000000000006},{"$f":"+'New Resources'!AO26-'New Resources_Spec'!AO26","v":304},{"$f":"+'New Resources'!AP26-'New Resources_Spec'!AP26","v":416.00000000000006},{"$f":"+'New Resources'!AQ26-'New Resources_Spec'!AQ26","v":328},{"$f":"+'New Resources'!AR26-'New Resources_Spec'!AR26","v":400.00000000000006},{"$f":"+'New Resources'!AS26-'New Resources_Spec'!AS26","v":320},{"$f":"+'New Resources'!AT26-'New Resources_Spec'!AT26","v":416.00000000000006},{"$f":"+'New Resources'!AU26-'New Resources_Spec'!AU26","v":328},{"$f":"+'New Resources'!AV26-'New Resources_Spec'!AV26","v":416.00000000000006},{"$f":"+'New Resources'!AW26-'New Resources_Spec'!AW26","v":328},{"$f":"+'New Resources'!AX26-'New Resources_Spec'!AX26","v":400.00000000000006},{"$f":"+'New Resources'!AY26-'New Resources_Spec'!AY26","v":320}]
[null,10087,"Port Angeles, City of",{"$f":"+'New Resources'!D35-'New Resources_Spec'!D35","v":0},{"$f":"+'New Resources'!E35-'New Resources_Spec'!E35","v":0},{"$f":"+'New Resources'!F35-'New Resources_Spec'!F35","v":0},{"$f":"+'New Resources'!G35-'New Resources_Spec'!G35","v":0},{"$f":"+'New Resources'!H35-'New Resources_Spec'!H35","v":0},{"$f":"+'New Resources'!I35-'New Resources_Spec'!I35","v":0},{"$f":"+'New Resources'!J35-'New Resources_Spec'!J35","v":0},{"$f":"+'New Resources'!K35-'New Resources_Spec'!K35","v":0},{"$f":"+'New Resources'!L35-'New Resources_Spec'!L35","v":0},{"$f":"+'New Resources'!M35-'New Resources_Spec'!M35","v":0},{"$f":"+'New Resources'!N35-'New Resources_Spec'!N35","v":0},{"$f":"+'New Resources'!O35-'New Resources_Spec'!O35","v":0},{"$f":"+'New Resources'!P35-'New Resources_Spec'!P35","v":0},{"$f":"+'New Resources'!Q35-'New Resources_Spec'!Q35","v":0},{"$f":"+'New Resources'!R35-'New Resources_Spec'!R35","v":0},{"$f":"+'New Resources'!S35-'New Resources_Spec'!S35","v":0},{"$f":"+'New Resources'!T35-'New Resources_Spec'!T35","v":0},{"$f":"+'New Resources'!U35-'New Resources_Spec'!U35","v":0},{"$f":"+'New Resources'!V35-'New Resources_Spec'!V35","v":0},{"$f":"+'New Resources'!W35-'New Resources_Spec'!W35","v":0},{"$f":"+'New Resources'!X35-'New Resources_Spec'!X35","v":0},{"$f":"+'New Resources'!Y35-'New Resources_Spec'!Y35","v":0},{"$f":"+'New Resources'!Z35-'New Resources_Spec'!Z35","v":0},{"$f":"+'New Resources'!AA35-'New Resources_Spec'!AA35","v":0},{"$f":"+'New Resources'!AB35-'New Resources_Spec'!AB35","v":0},{"$f":"+'New Resources'!AC35-'New Resources_Spec'!AC35","v":0},{"$f":"+'New Resources'!AD35-'New Resources_Spec'!AD35","v":0},{"$f":"+'New Resources'!AE35-'New Resources_Spec'!AE35","v":0},{"$f":"+'New Resources'!AF35-'New Resources_Spec'!AF35","v":0},{"$f":"+'New Resources'!AG35-'New Resources_Spec'!AG35","v":0},{"$f":"+'New Resources'!AH35-'New Resources_Spec'!AH35","v":0},{"$f":"+'New Resources'!AI35-'New Resources_Spec'!AI35","v":0},{"$f":"+'New Resources'!AJ35-'New Resources_Spec'!AJ35","v":0},{"$f":"+'New Resources'!AK35-'New Resources_Spec'!AK35","v":0},{"$f":"+'New Resources'!AL35-'New Resources_Spec'!AL35","v":0},{"$f":"+'New Resources'!AM35-'New Resources_Spec'!AM35","v":0},{"$f":"+'New Resources'!AN35-'New Resources_Spec'!AN35","v":0},{"$f":"+'New Resources'!AO35-'New Resources_Spec'!AO35","v":0},{"$f":"+'New Resources'!AP35-'New Resources_Spec'!AP35","v":0},{"$f":"+'New Resources'!AQ35-'New Resources_Spec'!AQ35","v":0},{"$f":"+'New Resources'!AR35-'New Resources_Spec'!AR35","v":0},{"$f":"+'New Resources'!AS35-'New Resources_Spec'!AS35","v":0},{"$f":"+'New Resources'!AT35-'New Resources_Spec'!AT35","v":0},{"$f":"+'New Resources'!AU35-'New Resources_Spec'!AU35","v":0},{"$f":"+'New Resources'!AV35-'New Resources_Spec'!AV35","v":0},{"$f":"+'New Resources'!AW35-'New Resources_Spec'!AW35","v":0},{"$f":"+'New Resources'!AX35-'New Resources_Spec'!AX35","v":0},{"$f":"+'New Resources'!AY35-'New Resources_Spec'!AY35","v":0}]
[null,10106,"Clearwater Power",{"$f":"+'New Resources'!D44-'New Resources_Spec'!D44","v":15.993731021647562},{"$f":"+'New Resources'!E44-'New Resources_Spec'!E44","v":12.610441767068274},{"$f":"+'New Resources'!F44-'New Resources_Spec'!F44","v":15.378587520814968},{"$f":"+'New Resources'!G44-'New Resources_Spec'!G44","v":12.341316485454016},{"$f":"+'New Resources'!H44-'New Resources_Spec'!H44","v":15.378587520814968},{"$f":"+'New Resources'!I44-'New Resources_Spec'!I44","v":13.225585267900875},{"$f":"+'New Resources'!J44-'New Resources_Spec'!J44","v":15.993731021647562},{"$f":"+'New Resources'!K44-'New Resources_Spec'!K44","v":12.610441767068274},{"$f":"+'New Resources'!L44-'New Resources_Spec'!L44","v":15.378587520814968},{"$f":"+'New Resources'!M44-'New Resources_Spec'!M44","v":11.380154765403084},{"$f":"+'New Resources'!N44-'New Resources_Spec'!N44","v":15.993731021647562},{"$f":"+'New Resources'!O44-'New Resources_Spec'!O44","v":12.571995298266238},{"$f":"+'New Resources'!P44-'New Resources_Spec'!P44","v":15.993731021647562},{"$f":"+'New Resources'!Q44-'New Resources_Spec'!Q44","v":11.687726515819378},{"$f":"+'New Resources'!R44-'New Resources_Spec'!R44","v":15.993731021647562},{"$f":"+'New Resources'!S44-'New Resources_Spec'!S44","v":12.610441767068274},{"$f":"+'New Resources'!T44-'New Resources_Spec'!T44","v":15.378587520814968},{"$f":"+'New Resources'!U44-'New Resources_Spec'!U44","v":12.30287001665198},{"$f":"+'New Resources'!V44-'New Resources_Spec'!V44","v":15.993731021647562},{"$f":"+'New Resources'!W44-'New Resources_Spec'!W44","v":12.610441767068274},{"$f":"+'New Resources'!X44-'New Resources_Spec'!X44","v":16.608874522480164},{"$f":"+'New Resources'!Y44-'New Resources_Spec'!Y44","v":11.995298266235679},{"$f":"+'New Resources'!Z44-'New Resources_Spec'!Z44","v":14.763444019982373},{"$f":"+'New Resources'!AA44-'New Resources_Spec'!AA44","v":12.918013517484574},{"$f":"+'New Resources'!AB44-'New Resources_Spec'!AB44","v":25.261459873638927},{"$f":"+'New Resources'!AC44-'New Resources_Spec'!AC44","v":18.244387686517008},{"$f":"+'New Resources'!AD44-'New Resources_Spec'!AD44","v":23.390240623739743},{"$f":"+'New Resources'!AE44-'New Resources_Spec'!AE44","v":18.770668100551148},{"$f":"+'New Resources'!AF44-'New Resources_Spec'!AF44","v":23.390240623739743},{"$f":"+'New Resources'!AG44-'New Resources_Spec'!AG44","v":20.115606936416185},{"$f":"+'New Resources'!AH44-'New Resources_Spec'!AH44","v":24.325850248689335},{"$f":"+'New Resources'!AI44-'New Resources_Spec'!AI44","v":19.179997311466593},{"$f":"+'New Resources'!AJ44-'New Resources_Spec'!AJ44","v":22.454630998790151},{"$f":"+'New Resources'!AK44-'New Resources_Spec'!AK44","v":16.840973249092627},{"$f":"+'New Resources'!AL44-'New Resources_Spec'!AL44","v":24.325850248689335},{"$f":"+'New Resources'!AM44-'New Resources_Spec'!AM44","v":19.121521709907242},{"$f":"+'New Resources'!AN44-'New Resources_Spec'!AN44","v":24.325850248689335},{"$f":"+'New Resources'!AO44-'New Resources_Spec'!AO44","v":17.776582874042219},{"$f":"+'New Resources'!AP44-'New Resources_Spec'!AP44","v":24.325850248689335},{"$f":"+'New Resources'!AQ44-'New Resources_Spec'!AQ44","v":19.179997311466593},{"$f":"+'New Resources'!AR44-'New Resources_Spec'!AR44","v":23.390240623739743},{"$f":"+'New Resources'!AS44-'New Resources_Spec'!AS44","v":18.712192498991811},{"$f":"+'New Resources'!AT44-'New Resources_Spec'!AT44","v":24.325850248689335},{"$f":"+'New Resources'!AU44-'New Resources_Spec'!AU44","v":19.179997311466593},{"$f":"+'New Resources'!AV44-'New Resources_Spec'!AV44","v":24.325850248689335},{"$f":"+'New Resources'!AW44-'New Resources_Spec'!AW44","v":19.179997311466593},{"$f":"+'New Resources'!AX44-'New Resources_Spec'!AX44","v":23.390240623739743},{"$f":"+'New Resources'!AY44-'New Resources_Spec'!AY44","v":18.712192498991811}]
[null,10136,"Douglas Electric Cooperative",{"$f":"+'New Resources'!D53-'New Resources_Spec'!D53","v":0},{"$f":"+'New Resources'!E53-'New Resources_Spec'!E53","v":0},{"$f":"+'New Resources'!F53-'New Resources_Spec'!F53","v":0},{"$f":"+'New Resources'!G53-'New Resources_Spec'!G53","v":0},{"$f":"+'New Resources'!H53-'New Resources_Spec'!H53","v":0},{"$f":"+'New Resources'!I53-'New Resources_Spec'!I53","v":0},{"$f":"+'New Resources'!J53-'New Resources_Spec'!J53","v":0},{"$f":"+'New Resources'!K53-'New Resources_Spec'!K53","v":0},{"$f":"+'New Resources'!L53-'New Resources_Spec'!L53","v":0},{"$f":"+'New Resources'!M53-'New Resources_Spec'!M53","v":0},{"$f":"+'New Resources'!N53-'New Resources_Spec'!N53","v":0},{"$f":"+'New Resources'!O53-'New Resources_Spec'!O53","v":0},{"$f":"+'New Resources'!P53-'New Resources_Spec'!P53","v":0},{"$f":"+'New Resources'!Q53-'New Resources_Spec'!Q53","v":0},{"$f":"+'New Resources'!R53-'New Resources_Spec'!R53","v":0},{"$f":"+'New Resources'!S53-'New Resources_Spec'!S53","v":0},{"$f":"+'New Resources'!T53-'New Resources_Spec'!T53","v":0},{"$f":"+'New Resources'!U53-'New Resources_Spec'!U53","v":0},{"$f":"+'New Resources'!V53-'New Resources_Spec'!V53","v":0},{"$f":"+'New Resources'!W53-'New Resources_Spec'!W53","v":0},{"$f":"+'New Resources'!X53-'New Resources_Spec'!X53","v":0},{"$f":"+'New Resources'!Y53-'New Resources_Spec'!Y53","v":0},{"$f":"+'New Resources'!Z53-'New Resources_Spec'!Z53","v":0},{"$f":"+'New Resources'!AA53-'New Resources_Spec'!AA53","v":0},{"$f":"+'New Resources'!AB53-'New Resources_Spec'!AB53","v":0},{"$f":"+'New Resources'!AC53-'New Resources_Spec'!AC53","v":0},{"$f":"+'New Resources'!AD53-'New Resources_Spec'!AD53","v":0},{"$f":"+'New Resources'!AE53-'New Resources_Spec'!AE53","v":0},{"$f":"+'New Resources'!AF53-'New Resources_Spec'!AF53","v":0},{"$f":"+'New Resources'!AG53-'New Resources_Spec'!AG53","v":0},{"$f":"+'New Resources'!AH53-'New Resources_Spec'!AH53","v":0},{"$f":"+'New Resources'!AI53-'New Resources_Spec'!AI53","v":0},{"$f":"+'New Resources'!AJ53-'New Resources_Spec'!AJ53","v":0},{"$f":"+'New Resources'!AK53-'New Resources_Spec'!AK53","v":0},{"$f":"+'New Resources'!AL53-'New Resources_Spec'!AL53","v":0},{"$f":"+'New Resources'!AM53-'New Resources_Spec'!AM53","v":0},{"$f":"+'New Resources'!AN53-'New Resources_Spec'!AN53","v":0},{"$f":"+'New Resources'!AO53-'New Resources_Spec'!AO53","v":0},{"$f":"+'New Resources'!AP53-'New Resources_Spec'!AP53","v":0},{"$f":"+'New Resources'!AQ53-'New Resources_Spec'!AQ53","v":0},{"$f":"+'New Resources'!AR53-'New Resources_Spec'!AR53","v":0},{"$f":"+'New Resources'!AS53-'New Resources_Spec'!AS53","v":0},{"$f":"+'New Resources'!AT53-'New Resources_Spec'!AT53","v":0},{"$f":"+'New Resources'!AU53-'New Resources_Spec'!AU53","v":0},{"$f":"+'New Resources'!AV53-'New Resources_Spec'!AV53","v":0},{"$f":"+'New Resources'!AW53-'New Resources_Spec'!AW53","v":0},{"$f":"+'New Resources'!AX53-'New Resources_Spec'!AX53","v":0},{"$f":"+'New Resources'!AY53-'New Resources_Spec'!AY53","v":0}]
[null,10174,"Farmers Elec Coop",{"$f":"+'New Resources'!D62-'New Resources_Spec'!D62","v":0},{"$f":"+'New Resources'!E62-'New Resources_Spec'!E62","v":0},{"$f":"+'New Resources'!F62-'New Resources_Spec'!F62","v":0},{"$f":"+'New Resources'!G62-'New Resources_Spec'!G62","v":0},{"$f":"+'New Resources'!H62-'New Resources_Spec'!H62","v":0},{"$f":"+'New Resources'!I62-'New Resources_Spec'!I62","v":0},{"$f":"+'New Resources'!J62-'New Resources_Spec'!J62","v":0},{"$f":"+'New Resources'!K62-'New Resources_Spec'!K62","v":0},{"$f":"+'New Resources'!L62-'New Resources_Spec'!L62","v":0},{"$f":"+'New Resources'!M62-'New Resources_Spec'!M62","v":0},{"$f":"+'New Resources'!N62-'New Resources_Spec'!N62","v":0},{"$f":"+'New Resources'!O62-'New Resources_Spec'!O62","v":0},{"$f":"+'New Resources'!P62-'New Resources_Spec'!P62","v":0},{"$f":"+'New Resources'!Q62-'New Resources_Spec'!Q62","v":0},{"$f":"+'New Resources'!R62-'New Resources_Spec'!R62","v":0},{"$f":"+'New Resources'!S62-'New Resources_Spec'!S62","v":0},{"$f":"+'New Resources'!T62-'New Resources_Spec'!T62","v":0},{"$f":"+'New Resources'!U62-'New Resources_Spec'!U62","v":0},{"$f":"+'New Resources'!V62-'New Resources_Spec'!V62","v":0},{"$f":"+'New Resources'!W62-'New Resources_Spec'!W62","v":0},{"$f":"+'New Resources'!X62-'New Resources_Spec'!X62","v":0},{"$f":"+'New Resources'!Y62-'New Resources_Spec'!Y62","v":0},{"$f":"+'New Resources'!Z62-'New Resources_Spec'!Z62","v":0},{"$f":"+'New Resources'!AA62-'New Resources_Spec'!AA62","v":0},{"$f":"+'New Resources'!AB62-'New Resources_Spec'!AB62","v":0},{"$f":"+'New Resources'!AC62-'New Resources_Spec'!AC62","v":0},{"$f":"+'New Resources'!AD62-'New Resources_Spec'!AD62","v":0},{"$f":"+'New Resources'!AE62-'New Resources_Spec'!AE62","v":0},{"$f":"+'New Resources'!AF62-'New Resources_Spec'!AF62","v":0},{"$f":"+'New Resources'!AG62-'New Resources_Spec'!AG62","v":0},{"$f":"+'New Resources'!AH62-'New Resources_Spec'!AH62","v":0},{"$f":"+'New Resources'!AI62-'New Resources_Spec'!AI62","v":0},{"$f":"+'New Resources'!AJ62-'New Resources_Spec'!AJ62","v":0},{"$f":"+'New Resources'!AK62-'New Resources_Spec'!AK62","v":0},{"$f":"+'New Resources'!AL62-'New Resources_Spec'!AL62","v":0},{"$f":"+'New Resources'!AM62-'New Resources_Spec'!AM62","v":0},{"$f":"+'New Resources'!AN62-'New Resources_Spec'!AN62","v":0},{"$f":"+'New Resources'!AO62-'New Resources_Spec'!AO62","v":0},{"$f":"+'New Resources'!AP62-'New Resources_Spec'!AP62","v":0},{"$f":"+'New Resources'!AQ62-'New Resources_Spec'!AQ62","v":0},{"$f":"+'New Resources'!AR62-'New Resources_Spec'!AR62","v":0},{"$f":"+'New Resources'!AS62-'New Resources_Spec'!AS62","v":0},{"$f":"+'New Resources'!AT62-'New Resources_Spec'!AT62","v":0},{"$f":"+'New Resources'!AU62-'New Resources_Spec'!AU62","v":0},{"$f":"+'New Resources'!AV62-'New Resources_Spec'!AV62","v":0},{"$f":"+'New Resources'!AW62-'New Resources_Spec'!AW62","v":0},{"$f":"+'New Resources'!AX62-'New Resources_Spec'!AX62","v":0},{"$f":"+'New Resources'!AY62-'New Resources_Spec'!AY62","v":0}]
[null,10203,"Idaho County L & P",{"$f":"+'New Resources'!D71-'New Resources_Spec'!D71","v":0},{"$f":"+'New Resources'!E71-'New Resources_Spec'!E71","v":0},{"$f":"+'New Resources'!F71-'New Resources_Spec'!F71","v":0},{"$f":"+'New Resources'!G71-'New Resources_Spec'!G71","v":0},{"$f":"+'New Resources'!H71-'New Resources_Spec'!H71","v":0},{"$f":"+'New Resources'!I71-'New Resources_Spec'!I71","v":0},{"$f":"+'New Resources'!J71-'New Resources_Spec'!J71","v":0},{"$f":"+'New Resources'!K71-'New Resources_Spec'!K71","v":0},{"$f":"+'New Resources'!L71-'New Resources_Spec'!L71","v":0},{"$f":"+'New Resources'!M71-'New Resources_Spec'!M71","v":0},{"$f":"+'New Resources'!N71-'New Resources_Spec'!N71","v":0},{"$f":"+'New Resources'!O71-'New Resources_Spec'!O71","v":0},{"$f":"+'New Resources'!P71-'New Resources_Spec'!P71","v":0},{"$f":"+'New Resources'!Q71-'New Resources_Spec'!Q71","v":0},{"$f":"+'New Resources'!R71-'New Resources_Spec'!R71","v":0},{"$f":"+'New Resources'!S71-'New Resources_Spec'!S71","v":0},{"$f":"+'New Resources'!T71-'New Resources_Spec'!T71","v":0},{"$f":"+'New Resources'!U71-'New Resources_Spec'!U71","v":0},{"$f":"+'New Resources'!V71-'New Resources_Spec'!V71","v":0},{"$f":"+'New Resources'!W71-'New Resources_Spec'!W71","v":0},{"$f":"+'New Resources'!X71-'New Resources_Spec'!X71","v":0},{"$f":"+'New Resources'!Y71-'New Resources_Spec'!Y71","v":0},{"$f":"+'New Resources'!Z71-'New Resources_Spec'!Z71","v":0},{"$f":"+'New Resources'!AA71-'New Resources_Spec'!AA71","v":0},{"$f":"+'New Resources'!AB71-'New Resources_Spec'!AB71","v":0},{"$f":"+'New Resources'!AC71-'New Resources_Spec'!AC71","v":0},{"$f":"+'New Resources'!AD71-'New Resources_Spec'!AD71","v":0},{"$f":"+'New Resources'!AE71-'New Resources_Spec'!AE71","v":0},{"$f":"+'New Resources'!AF71-'New Resources_Spec'!AF71","v":0},{"$f":"+'New Resources'!AG71-'New Resources_Spec'!AG71","v":0},{"$f":"+'New Resources'!AH71-'New Resources_Spec'!AH71","v":0},{"$f":"+'New Resources'!AI71-'New Resources_Spec'!AI71","v":0},{"$f":"+'New Resources'!AJ71-'New Resources_Spec'!AJ71","v":0},{"$f":"+'New Resources'!AK71-'New Resources_Spec'!AK71","v":0},{"$f":"+'New Resources'!AL71-'New Resources_Spec'!AL71","v":0},{"$f":"+'New Resources'!AM71-'New Resources_Spec'!AM71","v":0},{"$f":"+'New Resources'!AN71-'New Resources_Spec'!AN71","v":0},{"$f":"+'New Resources'!AO71-'New Resources_Spec'!AO71","v":0},{"$f":"+'New Resources'!AP71-'New Resources_Spec'!AP71","v":0},{"$f":"+'New Resources'!AQ71-'New Resources_Spec'!AQ71","v":0},{"$f":"+'New Resources'!AR71-'New Resources_Spec'!AR71","v":0},{"$f":"+'New Resources'!AS71-'New Resources_Spec'!AS71","v":0},{"$f":"+'New Resources'!AT71-'New Resources_Spec'!AT71","v":0},{"$f":"+'New Resources'!AU71-'New Resources_Spec'!AU71","v":0},{"$f":"+'New Resources'!AV71-'New Resources_Spec'!AV71","v":0},{"$f":"+'New Resources'!AW71-'New Resources_Spec'!AW71","v":0},{"$f":"+'New Resources'!AX71-'New Resources_Spec'!AX71","v":0},{"$f":"+'New Resources'!AY71-'New Resources_Spec'!AY71","v":0}]
[null,10204,"Idaho Falls Power",{"$f":"+'New Resources'!D72-'New Resources_Spec'!D72","v":-186},{"$f":"+'New Resources'!E72-'New Resources_Spec'!E72","v":-147},{"$f":"+'New Resources'!F72-'New Resources_Spec'!F72","v":-240},{"$f":"+'New Resources'!G72-'New Resources_Spec'!G72","v":-193},{"$f":"+'New Resources'!H72-'New Resources_Spec'!H72","v":-303},{"$f":"+'New Resources'!I72-'New Resources_Spec'!I72","v":-261},{"$f":"+'New Resources'!J72-'New Resources_Spec'!J72","v":-239},{"$f":"+'New Resources'!K72-'New Resources_Spec'!K72","v":-189},{"$f":"+'New Resources'!L72-'New Resources_Spec'!L72","v":-216},{"$f":"+'New Resources'!M72-'New Resources_Spec'!M72","v":-160},{"$f":"+'New Resources'!N72-'New Resources_Spec'!N72","v":-241},{"$f":"+'New Resources'!O72-'New Resources_Spec'!O72","v":-189},{"$f":"+'New Resources'!P72-'New Resources_Spec'!P72","v":-223},{"$f":"+'New Resources'!Q72-'New Resources_Spec'!Q72","v":-163},{"$f":"+'New Resources'!R72-'New Resources_Spec'!R72","v":-171},{"$f":"+'New Resources'!S72-'New Resources_Spec'!S72","v":-134},{"$f":"+'New Resources'!T72-'New Resources_Spec'!T72","v":-153},{"$f":"+'New Resources'!U72-'New Resources_Spec'!U72","v":-122},{"$f":"+'New Resources'!V72-'New Resources_Spec'!V72","v":-161},{"$f":"+'New Resources'!W72-'New Resources_Spec'!W72","v":-128},{"$f":"+'New Resources'!X72-'New Resources_Spec'!X72","v":-195},{"$f":"+'New Resources'!Y72-'New Resources_Spec'!Y72","v":-140},{"$f":"+'New Resources'!Z72-'New Resources_Spec'!Z72","v":-211},{"$f":"+'New Resources'!AA72-'New Resources_Spec'!AA72","v":-185},{"$f":"+'New Resources'!AB72-'New Resources_Spec'!AB72","v":-193},{"$f":"+'New Resources'!AC72-'New Resources_Spec'!AC72","v":-140},{"$f":"+'New Resources'!AD72-'New Resources_Spec'!AD72","v":-240},{"$f":"+'New Resources'!AE72-'New Resources_Spec'!AE72","v":-193},{"$f":"+'New Resources'!AF72-'New Resources_Spec'!AF72","v":-303},{"$f":"+'New Resources'!AG72-'New Resources_Spec'!AG72","v":-261},{"$f":"+'New Resources'!AH72-'New Resources_Spec'!AH72","v":-239},{"$f":"+'New Resources'!AI72-'New Resources_Spec'!AI72","v":-189},{"$f":"+'New Resources'!AJ72-'New Resources_Spec'!AJ72","v":-208},{"$f":"+'New Resources'!AK72-'New Resources_Spec'!AK72","v":-155},{"$f":"+'New Resources'!AL72-'New Resources_Spec'!AL72","v":-241},{"$f":"+'New Resources'!AM72-'New Resources_Spec'!AM72","v":-189},{"$f":"+'New Resources'!AN72-'New Resources_Spec'!AN72","v":-223},{"$f":"+'New Resources'!AO72-'New Resources_Spec'!AO72","v":-163},{"$f":"+'New Resources'!AP72-'New Resources_Spec'!AP72","v":-171},{"$f":"+'New Resources'!AQ72-'New Resources_Spec'!AQ72","v":-134},{"$f":"+'New Resources'!AR72-'New Resources_Spec'!AR72","v":-153},{"$f":"+'New Resources'!AS72-'New Resources_Spec'!AS72","v":-122},{"$f":"+'New Resources'!AT72-'New Resources_Spec'!AT72","v":-161},{"$f":"+'New Resources'!AU72-'New Resources_Spec'!AU72","v":-128},{"$f":"+'New Resources'!AV72-'New Resources_Spec'!AV72","v":-187},{"$f":"+'New Resources'!AW72-'New Resources_Spec'!AW72","v":-148},{"$f":"+'New Resources'!AX72-'New Resources_Spec'!AX72","v":-220},{"$f":"+'New Resources'!AY72-'New Resources_Spec'!AY72","v":-176}]
[null,10242,"Lost River Elec Coop",{"$f":"+'New Resources'!D81-'New Resources_Spec'!D81","v":0},{"$f":"+'New Resources'!E81-'New Resources_Spec'!E81","v":0},{"$f":"+'New Resources'!F81-'New Resources_Spec'!F81","v":0},{"$f":"+'New Resources'!G81-'New Resources_Spec'!G81","v":0},{"$f":"+'New Resources'!H81-'New Resources_Spec'!H81","v":0},{"$f":"+'New Resources'!I81-'New Resources_Spec'!I81","v":0},{"$f":"+'New Resources'!J81-'New Resources_Spec'!J81","v":0},{"$f":"+'New Resources'!K81-'New Resources_Spec'!K81","v":0},{"$f":"+'New Resources'!L81-'New Resources_Spec'!L81","v":0},{"$f":"+'New Resources'!M81-'New Resources_Spec'!M81","v":0},{"$f":"+'New Resources'!N81-'New Resources_Spec'!N81","v":0},{"$f":"+'New Resources'!O81-'New Resources_Spec'!O81","v":0},{"$f":"+'New Resources'!P81-'New Resources_Spec'!P81","v":0},{"$f":"+'New Resources'!Q81-'New Resources_Spec'!Q81","v":0},{"$f":"+'New Resources'!R81-'New Resources_Spec'!R81","v":0},{"$f":"+'New Resources'!S81-'New Resources_Spec'!S81","v":0},{"$f":"+'New Resources'!T81-'New Resources_Spec'!T81","v":0},{"$f":"+'New Resources'!U81-'New Resources_Spec'!U81","v":0},{"$f":"+'New Resources'!V81-'New Resources_Spec'!V81","v":0},{"$f":"+'New Resources'!W81-'New Resources_Spec'!W81","v":0},{"$f":"+'New Resources'!X81-'New Resources_Spec'!X81","v":0},{"$f":"+'New Resources'!Y81-'New Resources_Spec'!Y81","v":0},{"$f":"+'New Resources'!Z81-'New Resources_Spec'!Z81","v":0},{"$f":"+'New Resources'!AA81-'New Resources_Spec'!AA81","v":0},{"$f":"+'New Resources'!AB81-'New Resources_Spec'!AB81","v":0},{"$f":"+'New Resources'!AC81-'New Resources_Spec'!AC81","v":0},{"$f":"+'New Resources'!AD81-'New Resources_Spec'!AD81","v":0},{"$f":"+'New Resources'!AE81-'New Resources_Spec'!AE81","v":0},{"$f":"+'New Resources'!AF81-'New Resources_Spec'!AF81","v":0},{"$f":"+'New Resources'!AG81-'New Resources_Spec'!AG81","v":0},{"$f":"+'New Resources'!AH81-'New Resources_Spec'!AH81","v":0},{"$f":"+'New Resources'!AI81-'New Resources_Spec'!AI81","v":0},{"$f":"+'New Resources'!AJ81-'New Resources_Spec'!AJ81","v":0},{"$f":"+'New Resources'!AK81-'New Resources_Spec'!AK81","v":0},{"$f":"+'New Resources'!AL81-'New Resources_Spec'!AL81","v":0},{"$f":"+'New Resources'!AM81-'New Resources_Spec'!AM81","v":0},{"$f":"+'New Resources'!AN81-'New Resources_Spec'!AN81","v":0},{"$f":"+'New Resources'!AO81-'New Resources_Spec'!AO81","v":0},{"$f":"+'New Resources'!AP81-'New Resources_Spec'!AP81","v":0},{"$f":"+'New Resources'!AQ81-'New Resources_Spec'!AQ81","v":0},{"$f":"+'New Resources'!AR81-'New Resources_Spec'!AR81","v":0},{"$f":"+'New Resources'!AS81-'New Resources_Spec'!AS81","v":0},{"$f":"+'New Resources'!AT81-'New Resources_Spec'!AT81","v":0},{"$f":"+'New Resources'!AU81-'New Resources_Spec'!AU81","v":0},{"$f":"+'New Resources'!AV81-'New Resources_Spec'!AV81","v":0},{"$f":"+'New Resources'!AW81-'New Resources_Spec'!AW81","v":0},{"$f":"+'New Resources'!AX81-'New Resources_Spec'!AX81","v":0},{"$f":"+'New Resources'!AY81-'New Resources_Spec'!AY81","v":0}]
[null,10278,"Northern Lights",{"$f":"+'New Resources'!D90-'New Resources_Spec'!D90","v":387.10941326280727},{"$f":"+'New Resources'!E90-'New Resources_Spec'!E90","v":305.22088353413653},{"$f":"+'New Resources'!F90-'New Resources_Spec'!F90","v":372.22058967577641},{"$f":"+'New Resources'!G90-'New Resources_Spec'!G90","v":298.70702321481053},{"$f":"+'New Resources'!H90-'New Resources_Spec'!H90","v":372.22058967577641},{"$f":"+'New Resources'!I90-'New Resources_Spec'!I90","v":320.10970712116762},{"$f":"+'New Resources'!J90-'New Resources_Spec'!J90","v":387.10941326280727},{"$f":"+'New Resources'!K90-'New Resources_Spec'!K90","v":305.22088353413653},{"$f":"+'New Resources'!L90-'New Resources_Spec'!L90","v":372.22058967577641},{"$f":"+'New Resources'!M90-'New Resources_Spec'!M90","v":275.44323636007448},{"$f":"+'New Resources'!N90-'New Resources_Spec'!N90","v":387.10941326280727},{"$f":"+'New Resources'!O90-'New Resources_Spec'!O90","v":304.2903320599471},{"$f":"+'New Resources'!P90-'New Resources_Spec'!P90","v":387.10941326280727},{"$f":"+'New Resources'!Q90-'New Resources_Spec'!Q90","v":282.88764815359013},{"$f":"+'New Resources'!R90-'New Resources_Spec'!R90","v":387.10941326280727},{"$f":"+'New Resources'!S90-'New Resources_Spec'!S90","v":305.22088353413653},{"$f":"+'New Resources'!T90-'New Resources_Spec'!T90","v":372.22058967577641},{"$f":"+'New Resources'!U90-'New Resources_Spec'!U90","v":297.77647174062122},{"$f":"+'New Resources'!V90-'New Resources_Spec'!V90","v":387.10941326280727},{"$f":"+'New Resources'!W90-'New Resources_Spec'!W90","v":305.22088353413653},{"$f":"+'New Resources'!X90-'New Resources_Spec'!X90","v":401.99823684983835},{"$f":"+'New Resources'!Y90-'New Resources_Spec'!Y90","v":290.33205994710556},{"$f":"+'New Resources'!Z90-'New Resources_Spec'!Z90","v":357.3317660887451},{"$f":"+'New Resources'!AA90-'New Resources_Spec'!AA90","v":312.66529532765207},{"$f":"+'New Resources'!AB90-'New Resources_Spec'!AB90","v":423.34722408925927},{"$f":"+'New Resources'!AC90-'New Resources_Spec'!AC90","v":305.75077295335404},{"$f":"+'New Resources'!AD90-'New Resources_Spec'!AD90","v":391.9881704530178},{"$f":"+'New Resources'!AE90-'New Resources_Spec'!AE90","v":314.57050678854671},{"$f":"+'New Resources'!AF90-'New Resources_Spec'!AF90","v":391.9881704530178},{"$f":"+'New Resources'!AG90-'New Resources_Spec'!AG90","v":337.10982658959551},{"$f":"+'New Resources'!AH90-'New Resources_Spec'!AH90","v":407.66769727113842},{"$f":"+'New Resources'!AI90-'New Resources_Spec'!AI90","v":321.43029977147467},{"$f":"+'New Resources'!AJ90-'New Resources_Spec'!AJ90","v":376.30864363489695},{"$f":"+'New Resources'!AK90-'New Resources_Spec'!AK90","v":282.23148272617289},{"$f":"+'New Resources'!AL90-'New Resources_Spec'!AL90","v":407.66769727113842},{"$f":"+'New Resources'!AM90-'New Resources_Spec'!AM90","v":320.45032934534197},{"$f":"+'New Resources'!AN90-'New Resources_Spec'!AN90","v":407.66769727113842},{"$f":"+'New Resources'!AO90-'New Resources_Spec'!AO90","v":297.91100954429362},{"$f":"+'New Resources'!AP90-'New Resources_Spec'!AP90","v":407.66769727113842},{"$f":"+'New Resources'!AQ90-'New Resources_Spec'!AQ90","v":321.43029977147467},{"$f":"+'New Resources'!AR90-'New Resources_Spec'!AR90","v":391.9881704530178},{"$f":"+'New Resources'!AS90-'New Resources_Spec'!AS90","v":313.59053636241424},{"$f":"+'New Resources'!AT90-'New Resources_Spec'!AT90","v":407.66769727113842},{"$f":"+'New Resources'!AU90-'New Resources_Spec'!AU90","v":321.43029977147467},{"$f":"+'New Resources'!AV90-'New Resources_Spec'!AV90","v":407.66769727113842},{"$f":"+'New Resources'!AW90-'New Resources_Spec'!AW90","v":321.43029977147467},{"$f":"+'New Resources'!AX90-'New Resources_Spec'!AX90","v":391.9881704530178},{"$f":"+'New Resources'!AY90-'New Resources_Spec'!AY90","v":313.59053636241424}]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"+'New Resources'!D99-'New Resources_Spec'!D99","v":0},{"$f":"+'New Resources'!E99-'New Resources_Spec'!E99","v":0},{"$f":"+'New Resources'!F99-'New Resources_Spec'!F99","v":0},{"$f":"+'New Resources'!G99-'New Resources_Spec'!G99","v":0},{"$f":"+'New Resources'!H99-'New Resources_Spec'!H99","v":0},{"$f":"+'New Resources'!I99-'New Resources_Spec'!I99","v":0},{"$f":"+'New Resources'!J99-'New Resources_Spec'!J99","v":0},{"$f":"+'New Resources'!K99-'New Resources_Spec'!K99","v":0},{"$f":"+'New Resources'!L99-'New Resources_Spec'!L99","v":0},{"$f":"+'New Resources'!M99-'New Resources_Spec'!M99","v":0},{"$f":"+'New Resources'!N99-'New Resources_Spec'!N99","v":0},{"$f":"+'New Resources'!O99-'New Resources_Spec'!O99","v":0},{"$f":"+'New Resources'!P99-'New Resources_Spec'!P99","v":0},{"$f":"+'New Resources'!Q99-'New Resources_Spec'!Q99","v":0},{"$f":"+'New Resources'!R99-'New Resources_Spec'!R99","v":0},{"$f":"+'New Resources'!S99-'New Resources_Spec'!S99","v":0},{"$f":"+'New Resources'!T99-'New Resources_Spec'!T99","v":0},{"$f":"+'New Resources'!U99-'New Resources_Spec'!U99","v":0},{"$f":"+'New Resources'!V99-'New Resources_Spec'!V99","v":0},{"$f":"+'New Resources'!W99-'New Resources_Spec'!W99","v":0},{"$f":"+'New Resources'!X99-'New Resources_Spec'!X99","v":0},{"$f":"+'New Resources'!Y99-'New Resources_Spec'!Y99","v":0},{"$f":"+'New Resources'!Z99-'New Resources_Spec'!Z99","v":0},{"$f":"+'New Resources'!AA99-'New Resources_Spec'!AA99","v":0},{"$f":"+'New Resources'!AB99-'New Resources_Spec'!AB99","v":0},{"$f":"+'New Resources'!AC99-'New Resources_Spec'!AC99","v":0},{"$f":"+'New Resources'!AD99-'New Resources_Spec'!AD99","v":0},{"$f":"+'New Resources'!AE99-'New Resources_Spec'!AE99","v":0},{"$f":"+'New Resources'!AF99-'New Resources_Spec'!AF99","v":0},{"$f":"+'New Resources'!AG99-'New Resources_Spec'!AG99","v":0},{"$f":"+'New Resources'!AH99-'New Resources_Spec'!AH99","v":0},{"$f":"+'New Resources'!AI99-'New Resources_Spec'!AI99","v":0},{"$f":"+'New Resources'!AJ99-'New Resources_Spec'!AJ99","v":0},{"$f":"+'New Resources'!AK99-'New Resources_Spec'!AK99","v":0},{"$f":"+'New Resources'!AL99-'New Resources_Spec'!AL99","v":0},{"$f":"+'New Resources'!AM99-'New Resources_Spec'!AM99","v":0},{"$f":"+'New Resources'!AN99-'New Resources_Spec'!AN99","v":0},{"$f":"+'New Resources'!AO99-'New Resources_Spec'!AO99","v":0},{"$f":"+'New Resources'!AP99-'New Resources_Spec'!AP99","v":0},{"$f":"+'New Resources'!AQ99-'New Resources_Spec'!AQ99","v":0},{"$f":"+'New Resources'!AR99-'New Resources_Spec'!AR99","v":0},{"$f":"+'New Resources'!AS99-'New Resources_Spec'!AS99","v":0},{"$f":"+'New Resources'!AT99-'New Resources_Spec'!AT99","v":0},{"$f":"+'New Resources'!AU99-'New Resources_Spec'!AU99","v":0},{"$f":"+'New Resources'!AV99-'New Resources_Spec'!AV99","v":0},{"$f":"+'New Resources'!AW99-'New Resources_Spec'!AW99","v":0},{"$f":"+'New Resources'!AX99-'New Resources_Spec'!AX99","v":0},{"$f":"+'New Resources'!AY99-'New Resources_Spec'!AY99","v":0}]
[null,10352,"Skamania County PUD #1",{"$f":"+'New Resources'!D108-'New Resources_Spec'!D108","v":0},{"$f":"+'New Resources'!E108-'New Resources_Spec'!E108","v":0},{"$f":"+'New Resources'!F108-'New Resources_Spec'!F108","v":0},{"$f":"+'New Resources'!G108-'New Resources_Spec'!G108","v":0},{"$f":"+'New Resources'!H108-'New Resources_Spec'!H108","v":0},{"$f":"+'New Resources'!I108-'New Resources_Spec'!I108","v":0},{"$f":"+'New Resources'!J108-'New Resources_Spec'!J108","v":0},{"$f":"+'New Resources'!K108-'New Resources_Spec'!K108","v":0},{"$f":"+'New Resources'!L108-'New Resources_Spec'!L108","v":0},{"$f":"+'New Resources'!M108-'New Resources_Spec'!M108","v":0},{"$f":"+'New Resources'!N108-'New Resources_Spec'!N108","v":0},{"$f":"+'New Resources'!O108-'New Resources_Spec'!O108","v":0},{"$f":"+'New Resources'!P108-'New Resources_Spec'!P108","v":0},{"$f":"+'New Resources'!Q108-'New Resources_Spec'!Q108","v":0},{"$f":"+'New Resources'!R108-'New Resources_Spec'!R108","v":0},{"$f":"+'New Resources'!S108-'New Resources_Spec'!S108","v":0},{"$f":"+'New Resources'!T108-'New Resources_Spec'!T108","v":0},{"$f":"+'New Resources'!U108-'New Resources_Spec'!U108","v":0},{"$f":"+'New Resources'!V108-'New Resources_Spec'!V108","v":0},{"$f":"+'New Resources'!W108-'New Resources_Spec'!W108","v":0},{"$f":"+'New Resources'!X108-'New Resources_Spec'!X108","v":0},{"$f":"+'New Resources'!Y108-'New Resources_Spec'!Y108","v":0},{"$f":"+'New Resources'!Z108-'New Resources_Spec'!Z108","v":0},{"$f":"+'New Resources'!AA108-'New Resources_Spec'!AA108","v":0},{"$f":"+'New Resources'!AB108-'New Resources_Spec'!AB108","v":0},{"$f":"+'New Resources'!AC108-'New Resources_Spec'!AC108","v":0},{"$f":"+'New Resources'!AD108-'New Resources_Spec'!AD108","v":0},{"$f":"+'New Resources'!AE108-'New Resources_Spec'!AE108","v":0},{"$f":"+'New Resources'!AF108-'New Resources_Spec'!AF108","v":0},{"$f":"+'New Resources'!AG108-'New Resources_Spec'!AG108","v":0},{"$f":"+'New Resources'!AH108-'New Resources_Spec'!AH108","v":0},{"$f":"+'New Resources'!AI108-'New Resources_Spec'!AI108","v":0},{"$f":"+'New Resources'!AJ108-'New Resources_Spec'!AJ108","v":0},{"$f":"+'New Resources'!AK108-'New Resources_Spec'!AK108","v":0},{"$f":"+'New Resources'!AL108-'New Resources_Spec'!AL108","v":0},{"$f":"+'New Resources'!AM108-'New Resources_Spec'!AM108","v":0},{"$f":"+'New Resources'!AN108-'New Resources_Spec'!AN108","v":0},{"$f":"+'New Resources'!AO108-'New Resources_Spec'!AO108","v":0},{"$f":"+'New Resources'!AP108-'New Resources_Spec'!AP108","v":0},{"$f":"+'New Resources'!AQ108-'New Resources_Spec'!AQ108","v":0},{"$f":"+'New Resources'!AR108-'New Resources_Spec'!AR108","v":0},{"$f":"+'New Resources'!AS108-'New Resources_Spec'!AS108","v":0},{"$f":"+'New Resources'!AT108-'New Resources_Spec'!AT108","v":0},{"$f":"+'New Resources'!AU108-'New Resources_Spec'!AU108","v":0},{"$f":"+'New Resources'!AV108-'New Resources_Spec'!AV108","v":0},{"$f":"+'New Resources'!AW108-'New Resources_Spec'!AW108","v":0},{"$f":"+'New Resources'!AX108-'New Resources_Spec'!AX108","v":0},{"$f":"+'New Resources'!AY108-'New Resources_Spec'!AY108","v":0}]
[null,10379,"Steilacoom, Town of",{"$f":"+'New Resources'!D117-'New Resources_Spec'!D117","v":0},{"$f":"+'New Resources'!E117-'New Resources_Spec'!E117","v":0},{"$f":"+'New Resources'!F117-'New Resources_Spec'!F117","v":0},{"$f":"+'New Resources'!G117-'New Resources_Spec'!G117","v":0},{"$f":"+'New Resources'!H117-'New Resources_Spec'!H117","v":0},{"$f":"+'New Resources'!I117-'New Resources_Spec'!I117","v":0},{"$f":"+'New Resources'!J117-'New Resources_Spec'!J117","v":0},{"$f":"+'New Resources'!K117-'New Resources_Spec'!K117","v":0},{"$f":"+'New Resources'!L117-'New Resources_Spec'!L117","v":0},{"$f":"+'New Resources'!M117-'New Resources_Spec'!M117","v":0},{"$f":"+'New Resources'!N117-'New Resources_Spec'!N117","v":0},{"$f":"+'New Resources'!O117-'New Resources_Spec'!O117","v":0},{"$f":"+'New Resources'!P117-'New Resources_Spec'!P117","v":0},{"$f":"+'New Resources'!Q117-'New Resources_Spec'!Q117","v":0},{"$f":"+'New Resources'!R117-'New Resources_Spec'!R117","v":0},{"$f":"+'New Resources'!S117-'New Resources_Spec'!S117","v":0},{"$f":"+'New Resources'!T117-'New Resources_Spec'!T117","v":0},{"$f":"+'New Resources'!U117-'New Resources_Spec'!U117","v":0},{"$f":"+'New Resources'!V117-'New Resources_Spec'!V117","v":0},{"$f":"+'New Resources'!W117-'New Resources_Spec'!W117","v":0},{"$f":"+'New Resources'!X117-'New Resources_Spec'!X117","v":0},{"$f":"+'New Resources'!Y117-'New Resources_Spec'!Y117","v":0},{"$f":"+'New Resources'!Z117-'New Resources_Spec'!Z117","v":0},{"$f":"+'New Resources'!AA117-'New Resources_Spec'!AA117","v":0},{"$f":"+'New Resources'!AB117-'New Resources_Spec'!AB117","v":0},{"$f":"+'New Resources'!AC117-'New Resources_Spec'!AC117","v":0},{"$f":"+'New Resources'!AD117-'New Resources_Spec'!AD117","v":0},{"$f":"+'New Resources'!AE117-'New Resources_Spec'!AE117","v":0},{"$f":"+'New Resources'!AF117-'New Resources_Spec'!AF117","v":0},{"$f":"+'New Resources'!AG117-'New Resources_Spec'!AG117","v":0},{"$f":"+'New Resources'!AH117-'New Resources_Spec'!AH117","v":0},{"$f":"+'New Resources'!AI117-'New Resources_Spec'!AI117","v":0},{"$f":"+'New Resources'!AJ117-'New Resources_Spec'!AJ117","v":0},{"$f":"+'New Resources'!AK117-'New Resources_Spec'!AK117","v":0},{"$f":"+'New Resources'!AL117-'New Resources_Spec'!AL117","v":0},{"$f":"+'New Resources'!AM117-'New Resources_Spec'!AM117","v":0},{"$f":"+'New Resources'!AN117-'New Resources_Spec'!AN117","v":0},{"$f":"+'New Resources'!AO117-'New Resources_Spec'!AO117","v":0},{"$f":"+'New Resources'!AP117-'New Resources_Spec'!AP117","v":0},{"$f":"+'New Resources'!AQ117-'New Resources_Spec'!AQ117","v":0},{"$f":"+'New Resources'!AR117-'New Resources_Spec'!AR117","v":0},{"$f":"+'New Resources'!AS117-'New Resources_Spec'!AS117","v":0},{"$f":"+'New Resources'!AT117-'New Resources_Spec'!AT117","v":0},{"$f":"+'New Resources'!AU117-'New Resources_Spec'!AU117","v":0},{"$f":"+'New Resources'!AV117-'New Resources_Spec'!AV117","v":0},{"$f":"+'New Resources'!AW117-'New Resources_Spec'!AW117","v":0},{"$f":"+'New Resources'!AX117-'New Resources_Spec'!AX117","v":0},{"$f":"+'New Resources'!AY117-'New Resources_Spec'!AY117","v":0}]
[null,10440,"Wahkiakum County PUD #1",{"$f":"+'New Resources'!D126-'New Resources_Spec'!D126","v":0},{"$f":"+'New Resources'!E126-'New Resources_Spec'!E126","v":0},{"$f":"+'New Resources'!F126-'New Resources_Spec'!F126","v":0},{"$f":"+'New Resources'!G126-'New Resources_Spec'!G126","v":0},{"$f":"+'New Resources'!H126-'New Resources_Spec'!H126","v":0},{"$f":"+'New Resources'!I126-'New Resources_Spec'!I126","v":0},{"$f":"+'New Resources'!J126-'New Resources_Spec'!J126","v":0},{"$f":"+'New Resources'!K126-'New Resources_Spec'!K126","v":0},{"$f":"+'New Resources'!L126-'New Resources_Spec'!L126","v":0},{"$f":"+'New Resources'!M126-'New Resources_Spec'!M126","v":0},{"$f":"+'New Resources'!N126-'New Resources_Spec'!N126","v":0},{"$f":"+'New Resources'!O126-'New Resources_Spec'!O126","v":0},{"$f":"+'New Resources'!P126-'New Resources_Spec'!P126","v":0},{"$f":"+'New Resources'!Q126-'New Resources_Spec'!Q126","v":0},{"$f":"+'New Resources'!R126-'New Resources_Spec'!R126","v":0},{"$f":"+'New Resources'!S126-'New Resources_Spec'!S126","v":0},{"$f":"+'New Resources'!T126-'New Resources_Spec'!T126","v":0},{"$f":"+'New Resources'!U126-'New Resources_Spec'!U126","v":0},{"$f":"+'New Resources'!V126-'New Resources_Spec'!V126","v":0},{"$f":"+'New Resources'!W126-'New Resources_Spec'!W126","v":0},{"$f":"+'New Resources'!X126-'New Resources_Spec'!X126","v":0},{"$f":"+'New Resources'!Y126-'New Resources_Spec'!Y126","v":0},{"$f":"+'New Resources'!Z126-'New Resources_Spec'!Z126","v":0},{"$f":"+'New Resources'!AA126-'New Resources_Spec'!AA126","v":0},{"$f":"+'New Resources'!AB126-'New Resources_Spec'!AB126","v":0},{"$f":"+'New Resources'!AC126-'New Resources_Spec'!AC126","v":0},{"$f":"+'New Resources'!AD126-'New Resources_Spec'!AD126","v":0},{"$f":"+'New Resources'!AE126-'New Resources_Spec'!AE126","v":0},{"$f":"+'New Resources'!AF126-'New Resources_Spec'!AF126","v":0},{"$f":"+'New Resources'!AG126-'New Resources_Spec'!AG126","v":0},{"$f":"+'New Resources'!AH126-'New Resources_Spec'!AH126","v":0},{"$f":"+'New Resources'!AI126-'New Resources_Spec'!AI126","v":0},{"$f":"+'New Resources'!AJ126-'New Resources_Spec'!AJ126","v":0},{"$f":"+'New Resources'!AK126-'New Resources_Spec'!AK126","v":0},{"$f":"+'New Resources'!AL126-'New Resources_Spec'!AL126","v":0},{"$f":"+'New Resources'!AM126-'New Resources_Spec'!AM126","v":0},{"$f":"+'New Resources'!AN126-'New Resources_Spec'!AN126","v":0},{"$f":"+'New Resources'!AO126-'New Resources_Spec'!AO126","v":0},{"$f":"+'New Resources'!AP126-'New Resources_Spec'!AP126","v":0},{"$f":"+'New Resources'!AQ126-'New Resources_Spec'!AQ126","v":0},{"$f":"+'New Resources'!AR126-'New Resources_Spec'!AR126","v":0},{"$f":"+'New Resources'!AS126-'New Resources_Spec'!AS126","v":0},{"$f":"+'New Resources'!AT126-'New Resources_Spec'!AT126","v":0},{"$f":"+'New Resources'!AU126-'New Resources_Spec'!AU126","v":0},{"$f":"+'New Resources'!AV126-'New Resources_Spec'!AV126","v":0},{"$f":"+'New Resources'!AW126-'New Resources_Spec'!AW126","v":0},{"$f":"+'New Resources'!AX126-'New Resources_Spec'!AX126","v":0},{"$f":"+'New Resources'!AY126-'New Resources_Spec'!AY126","v":0}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"+'New Resources'!D135-'New Resources_Spec'!D135","v":0},{"$f":"+'New Resources'!E135-'New Resources_Spec'!E135","v":0},{"$f":"+'New Resources'!F135-'New Resources_Spec'!F135","v":0},{"$f":"+'New Resources'!G135-'New Resources_Spec'!G135","v":0},{"$f":"+'New Resources'!H135-'New Resources_Spec'!H135","v":0},{"$f":"+'New Resources'!I135-'New Resources_Spec'!I135","v":0},{"$f":"+'New Resources'!J135-'New Resources_Spec'!J135","v":0},{"$f":"+'New Resources'!K135-'New Resources_Spec'!K135","v":0},{"$f":"+'New Resources'!L135-'New Resources_Spec'!L135","v":0},{"$f":"+'New Resources'!M135-'New Resources_Spec'!M135","v":0},{"$f":"+'New Resources'!N135-'New Resources_Spec'!N135","v":0},{"$f":"+'New Resources'!O135-'New Resources_Spec'!O135","v":0},{"$f":"+'New Resources'!P135-'New Resources_Spec'!P135","v":0},{"$f":"+'New Resources'!Q135-'New Resources_Spec'!Q135","v":0},{"$f":"+'New Resources'!R135-'New Resources_Spec'!R135","v":0},{"$f":"+'New Resources'!S135-'New Resources_Spec'!S135","v":0},{"$f":"+'New Resources'!T135-'New Resources_Spec'!T135","v":0},{"$f":"+'New Resources'!U135-'New Resources_Spec'!U135","v":0},{"$f":"+'New Resources'!V135-'New Resources_Spec'!V135","v":0},{"$f":"+'New Resources'!W135-'New Resources_Spec'!W135","v":0},{"$f":"+'New Resources'!X135-'New Resources_Spec'!X135","v":0},{"$f":"+'New Resources'!Y135-'New Resources_Spec'!Y135","v":0},{"$f":"+'New Resources'!Z135-'New Resources_Spec'!Z135","v":0},{"$f":"+'New Resources'!AA135-'New Resources_Spec'!AA135","v":0},{"$f":"+'New Resources'!AB135-'New Resources_Spec'!AB135","v":0},{"$f":"+'New Resources'!AC135-'New Resources_Spec'!AC135","v":0},{"$f":"+'New Resources'!AD135-'New Resources_Spec'!AD135","v":0},{"$f":"+'New Resources'!AE135-'New Resources_Spec'!AE135","v":0},{"$f":"+'New Resources'!AF135-'New Resources_Spec'!AF135","v":0},{"$f":"+'New Resources'!AG135-'New Resources_Spec'!AG135","v":0},{"$f":"+'New Resources'!AH135-'New Resources_Spec'!AH135","v":0},{"$f":"+'New Resources'!AI135-'New Resources_Spec'!AI135","v":0},{"$f":"+'New Resources'!AJ135-'New Resources_Spec'!AJ135","v":0},{"$f":"+'New Resources'!AK135-'New Resources_Spec'!AK135","v":0},{"$f":"+'New Resources'!AL135-'New Resources_Spec'!AL135","v":0},{"$f":"+'New Resources'!AM135-'New Resources_Spec'!AM135","v":0},{"$f":"+'New Resources'!AN135-'New Resources_Spec'!AN135","v":0},{"$f":"+'New Resources'!AO135-'New Resources_Spec'!AO135","v":0},{"$f":"+'New Resources'!AP135-'New Resources_Spec'!AP135","v":0},{"$f":"+'New Resources'!AQ135-'New Resources_Spec'!AQ135","v":0},{"$f":"+'New Resources'!AR135-'New Resources_Spec'!AR135","v":0},{"$f":"+'New Resources'!AS135-'New Resources_Spec'!AS135","v":0},{"$f":"+'New Resources'!AT135-'New Resources_Spec'!AT135","v":0},{"$f":"+'New Resources'!AU135-'New Resources_Spec'!AU135","v":0},{"$f":"+'New Resources'!AV135-'New Resources_Spec'!AV135","v":0},{"$f":"+'New Resources'!AW135-'New Resources_Spec'!AW135","v":0},{"$f":"+'New Resources'!AX135-'New Resources_Spec'!AX135","v":0},{"$f":"+'New Resources'!AY135-'New Resources_Spec'!AY135","v":0}]
[null,11680,"Weiser, City of",{"$f":"+'New Resources'!D136-'New Resources_Spec'!D136","v":0},{"$f":"+'New Resources'!E136-'New Resources_Spec'!E136","v":0},{"$f":"+'New Resources'!F136-'New Resources_Spec'!F136","v":0},{"$f":"+'New Resources'!G136-'New Resources_Spec'!G136","v":0},{"$f":"+'New Resources'!H136-'New Resources_Spec'!H136","v":0},{"$f":"+'New Resources'!I136-'New Resources_Spec'!I136","v":0},{"$f":"+'New Resources'!J136-'New Resources_Spec'!J136","v":0},{"$f":"+'New Resources'!K136-'New Resources_Spec'!K136","v":0},{"$f":"+'New Resources'!L136-'New Resources_Spec'!L136","v":0},{"$f":"+'New Resources'!M136-'New Resources_Spec'!M136","v":0},{"$f":"+'New Resources'!N136-'New Resources_Spec'!N136","v":0},{"$f":"+'New Resources'!O136-'New Resources_Spec'!O136","v":0},{"$f":"+'New Resources'!P136-'New Resources_Spec'!P136","v":0},{"$f":"+'New Resources'!Q136-'New Resources_Spec'!Q136","v":0},{"$f":"+'New Resources'!R136-'New Resources_Spec'!R136","v":0},{"$f":"+'New Resources'!S136-'New Resources_Spec'!S136","v":0},{"$f":"+'New Resources'!T136-'New Resources_Spec'!T136","v":0},{"$f":"+'New Resources'!U136-'New Resources_Spec'!U136","v":0},{"$f":"+'New Resources'!V136-'New Resources_Spec'!V136","v":0},{"$f":"+'New Resources'!W136-'New Resources_Spec'!W136","v":0},{"$f":"+'New Resources'!X136-'New Resources_Spec'!X136","v":0},{"$f":"+'New Resources'!Y136-'New Resources_Spec'!Y136","v":0},{"$f":"+'New Resources'!Z136-'New Resources_Spec'!Z136","v":0},{"$f":"+'New Resources'!AA136-'New Resources_Spec'!AA136","v":0},{"$f":"+'New Resources'!AB136-'New Resources_Spec'!AB136","v":0},{"$f":"+'New Resources'!AC136-'New Resources_Spec'!AC136","v":0},{"$f":"+'New Resources'!AD136-'New Resources_Spec'!AD136","v":0},{"$f":"+'New Resources'!AE136-'New Resources_Spec'!AE136","v":0},{"$f":"+'New Resources'!AF136-'New Resources_Spec'!AF136","v":0},{"$f":"+'New Resources'!AG136-'New Resources_Spec'!AG136","v":0},{"$f":"+'New Resources'!AH136-'New Resources_Spec'!AH136","v":0},{"$f":"+'New Resources'!AI136-'New Resources_Spec'!AI136","v":0},{"$f":"+'New Resources'!AJ136-'New Resources_Spec'!AJ136","v":0},{"$f":"+'New Resources'!AK136-'New Resources_Spec'!AK136","v":0},{"$f":"+'New Resources'!AL136-'New Resources_Spec'!AL136","v":0},{"$f":"+'New Resources'!AM136-'New Resources_Spec'!AM136","v":0},{"$f":"+'New Resources'!AN136-'New Resources_Spec'!AN136","v":0},{"$f":"+'New Resources'!AO136-'New Resources_Spec'!AO136","v":0},{"$f":"+'New Resources'!AP136-'New Resources_Spec'!AP136","v":0},{"$f":"+'New Resources'!AQ136-'New Resources_Spec'!AQ136","v":0},{"$f":"+'New Resources'!AR136-'New Resources_Spec'!AR136","v":0},{"$f":"+'New Resources'!AS136-'New Resources_Spec'!AS136","v":0},{"$f":"+'New Resources'!AT136-'New Resources_Spec'!AT136","v":0},{"$f":"+'New Resources'!AU136-'New Resources_Spec'!AU136","v":0},{"$f":"+'New Resources'!AV136-'New Resources_Spec'!AV136","v":0},{"$f":"+'New Resources'!AW136-'New Resources_Spec'!AW136","v":0},{"$f":"+'New Resources'!AX136-'New Resources_Spec'!AX136","v":0},{"$f":"+'New Resources'!AY136-'New Resources_Spec'!AY136","v":0}]
[null,12026,"Jefferson County PUD #1",{"$f":"+'New Resources'!D137-'New Resources_Spec'!D137","v":0},{"$f":"+'New Resources'!E137-'New Resources_Spec'!E137","v":0},{"$f":"+'New Resources'!F137-'New Resources_Spec'!F137","v":0},{"$f":"+'New Resources'!G137-'New Resources_Spec'!G137","v":0},{"$f":"+'New Resources'!H137-'New Resources_Spec'!H137","v":0},{"$f":"+'New Resources'!I137-'New Resources_Spec'!I137","v":0},{"$f":"+'New Resources'!J137-'New Resources_Spec'!J137","v":0},{"$f":"+'New Resources'!K137-'New Resources_Spec'!K137","v":0},{"$f":"+'New Resources'!L137-'New Resources_Spec'!L137","v":0},{"$f":"+'New Resources'!M137-'New Resources_Spec'!M137","v":0},{"$f":"+'New Resources'!N137-'New Resources_Spec'!N137","v":0},{"$f":"+'New Resources'!O137-'New Resources_Spec'!O137","v":0},{"$f":"+'New Resources'!P137-'New Resources_Spec'!P137","v":0},{"$f":"+'New Resources'!Q137-'New Resources_Spec'!Q137","v":0},{"$f":"+'New Resources'!R137-'New Resources_Spec'!R137","v":0},{"$f":"+'New Resources'!S137-'New Resources_Spec'!S137","v":0},{"$f":"+'New Resources'!T137-'New Resources_Spec'!T137","v":0},{"$f":"+'New Resources'!U137-'New Resources_Spec'!U137","v":0},{"$f":"+'New Resources'!V137-'New Resources_Spec'!V137","v":0},{"$f":"+'New Resources'!W137-'New Resources_Spec'!W137","v":0},{"$f":"+'New Resources'!X137-'New Resources_Spec'!X137","v":0},{"$f":"+'New Resources'!Y137-'New Resources_Spec'!Y137","v":0},{"$f":"+'New Resources'!Z137-'New Resources_Spec'!Z137","v":0},{"$f":"+'New Resources'!AA137-'New Resources_Spec'!AA137","v":0},{"$f":"+'New Resources'!AB137-'New Resources_Spec'!AB137","v":0},{"$f":"+'New Resources'!AC137-'New Resources_Spec'!AC137","v":0},{"$f":"+'New Resources'!AD137-'New Resources_Spec'!AD137","v":0},{"$f":"+'New Resources'!AE137-'New Resources_Spec'!AE137","v":0},{"$f":"+'New Resources'!AF137-'New Resources_Spec'!AF137","v":0},{"$f":"+'New Resources'!AG137-'New Resources_Spec'!AG137","v":0},{"$f":"+'New Resources'!AH137-'New Resources_Spec'!AH137","v":0},{"$f":"+'New Resources'!AI137-'New Resources_Spec'!AI137","v":0},{"$f":"+'New Resources'!AJ137-'New Resources_Spec'!AJ137","v":0},{"$f":"+'New Resources'!AK137-'New Resources_Spec'!AK137","v":0},{"$f":"+'New Resources'!AL137-'New Resources_Spec'!AL137","v":0},{"$f":"+'New Resources'!AM137-'New Resources_Spec'!AM137","v":0},{"$f":"+'New Resources'!AN137-'New Resources_Spec'!AN137","v":0},{"$f":"+'New Resources'!AO137-'New Resources_Spec'!AO137","v":0},{"$f":"+'New Resources'!AP137-'New Resources_Spec'!AP137","v":0},{"$f":"+'New Resources'!AQ137-'New Resources_Spec'!AQ137","v":0},{"$f":"+'New Resources'!AR137-'New Resources_Spec'!AR137","v":0},{"$f":"+'New Resources'!AS137-'New Resources_Spec'!AS137","v":0},{"$f":"+'New Resources'!AT137-'New Resources_Spec'!AT137","v":0},{"$f":"+'New Resources'!AU137-'New Resources_Spec'!AU137","v":0},{"$f":"+'New Resources'!AV137-'New Resources_Spec'!AV137","v":0},{"$f":"+'New Resources'!AW137-'New Resources_Spec'!AW137","v":0},{"$f":"+'New Resources'!AX137-'New Resources_Spec'!AX137","v":0},{"$f":"+'New Resources'!AY137-'New Resources_Spec'!AY137","v":0}]
[null,10298,"PNGC Aggregate",{"$f":"+'New Resources'!D138-'New Resources_Spec'!D138","v":4159.9999999999982},{"$f":"+'New Resources'!E138-'New Resources_Spec'!E138","v":3280},{"$f":"+'New Resources'!F138-'New Resources_Spec'!F138","v":4000},{"$f":"+'New Resources'!G138-'New Resources_Spec'!G138","v":3210},{"$f":"+'New Resources'!H138-'New Resources_Spec'!H138","v":4000},{"$f":"+'New Resources'!I138-'New Resources_Spec'!I138","v":3440},{"$f":"+'New Resources'!J138-'New Resources_Spec'!J138","v":4159.9999999999982},{"$f":"+'New Resources'!K138-'New Resources_Spec'!K138","v":3280},{"$f":"+'New Resources'!L138-'New Resources_Spec'!L138","v":4000},{"$f":"+'New Resources'!M138-'New Resources_Spec'!M138","v":2960},{"$f":"+'New Resources'!N138-'New Resources_Spec'!N138","v":4159.9999999999982},{"$f":"+'New Resources'!O138-'New Resources_Spec'!O138","v":3270},{"$f":"+'New Resources'!P138-'New Resources_Spec'!P138","v":4159.9999999999982},{"$f":"+'New Resources'!Q138-'New Resources_Spec'!Q138","v":3040},{"$f":"+'New Resources'!R138-'New Resources_Spec'!R138","v":4159.9999999999982},{"$f":"+'New Resources'!S138-'New Resources_Spec'!S138","v":3280},{"$f":"+'New Resources'!T138-'New Resources_Spec'!T138","v":4000},{"$f":"+'New Resources'!U138-'New Resources_Spec'!U138","v":3200},{"$f":"+'New Resources'!V138-'New Resources_Spec'!V138","v":4159.9999999999982},{"$f":"+'New Resources'!W138-'New Resources_Spec'!W138","v":3280},{"$f":"+'New Resources'!X138-'New Resources_Spec'!X138","v":4319.9999999999982},{"$f":"+'New Resources'!Y138-'New Resources_Spec'!Y138","v":3120},{"$f":"+'New Resources'!Z138-'New Resources_Spec'!Z138","v":3840},{"$f":"+'New Resources'!AA138-'New Resources_Spec'!AA138","v":3360},{"$f":"+'New Resources'!AB138-'New Resources_Spec'!AB138","v":4319.9999999999982},{"$f":"+'New Resources'!AC138-'New Resources_Spec'!AC138","v":3120},{"$f":"+'New Resources'!AD138-'New Resources_Spec'!AD138","v":3999.9999999999982},{"$f":"+'New Resources'!AE138-'New Resources_Spec'!AE138","v":3210},{"$f":"+'New Resources'!AF138-'New Resources_Spec'!AF138","v":3999.9999999999982},{"$f":"+'New Resources'!AG138-'New Resources_Spec'!AG138","v":3440},{"$f":"+'New Resources'!AH138-'New Resources_Spec'!AH138","v":4159.9999999999982},{"$f":"+'New Resources'!AI138-'New Resources_Spec'!AI138","v":3280},{"$f":"+'New Resources'!AJ138-'New Resources_Spec'!AJ138","v":3839.9999999999982},{"$f":"+'New Resources'!AK138-'New Resources_Spec'!AK138","v":2880},{"$f":"+'New Resources'!AL138-'New Resources_Spec'!AL138","v":4159.9999999999982},{"$f":"+'New Resources'!AM138-'New Resources_Spec'!AM138","v":3270},{"$f":"+'New Resources'!AN138-'New Resources_Spec'!AN138","v":4159.9999999999982},{"$f":"+'New Resources'!AO138-'New Resources_Spec'!AO138","v":3040},{"$f":"+'New Resources'!AP138-'New Resources_Spec'!AP138","v":4159.9999999999982},{"$f":"+'New Resources'!AQ138-'New Resources_Spec'!AQ138","v":3280},{"$f":"+'New Resources'!AR138-'New Resources_Spec'!AR138","v":3999.9999999999982},{"$f":"+'New Resources'!AS138-'New Resources_Spec'!AS138","v":3200},{"$f":"+'New Resources'!AT138-'New Resources_Spec'!AT138","v":4159.9999999999982},{"$f":"+'New Resources'!AU138-'New Resources_Spec'!AU138","v":3280},{"$f":"+'New Resources'!AV138-'New Resources_Spec'!AV138","v":4159.9999999999982},{"$f":"+'New Resources'!AW138-'New Resources_Spec'!AW138","v":3280},{"$f":"+'New Resources'!AX138-'New Resources_Spec'!AX138","v":3999.9999999999982},{"$f":"+'New Resources'!AY138-'New Resources_Spec'!AY138","v":3200}]

{"sheet":"New Resources","index":28,"n_rows":138,"n_cols":51,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"New Resources (MWh)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2023-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2023-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2023-11-01"},"2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!D4-Tier2!D4-T2Remarketing!D4,0),MAX(AboveHWM!D4-'PNGC T2 Allocation'!D4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!E4-Tier2!E4-T2Remarketing!E4,0),MAX(AboveHWM!E4-'PNGC T2 Allocation'!E4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!F4-Tier2!F4-T2Remarketing!F4,0),MAX(AboveHWM!F4-'PNGC T2 Allocation'!F4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!G4-Tier2!G4-T2Remarketing!G4,0),MAX(AboveHWM!G4-'PNGC T2 Allocation'!G4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!H4-Tier2!H4-T2Remarketing!H4,0),MAX(AboveHWM!H4-'PNGC T2 Allocation'!H4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!I4-Tier2!I4-T2Remarketing!I4,0),MAX(AboveHWM!I4-'PNGC T2 Allocation'!I4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!J4-Tier2!J4-T2Remarketing!J4,0),MAX(AboveHWM!J4-'PNGC T2 Allocation'!J4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!K4-Tier2!K4-T2Remarketing!K4,0),MAX(AboveHWM!K4-'PNGC T2 Allocation'!K4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!L4-Tier2!L4-T2Remarketing!L4,0),MAX(AboveHWM!L4-'PNGC T2 Allocation'!L4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!M4-Tier2!M4-T2Remarketing!M4,0),MAX(AboveHWM!M4-'PNGC T2 Allocation'!M4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!N4-Tier2!N4-T2Remarketing!N4,0),MAX(AboveHWM!N4-'PNGC T2 Allocation'!N4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!O4-Tier2!O4-T2Remarketing!O4,0),MAX(AboveHWM!O4-'PNGC T2 Allocation'!O4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!P4-Tier2!P4-T2Remarketing!P4,0),MAX(AboveHWM!P4-'PNGC T2 Allocation'!P4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!Q4-Tier2!Q4-T2Remarketing!Q4,0),MAX(AboveHWM!Q4-'PNGC T2 Allocation'!Q4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!R4-Tier2!R4-T2Remarketing!R4,0),MAX(AboveHWM!R4-'PNGC T2 Allocation'!R4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!S4-Tier2!S4-T2Remarketing!S4,0),MAX(AboveHWM!S4-'PNGC T2 Allocation'!S4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!T4-Tier2!T4-T2Remarketing!T4,0),MAX(AboveHWM!T4-'PNGC T2 Allocation'!T4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!U4-Tier2!U4-T2Remarketing!U4,0),MAX(AboveHWM!U4-'PNGC T2 Allocation'!U4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!V4-Tier2!V4-T2Remarketing!V4,0),MAX(AboveHWM!V4-'PNGC T2 Allocation'!V4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!W4-Tier2!W4-T2Remarketing!W4,0),MAX(AboveHWM!W4-'PNGC T2 Allocation'!W4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!X4-Tier2!X4-T2Remarketing!X4,0),MAX(AboveHWM!X4-'PNGC T2 Allocation'!X4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!Y4-Tier2!Y4-T2Remarketing!Y4,0),MAX(AboveHWM!Y4-'PNGC T2 Allocation'!Y4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!Z4-Tier2!Z4-T2Remarketing!Z4,0),MAX(AboveHWM!Z4-'PNGC T2 Allocation'!Z4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AA4-Tier2!AA4-T2Remarketing!AA4,0),MAX(AboveHWM!AA4-'PNGC T2 Allocation'!AA4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AB4-Tier2!AB4-T2Remarketing!AB4,0),MAX(AboveHWM!AB4-'PNGC T2 Allocation'!AB4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AC4-Tier2!AC4-T2Remarketing!AC4,0),MAX(AboveHWM!AC4-'PNGC T2 Allocation'!AC4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AD4-Tier2!AD4-T2Remarketing!AD4,0),MAX(AboveHWM!AD4-'PNGC T2 Allocation'!AD4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AE4-Tier2!AE4-T2Remarketing!AE4,0),MAX(AboveHWM!AE4-'PNGC T2 Allocation'!AE4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AF4-Tier2!AF4-T2Remarketing!AF4,0),MAX(AboveHWM!AF4-'PNGC T2 Allocation'!AF4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AG4-Tier2!AG4-T2Remarketing!AG4,0),MAX(AboveHWM!AG4-'PNGC T2 Allocation'!AG4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AH4-Tier2!AH4-T2Remarketing!AH4,0),MAX(AboveHWM!AH4-'PNGC T2 Allocation'!AH4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AI4-Tier2!AI4-T2Remarketing!AI4,0),MAX(AboveHWM!AI4-'PNGC T2 Allocation'!AI4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AJ4-Tier2!AJ4-T2Remarketing!AJ4,0),MAX(AboveHWM!AJ4-'PNGC T2 Allocation'!AJ4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AK4-Tier2!AK4-T2Remarketing!AK4,0),MAX(AboveHWM!AK4-'PNGC T2 Allocation'!AK4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AL4-Tier2!AL4-T2Remarketing!AL4,0),MAX(AboveHWM!AL4-'PNGC T2 Allocation'!AL4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AM4-Tier2!AM4-T2Remarketing!AM4,0),MAX(AboveHWM!AM4-'PNGC T2 Allocation'!AM4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AN4-Tier2!AN4-T2Remarketing!AN4,0),MAX(AboveHWM!AN4-'PNGC T2 Allocation'!AN4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AO4-Tier2!AO4-T2Remarketing!AO4,0),MAX(AboveHWM!AO4-'PNGC T2 Allocation'!AO4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AP4-Tier2!AP4-T2Remarketing!AP4,0),MAX(AboveHWM!AP4-'PNGC T2 Allocation'!AP4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AQ4-Tier2!AQ4-T2Remarketing!AQ4,0),MAX(AboveHWM!AQ4-'PNGC T2 Allocation'!AQ4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AR4-Tier2!AR4-T2Remarketing!AR4,0),MAX(AboveHWM!AR4-'PNGC T2 Allocation'!AR4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AS4-Tier2!AS4-T2Remarketing!AS4,0),MAX(AboveHWM!AS4-'PNGC T2 Allocation'!AS4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AT4-Tier2!AT4-T2Remarketing!AT4,0),MAX(AboveHWM!AT4-'PNGC T2 Allocation'!AT4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AU4-Tier2!AU4-T2Remarketing!AU4,0),MAX(AboveHWM!AU4-'PNGC T2 Allocation'!AU4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AV4-Tier2!AV4-T2Remarketing!AV4,0),MAX(AboveHWM!AV4-'PNGC T2 Allocation'!AV4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AW4-Tier2!AW4-T2Remarketing!AW4,0),MAX(AboveHWM!AW4-'PNGC T2 Allocation'!AW4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AX4-Tier2!AX4-T2Remarketing!AX4,0),MAX(AboveHWM!AX4-'PNGC T2 Allocation'!AX4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AY4-Tier2!AY4-T2Remarketing!AY4,0),MAX(AboveHWM!AY4-'PNGC T2 Allocation'!AY4,0))","v":0}]
[null,10015,"Asotin County PUD #1",{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!D5-Tier2!D5-T2Remarketing!D5,0),MAX(AboveHWM!D5-'PNGC T2 Allocation'!D5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!E5-Tier2!E5-T2Remarketing!E5,0),MAX(AboveHWM!E5-'PNGC T2 Allocation'!E5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!F5-Tier2!F5-T2Remarketing!F5,0),MAX(AboveHWM!F5-'PNGC T2 Allocation'!F5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!G5-Tier2!G5-T2Remarketing!G5,0),MAX(AboveHWM!G5-'PNGC T2 Allocation'!G5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!H5-Tier2!H5-T2Remarketing!H5,0),MAX(AboveHWM!H5-'PNGC T2 Allocation'!H5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!I5-Tier2!I5-T2Remarketing!I5,0),MAX(AboveHWM!I5-'PNGC T2 Allocation'!I5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!J5-Tier2!J5-T2Remarketing!J5,0),MAX(AboveHWM!J5-'PNGC T2 Allocation'!J5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!K5-Tier2!K5-T2Remarketing!K5,0),MAX(AboveHWM!K5-'PNGC T2 Allocation'!K5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!L5-Tier2!L5-T2Remarketing!L5,0),MAX(AboveHWM!L5-'PNGC T2 Allocation'!L5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!M5-Tier2!M5-T2Remarketing!M5,0),MAX(AboveHWM!M5-'PNGC T2 Allocation'!M5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!N5-Tier2!N5-T2Remarketing!N5,0),MAX(AboveHWM!N5-'PNGC T2 Allocation'!N5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!O5-Tier2!O5-T2Remarketing!O5,0),MAX(AboveHWM!O5-'PNGC T2 Allocation'!O5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!P5-Tier2!P5-T2Remarketing!P5,0),MAX(AboveHWM!P5-'PNGC T2 Allocation'!P5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!Q5-Tier2!Q5-T2Remarketing!Q5,0),MAX(AboveHWM!Q5-'PNGC T2 Allocation'!Q5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!R5-Tier2!R5-T2Remarketing!R5,0),MAX(AboveHWM!R5-'PNGC T2 Allocation'!R5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!S5-Tier2!S5-T2Remarketing!S5,0),MAX(AboveHWM!S5-'PNGC T2 Allocation'!S5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!T5-Tier2!T5-T2Remarketing!T5,0),MAX(AboveHWM!T5-'PNGC T2 Allocation'!T5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!U5-Tier2!U5-T2Remarketing!U5,0),MAX(AboveHWM!U5-'PNGC T2 Allocation'!U5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!V5-Tier2!V5-T2Remarketing!V5,0),MAX(AboveHWM!V5-'PNGC T2 Allocation'!V5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!W5-Tier2!W5-T2Remarketing!W5,0),MAX(AboveHWM!W5-'PNGC T2 Allocation'!W5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!X5-Tier2!X5-T2Remarketing!X5,0),MAX(AboveHWM!X5-'PNGC T2 Allocation'!X5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!Y5-Tier2!Y5-T2Remarketing!Y5,0),MAX(AboveHWM!Y5-'PNGC T2 Allocation'!Y5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!Z5-Tier2!Z5-T2Remarketing!Z5,0),MAX(AboveHWM!Z5-'PNGC T2 Allocation'!Z5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AA5-Tier2!AA5-T2Remarketing!AA5,0),MAX(AboveHWM!AA5-'PNGC T2 Allocation'!AA5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AB5-Tier2!AB5-T2Remarketing!AB5,0),MAX(AboveHWM!AB5-'PNGC T2 Allocation'!AB5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AC5-Tier2!AC5-T2Remarketing!AC5,0),MAX(AboveHWM!AC5-'PNGC T2 Allocation'!AC5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AD5-Tier2!AD5-T2Remarketing!AD5,0),MAX(AboveHWM!AD5-'PNGC T2 Allocation'!AD5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AE5-Tier2!AE5-T2Remarketing!AE5,0),MAX(AboveHWM!AE5-'PNGC T2 Allocation'!AE5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AF5-Tier2!AF5-T2Remarketing!AF5,0),MAX(AboveHWM!AF5-'PNGC T2 Allocation'!AF5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AG5-Tier2!AG5-T2Remarketing!AG5,0),MAX(AboveHWM!AG5-'PNGC T2 Allocation'!AG5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AH5-Tier2!AH5-T2Remarketing!AH5,0),MAX(AboveHWM!AH5-'PNGC T2 Allocation'!AH5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AI5-Tier2!AI5-T2Remarketing!AI5,0),MAX(AboveHWM!AI5-'PNGC T2 Allocation'!AI5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AJ5-Tier2!AJ5-T2Remarketing!AJ5,0),MAX(AboveHWM!AJ5-'PNGC T2 Allocation'!AJ5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AK5-Tier2!AK5-T2Remarketing!AK5,0),MAX(AboveHWM!AK5-'PNGC T2 Allocation'!AK5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AL5-Tier2!AL5-T2Remarketing!AL5,0),MAX(AboveHWM!AL5-'PNGC T2 Allocation'!AL5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AM5-Tier2!AM5-T2Remarketing!AM5,0),MAX(AboveHWM!AM5-'PNGC T2 Allocation'!AM5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AN5-Tier2!AN5-T2Remarketing!AN5,0),MAX(AboveHWM!AN5-'PNGC T2 Allocation'!AN5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AO5-Tier2!AO5-T2Remarketing!AO5,0),MAX(AboveHWM!AO5-'PNGC T2 Allocation'!AO5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AP5-Tier2!AP5-T2Remarketing!AP5,0),MAX(AboveHWM!AP5-'PNGC T2 Allocation'!AP5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AQ5-Tier2!AQ5-T2Remarketing!AQ5,0),MAX(AboveHWM!AQ5-'PNGC T2 Allocation'!AQ5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AR5-Tier2!AR5-T2Remarketing!AR5,0),MAX(AboveHWM!AR5-'PNGC T2 Allocation'!AR5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AS5-Tier2!AS5-T2Remarketing!AS5,0),MAX(AboveHWM!AS5-'PNGC T2 Allocation'!AS5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AT5-Tier2!AT5-T2Remarketing!AT5,0),MAX(AboveHWM!AT5-'PNGC T2 Allocation'!AT5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AU5-Tier2!AU5-T2Remarketing!AU5,0),MAX(AboveHWM!AU5-'PNGC T2 Allocation'!AU5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AV5-Tier2!AV5-T2Remarketing!AV5,0),MAX(AboveHWM!AV5-'PNGC T2 Allocation'!AV5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AW5-Tier2!AW5-T2Remarketing!AW5,0),MAX(AboveHWM!AW5-'PNGC T2 Allocation'!AW5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AX5-Tier2!AX5-T2Remarketing!AX5,0),MAX(AboveHWM!AX5-'PNGC T2 Allocation'!AX5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AY5-Tier2!AY5-T2Remarketing!AY5,0),MAX(AboveHWM!AY5-'PNGC T2 Allocation'!AY5,0))","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!D6-Tier2!D6-T2Remarketing!D6,0),MAX(AboveHWM!D6-'PNGC T2 Allocation'!D6,0))","v":3592.5759999999996},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!E6-Tier2!E6-T2Remarketing!E6,0),MAX(AboveHWM!E6-'PNGC T2 Allocation'!E6,0))","v":2832.6079999999997},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!F6-Tier2!F6-T2Remarketing!F6,0),MAX(AboveHWM!F6-'PNGC T2 Allocation'!F6,0))","v":3454.3999999999996},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!G6-Tier2!G6-T2Remarketing!G6,0),MAX(AboveHWM!G6-'PNGC T2 Allocation'!G6,0))","v":2772.1559999999999},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!H6-Tier2!H6-T2Remarketing!H6,0),MAX(AboveHWM!H6-'PNGC T2 Allocation'!H6,0))","v":3454.3999999999996},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!I6-Tier2!I6-T2Remarketing!I6,0),MAX(AboveHWM!I6-'PNGC T2 Allocation'!I6,0))","v":2970.7839999999997},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!J6-Tier2!J6-T2Remarketing!J6,0),MAX(AboveHWM!J6-'PNGC T2 Allocation'!J6,0))","v":3592.5759999999996},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!K6-Tier2!K6-T2Remarketing!K6,0),MAX(AboveHWM!K6-'PNGC T2 Allocation'!K6,0))","v":2832.6079999999997},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!L6-Tier2!L6-T2Remarketing!L6,0),MAX(AboveHWM!L6-'PNGC T2 Allocation'!L6,0))","v":3454.3999999999996},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!M6-Tier2!M6-T2Remarketing!M6,0),MAX(AboveHWM!M6-'PNGC T2 Allocation'!M6,0))","v":2556.2559999999999},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!N6-Tier2!N6-T2Remarketing!N6,0),MAX(AboveHWM!N6-'PNGC T2 Allocation'!N6,0))","v":3592.5759999999996},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!O6-Tier2!O6-T2Remarketing!O6,0),MAX(AboveHWM!O6-'PNGC T2 Allocation'!O6,0))","v":2823.9719999999998},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!P6-Tier2!P6-T2Remarketing!P6,0),MAX(AboveHWM!P6-'PNGC T2 Allocation'!P6,0))","v":3592.5759999999996},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!Q6-Tier2!Q6-T2Remarketing!Q6,0),MAX(AboveHWM!Q6-'PNGC T2 Allocation'!Q6,0))","v":2625.3439999999996},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!R6-Tier2!R6-T2Remarketing!R6,0),MAX(AboveHWM!R6-'PNGC T2 Allocation'!R6,0))","v":3592.5759999999996},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!S6-Tier2!S6-T2Remarketing!S6,0),MAX(AboveHWM!S6-'PNGC T2 Allocation'!S6,0))","v":2832.6079999999997},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!T6-Tier2!T6-T2Remarketing!T6,0),MAX(AboveHWM!T6-'PNGC T2 Allocation'!T6,0))","v":3454.3999999999996},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!U6-Tier2!U6-T2Remarketing!U6,0),MAX(AboveHWM!U6-'PNGC T2 Allocation'!U6,0))","v":2763.5199999999995},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!V6-Tier2!V6-T2Remarketing!V6,0),MAX(AboveHWM!V6-'PNGC T2 Allocation'!V6,0))","v":3592.5759999999996},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!W6-Tier2!W6-T2Remarketing!W6,0),MAX(AboveHWM!W6-'PNGC T2 Allocation'!W6,0))","v":2832.6079999999997},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!X6-Tier2!X6-T2Remarketing!X6,0),MAX(AboveHWM!X6-'PNGC T2 Allocation'!X6,0))","v":3730.7519999999995},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!Y6-Tier2!Y6-T2Remarketing!Y6,0),MAX(AboveHWM!Y6-'PNGC T2 Allocation'!Y6,0))","v":2694.4319999999998},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!Z6-Tier2!Z6-T2Remarketing!Z6,0),MAX(AboveHWM!Z6-'PNGC T2 Allocation'!Z6,0))","v":3316.2239999999997},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AA6-Tier2!AA6-T2Remarketing!AA6,0),MAX(AboveHWM!AA6-'PNGC T2 Allocation'!AA6,0))","v":2901.6959999999999},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AB6-Tier2!AB6-T2Remarketing!AB6,0),MAX(AboveHWM!AB6-'PNGC T2 Allocation'!AB6,0))","v":4245.2640000000001},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AC6-Tier2!AC6-T2Remarketing!AC6,0),MAX(AboveHWM!AC6-'PNGC T2 Allocation'!AC6,0))","v":3066.0239999999999},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AD6-Tier2!AD6-T2Remarketing!AD6,0),MAX(AboveHWM!AD6-'PNGC T2 Allocation'!AD6,0))","v":3930.8},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AE6-Tier2!AE6-T2Remarketing!AE6,0),MAX(AboveHWM!AE6-'PNGC T2 Allocation'!AE6,0))","v":3154.4670000000001},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AF6-Tier2!AF6-T2Remarketing!AF6,0),MAX(AboveHWM!AF6-'PNGC T2 Allocation'!AF6,0))","v":3930.8},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AG6-Tier2!AG6-T2Remarketing!AG6,0),MAX(AboveHWM!AG6-'PNGC T2 Allocation'!AG6,0))","v":3380.4879999999998},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AH6-Tier2!AH6-T2Remarketing!AH6,0),MAX(AboveHWM!AH6-'PNGC T2 Allocation'!AH6,0))","v":4088.0320000000002},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AI6-Tier2!AI6-T2Remarketing!AI6,0),MAX(AboveHWM!AI6-'PNGC T2 Allocation'!AI6,0))","v":3223.2559999999999},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AJ6-Tier2!AJ6-T2Remarketing!AJ6,0),MAX(AboveHWM!AJ6-'PNGC T2 Allocation'!AJ6,0))","v":3773.5680000000002},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AK6-Tier2!AK6-T2Remarketing!AK6,0),MAX(AboveHWM!AK6-'PNGC T2 Allocation'!AK6,0))","v":2830.1759999999999},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AL6-Tier2!AL6-T2Remarketing!AL6,0),MAX(AboveHWM!AL6-'PNGC T2 Allocation'!AL6,0))","v":4088.0320000000002},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AM6-Tier2!AM6-T2Remarketing!AM6,0),MAX(AboveHWM!AM6-'PNGC T2 Allocation'!AM6,0))","v":3213.4290000000001},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AN6-Tier2!AN6-T2Remarketing!AN6,0),MAX(AboveHWM!AN6-'PNGC T2 Allocation'!AN6,0))","v":4088.0320000000002},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AO6-Tier2!AO6-T2Remarketing!AO6,0),MAX(AboveHWM!AO6-'PNGC T2 Allocation'!AO6,0))","v":2987.4079999999999},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AP6-Tier2!AP6-T2Remarketing!AP6,0),MAX(AboveHWM!AP6-'PNGC T2 Allocation'!AP6,0))","v":4088.0320000000002},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AQ6-Tier2!AQ6-T2Remarketing!AQ6,0),MAX(AboveHWM!AQ6-'PNGC T2 Allocation'!AQ6,0))","v":3223.2559999999999},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AR6-Tier2!AR6-T2Remarketing!AR6,0),MAX(AboveHWM!AR6-'PNGC T2 Allocation'!AR6,0))","v":3930.8},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AS6-Tier2!AS6-T2Remarketing!AS6,0),MAX(AboveHWM!AS6-'PNGC T2 Allocation'!AS6,0))","v":3144.64},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AT6-Tier2!AT6-T2Remarketing!AT6,0),MAX(AboveHWM!AT6-'PNGC T2 Allocation'!AT6,0))","v":4088.0320000000002},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AU6-Tier2!AU6-T2Remarketing!AU6,0),MAX(AboveHWM!AU6-'PNGC T2 Allocation'!AU6,0))","v":3223.2559999999999},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AV6-Tier2!AV6-T2Remarketing!AV6,0),MAX(AboveHWM!AV6-'PNGC T2 Allocation'!AV6,0))","v":4088.0320000000002},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AW6-Tier2!AW6-T2Remarketing!AW6,0),MAX(AboveHWM!AW6-'PNGC T2 Allocation'!AW6,0))","v":3223.2559999999999},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AX6-Tier2!AX6-T2Remarketing!AX6,0),MAX(AboveHWM!AX6-'PNGC T2 Allocation'!AX6,0))","v":3930.8},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AY6-Tier2!AY6-T2Remarketing!AY6,0),MAX(AboveHWM!AY6-'PNGC T2 Allocation'!AY6,0))","v":3144.64}]
[null,10025,"Benton REA",{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!D7-Tier2!D7-T2Remarketing!D7,0),MAX(AboveHWM!D7-'PNGC T2 Allocation'!D7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!E7-Tier2!E7-T2Remarketing!E7,0),MAX(AboveHWM!E7-'PNGC T2 Allocation'!E7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!F7-Tier2!F7-T2Remarketing!F7,0),MAX(AboveHWM!F7-'PNGC T2 Allocation'!F7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!G7-Tier2!G7-T2Remarketing!G7,0),MAX(AboveHWM!G7-'PNGC T2 Allocation'!G7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!H7-Tier2!H7-T2Remarketing!H7,0),MAX(AboveHWM!H7-'PNGC T2 Allocation'!H7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!I7-Tier2!I7-T2Remarketing!I7,0),MAX(AboveHWM!I7-'PNGC T2 Allocation'!I7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!J7-Tier2!J7-T2Remarketing!J7,0),MAX(AboveHWM!J7-'PNGC T2 Allocation'!J7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!K7-Tier2!K7-T2Remarketing!K7,0),MAX(AboveHWM!K7-'PNGC T2 Allocation'!K7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!L7-Tier2!L7-T2Remarketing!L7,0),MAX(AboveHWM!L7-'PNGC T2 Allocation'!L7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!M7-Tier2!M7-T2Remarketing!M7,0),MAX(AboveHWM!M7-'PNGC T2 Allocation'!M7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!N7-Tier2!N7-T2Remarketing!N7,0),MAX(AboveHWM!N7-'PNGC T2 Allocation'!N7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!O7-Tier2!O7-T2Remarketing!O7,0),MAX(AboveHWM!O7-'PNGC T2 Allocation'!O7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!P7-Tier2!P7-T2Remarketing!P7,0),MAX(AboveHWM!P7-'PNGC T2 Allocation'!P7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!Q7-Tier2!Q7-T2Remarketing!Q7,0),MAX(AboveHWM!Q7-'PNGC T2 Allocation'!Q7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!R7-Tier2!R7-T2Remarketing!R7,0),MAX(AboveHWM!R7-'PNGC T2 Allocation'!R7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!S7-Tier2!S7-T2Remarketing!S7,0),MAX(AboveHWM!S7-'PNGC T2 Allocation'!S7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!T7-Tier2!T7-T2Remarketing!T7,0),MAX(AboveHWM!T7-'PNGC T2 Allocation'!T7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!U7-Tier2!U7-T2Remarketing!U7,0),MAX(AboveHWM!U7-'PNGC T2 Allocation'!U7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!V7-Tier2!V7-T2Remarketing!V7,0),MAX(AboveHWM!V7-'PNGC T2 Allocation'!V7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!W7-Tier2!W7-T2Remarketing!W7,0),MAX(AboveHWM!W7-'PNGC T2 Allocation'!W7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!X7-Tier2!X7-T2Remarketing!X7,0),MAX(AboveHWM!X7-'PNGC T2 Allocation'!X7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!Y7-Tier2!Y7-T2Remarketing!Y7,0),MAX(AboveHWM!Y7-'PNGC T2 Allocation'!Y7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!Z7-Tier2!Z7-T2Remarketing!Z7,0),MAX(AboveHWM!Z7-'PNGC T2 Allocation'!Z7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AA7-Tier2!AA7-T2Remarketing!AA7,0),MAX(AboveHWM!AA7-'PNGC T2 Allocation'!AA7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AB7-Tier2!AB7-T2Remarketing!AB7,0),MAX(AboveHWM!AB7-'PNGC T2 Allocation'!AB7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AC7-Tier2!AC7-T2Remarketing!AC7,0),MAX(AboveHWM!AC7-'PNGC T2 Allocation'!AC7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AD7-Tier2!AD7-T2Remarketing!AD7,0),MAX(AboveHWM!AD7-'PNGC T2 Allocation'!AD7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AE7-Tier2!AE7-T2Remarketing!AE7,0),MAX(AboveHWM!AE7-'PNGC T2 Allocation'!AE7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AF7-Tier2!AF7-T2Remarketing!AF7,0),MAX(AboveHWM!AF7-'PNGC T2 Allocation'!AF7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AG7-Tier2!AG7-T2Remarketing!AG7,0),MAX(AboveHWM!AG7-'PNGC T2 Allocation'!AG7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AH7-Tier2!AH7-T2Remarketing!AH7,0),MAX(AboveHWM!AH7-'PNGC T2 Allocation'!AH7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AI7-Tier2!AI7-T2Remarketing!AI7,0),MAX(AboveHWM!AI7-'PNGC T2 Allocation'!AI7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AJ7-Tier2!AJ7-T2Remarketing!AJ7,0),MAX(AboveHWM!AJ7-'PNGC T2 Allocation'!AJ7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AK7-Tier2!AK7-T2Remarketing!AK7,0),MAX(AboveHWM!AK7-'PNGC T2 Allocation'!AK7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AL7-Tier2!AL7-T2Remarketing!AL7,0),MAX(AboveHWM!AL7-'PNGC T2 Allocation'!AL7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AM7-Tier2!AM7-T2Remarketing!AM7,0),MAX(AboveHWM!AM7-'PNGC T2 Allocation'!AM7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AN7-Tier2!AN7-T2Remarketing!AN7,0),MAX(AboveHWM!AN7-'PNGC T2 Allocation'!AN7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AO7-Tier2!AO7-T2Remarketing!AO7,0),MAX(AboveHWM!AO7-'PNGC T2 Allocation'!AO7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AP7-Tier2!AP7-T2Remarketing!AP7,0),MAX(AboveHWM!AP7-'PNGC T2 Allocation'!AP7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AQ7-Tier2!AQ7-T2Remarketing!AQ7,0),MAX(AboveHWM!AQ7-'PNGC T2 Allocation'!AQ7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AR7-Tier2!AR7-T2Remarketing!AR7,0),MAX(AboveHWM!AR7-'PNGC T2 Allocation'!AR7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AS7-Tier2!AS7-T2Remarketing!AS7,0),MAX(AboveHWM!AS7-'PNGC T2 Allocation'!AS7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AT7-Tier2!AT7-T2Remarketing!AT7,0),MAX(AboveHWM!AT7-'PNGC T2 Allocation'!AT7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AU7-Tier2!AU7-T2Remarketing!AU7,0),MAX(AboveHWM!AU7-'PNGC T2 Allocation'!AU7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AV7-Tier2!AV7-T2Remarketing!AV7,0),MAX(AboveHWM!AV7-'PNGC T2 Allocation'!AV7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AW7-Tier2!AW7-T2Remarketing!AW7,0),MAX(AboveHWM!AW7-'PNGC T2 Allocation'!AW7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AX7-Tier2!AX7-T2Remarketing!AX7,0),MAX(AboveHWM!AX7-'PNGC T2 Allocation'!AX7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AY7-Tier2!AY7-T2Remarketing!AY7,0),MAX(AboveHWM!AY7-'PNGC T2 Allocation'!AY7,0))","v":0}]
[null,10027,"Big Bend Elec Coop",{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!D8-Tier2!D8-T2Remarketing!D8,0),MAX(AboveHWM!D8-'PNGC T2 Allocation'!D8,0))","v":2080},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!E8-Tier2!E8-T2Remarketing!E8,0),MAX(AboveHWM!E8-'PNGC T2 Allocation'!E8,0))","v":1640},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!F8-Tier2!F8-T2Remarketing!F8,0),MAX(AboveHWM!F8-'PNGC T2 Allocation'!F8,0))","v":2000},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!G8-Tier2!G8-T2Remarketing!G8,0),MAX(AboveHWM!G8-'PNGC T2 Allocation'!G8,0))","v":1605},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!H8-Tier2!H8-T2Remarketing!H8,0),MAX(AboveHWM!H8-'PNGC T2 Allocation'!H8,0))","v":2000},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!I8-Tier2!I8-T2Remarketing!I8,0),MAX(AboveHWM!I8-'PNGC T2 Allocation'!I8,0))","v":1719.9999999999998},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!J8-Tier2!J8-T2Remarketing!J8,0),MAX(AboveHWM!J8-'PNGC T2 Allocation'!J8,0))","v":2080},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!K8-Tier2!K8-T2Remarketing!K8,0),MAX(AboveHWM!K8-'PNGC T2 Allocation'!K8,0))","v":1640},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!L8-Tier2!L8-T2Remarketing!L8,0),MAX(AboveHWM!L8-'PNGC T2 Allocation'!L8,0))","v":2000},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!M8-Tier2!M8-T2Remarketing!M8,0),MAX(AboveHWM!M8-'PNGC T2 Allocation'!M8,0))","v":1480},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!N8-Tier2!N8-T2Remarketing!N8,0),MAX(AboveHWM!N8-'PNGC T2 Allocation'!N8,0))","v":2080},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!O8-Tier2!O8-T2Remarketing!O8,0),MAX(AboveHWM!O8-'PNGC T2 Allocation'!O8,0))","v":1635},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!P8-Tier2!P8-T2Remarketing!P8,0),MAX(AboveHWM!P8-'PNGC T2 Allocation'!P8,0))","v":2080},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!Q8-Tier2!Q8-T2Remarketing!Q8,0),MAX(AboveHWM!Q8-'PNGC T2 Allocation'!Q8,0))","v":1519.9999999999998},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!R8-Tier2!R8-T2Remarketing!R8,0),MAX(AboveHWM!R8-'PNGC T2 Allocation'!R8,0))","v":2080},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!S8-Tier2!S8-T2Remarketing!S8,0),MAX(AboveHWM!S8-'PNGC T2 Allocation'!S8,0))","v":1640},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!T8-Tier2!T8-T2Remarketing!T8,0),MAX(AboveHWM!T8-'PNGC T2 Allocation'!T8,0))","v":2000},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!U8-Tier2!U8-T2Remarketing!U8,0),MAX(AboveHWM!U8-'PNGC T2 Allocation'!U8,0))","v":1600},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!V8-Tier2!V8-T2Remarketing!V8,0),MAX(AboveHWM!V8-'PNGC T2 Allocation'!V8,0))","v":2080},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!W8-Tier2!W8-T2Remarketing!W8,0),MAX(AboveHWM!W8-'PNGC T2 Allocation'!W8,0))","v":1640},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!X8-Tier2!X8-T2Remarketing!X8,0),MAX(AboveHWM!X8-'PNGC T2 Allocation'!X8,0))","v":2159.9999999999995},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!Y8-Tier2!Y8-T2Remarketing!Y8,0),MAX(AboveHWM!Y8-'PNGC T2 Allocation'!Y8,0))","v":1559.9999999999998},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!Z8-Tier2!Z8-T2Remarketing!Z8,0),MAX(AboveHWM!Z8-'PNGC T2 Allocation'!Z8,0))","v":1920},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!AA8-Tier2!AA8-T2Remarketing!AA8,0),MAX(AboveHWM!AA8-'PNGC T2 Allocation'!AA8,0))","v":1680},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!AB8-Tier2!AB8-T2Remarketing!AB8,0),MAX(AboveHWM!AB8-'PNGC T2 Allocation'!AB8,0))","v":2592.0000000000005},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!AC8-Tier2!AC8-T2Remarketing!AC8,0),MAX(AboveHWM!AC8-'PNGC T2 Allocation'!AC8,0))","v":1872},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!AD8-Tier2!AD8-T2Remarketing!AD8,0),MAX(AboveHWM!AD8-'PNGC T2 Allocation'!AD8,0))","v":2400},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!AE8-Tier2!AE8-T2Remarketing!AE8,0),MAX(AboveHWM!AE8-'PNGC T2 Allocation'!AE8,0))","v":1926.0000000000002},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!AF8-Tier2!AF8-T2Remarketing!AF8,0),MAX(AboveHWM!AF8-'PNGC T2 Allocation'!AF8,0))","v":2400},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!AG8-Tier2!AG8-T2Remarketing!AG8,0),MAX(AboveHWM!AG8-'PNGC T2 Allocation'!AG8,0))","v":2064},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!AH8-Tier2!AH8-T2Remarketing!AH8,0),MAX(AboveHWM!AH8-'PNGC T2 Allocation'!AH8,0))","v":2496.0000000000005},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!AI8-Tier2!AI8-T2Remarketing!AI8,0),MAX(AboveHWM!AI8-'PNGC T2 Allocation'!AI8,0))","v":1968.0000000000002},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!AJ8-Tier2!AJ8-T2Remarketing!AJ8,0),MAX(AboveHWM!AJ8-'PNGC T2 Allocation'!AJ8,0))","v":2304},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!AK8-Tier2!AK8-T2Remarketing!AK8,0),MAX(AboveHWM!AK8-'PNGC T2 Allocation'!AK8,0))","v":1728.0000000000002},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!AL8-Tier2!AL8-T2Remarketing!AL8,0),MAX(AboveHWM!AL8-'PNGC T2 Allocation'!AL8,0))","v":2496.0000000000005},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!AM8-Tier2!AM8-T2Remarketing!AM8,0),MAX(AboveHWM!AM8-'PNGC T2 Allocation'!AM8,0))","v":1962.0000000000002},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!AN8-Tier2!AN8-T2Remarketing!AN8,0),MAX(AboveHWM!AN8-'PNGC T2 Allocation'!AN8,0))","v":2496.0000000000005},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!AO8-Tier2!AO8-T2Remarketing!AO8,0),MAX(AboveHWM!AO8-'PNGC T2 Allocation'!AO8,0))","v":1824},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!AP8-Tier2!AP8-T2Remarketing!AP8,0),MAX(AboveHWM!AP8-'PNGC T2 Allocation'!AP8,0))","v":2496.0000000000005},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!AQ8-Tier2!AQ8-T2Remarketing!AQ8,0),MAX(AboveHWM!AQ8-'PNGC T2 Allocation'!AQ8,0))","v":1968.0000000000002},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!AR8-Tier2!AR8-T2Remarketing!AR8,0),MAX(AboveHWM!AR8-'PNGC T2 Allocation'!AR8,0))","v":2400},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!AS8-Tier2!AS8-T2Remarketing!AS8,0),MAX(AboveHWM!AS8-'PNGC T2 Allocation'!AS8,0))","v":1920},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!AT8-Tier2!AT8-T2Remarketing!AT8,0),MAX(AboveHWM!AT8-'PNGC T2 Allocation'!AT8,0))","v":2496.0000000000005},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!AU8-Tier2!AU8-T2Remarketing!AU8,0),MAX(AboveHWM!AU8-'PNGC T2 Allocation'!AU8,0))","v":1968.0000000000002},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!AV8-Tier2!AV8-T2Remarketing!AV8,0),MAX(AboveHWM!AV8-'PNGC T2 Allocation'!AV8,0))","v":2496.0000000000005},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!AW8-Tier2!AW8-T2Remarketing!AW8,0),MAX(AboveHWM!AW8-'PNGC T2 Allocation'!AW8,0))","v":1968.0000000000002},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!AX8-Tier2!AX8-T2Remarketing!AX8,0),MAX(AboveHWM!AX8-'PNGC T2 Allocation'!AX8,0))","v":2400},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!AY8-Tier2!AY8-T2Remarketing!AY8,0),MAX(AboveHWM!AY8-'PNGC T2 Allocation'!AY8,0))","v":1920}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!D9-Tier2!D9-T2Remarketing!D9,0),MAX(AboveHWM!D9-'PNGC T2 Allocation'!D9,0))","v":288.70212557547268},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!E9-Tier2!E9-T2Remarketing!E9,0),MAX(AboveHWM!E9-'PNGC T2 Allocation'!E9,0))","v":227.63052208835336},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!F9-Tier2!F9-T2Remarketing!F9,0),MAX(AboveHWM!F9-'PNGC T2 Allocation'!F9,0))","v":277.59819766872374},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!G9-Tier2!G9-T2Remarketing!G9,0),MAX(AboveHWM!G9-'PNGC T2 Allocation'!G9,0))","v":222.77255362915082},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!H9-Tier2!H9-T2Remarketing!H9,0),MAX(AboveHWM!H9-'PNGC T2 Allocation'!H9,0))","v":277.59819766872374},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!I9-Tier2!I9-T2Remarketing!I9,0),MAX(AboveHWM!I9-'PNGC T2 Allocation'!I9,0))","v":238.7344499951023},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!J9-Tier2!J9-T2Remarketing!J9,0),MAX(AboveHWM!J9-'PNGC T2 Allocation'!J9,0))","v":288.70212557547268},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!K9-Tier2!K9-T2Remarketing!K9,0),MAX(AboveHWM!K9-'PNGC T2 Allocation'!K9,0))","v":227.63052208835336},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!L9-Tier2!L9-T2Remarketing!L9,0),MAX(AboveHWM!L9-'PNGC T2 Allocation'!L9,0))","v":277.59819766872374},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!M9-Tier2!M9-T2Remarketing!M9,0),MAX(AboveHWM!M9-'PNGC T2 Allocation'!M9,0))","v":205.4226662748556},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!N9-Tier2!N9-T2Remarketing!N9,0),MAX(AboveHWM!N9-'PNGC T2 Allocation'!N9,0))","v":288.70212557547268},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!O9-Tier2!O9-T2Remarketing!O9,0),MAX(AboveHWM!O9-'PNGC T2 Allocation'!O9,0))","v":226.9365265941816},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!P9-Tier2!P9-T2Remarketing!P9,0),MAX(AboveHWM!P9-'PNGC T2 Allocation'!P9,0))","v":288.70212557547268},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!Q9-Tier2!Q9-T2Remarketing!Q9,0),MAX(AboveHWM!Q9-'PNGC T2 Allocation'!Q9,0))","v":210.97463022823013},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!R9-Tier2!R9-T2Remarketing!R9,0),MAX(AboveHWM!R9-'PNGC T2 Allocation'!R9,0))","v":288.70212557547268},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!S9-Tier2!S9-T2Remarketing!S9,0),MAX(AboveHWM!S9-'PNGC T2 Allocation'!S9,0))","v":227.63052208835336},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!T9-Tier2!T9-T2Remarketing!T9,0),MAX(AboveHWM!T9-'PNGC T2 Allocation'!T9,0))","v":277.59819766872374},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!U9-Tier2!U9-T2Remarketing!U9,0),MAX(AboveHWM!U9-'PNGC T2 Allocation'!U9,0))","v":222.07855813497895},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!V9-Tier2!V9-T2Remarketing!V9,0),MAX(AboveHWM!V9-'PNGC T2 Allocation'!V9,0))","v":288.70212557547268},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!W9-Tier2!W9-T2Remarketing!W9,0),MAX(AboveHWM!W9-'PNGC T2 Allocation'!W9,0))","v":227.63052208835336},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!X9-Tier2!X9-T2Remarketing!X9,0),MAX(AboveHWM!X9-'PNGC T2 Allocation'!X9,0))","v":299.80605348222161},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!Y9-Tier2!Y9-T2Remarketing!Y9,0),MAX(AboveHWM!Y9-'PNGC T2 Allocation'!Y9,0))","v":216.52659418160442},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!Z9-Tier2!Z9-T2Remarketing!Z9,0),MAX(AboveHWM!Z9-'PNGC T2 Allocation'!Z9,0))","v":266.49426976197469},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!AA9-Tier2!AA9-T2Remarketing!AA9,0),MAX(AboveHWM!AA9-'PNGC T2 Allocation'!AA9,0))","v":233.18248604172788},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!AB9-Tier2!AB9-T2Remarketing!AB9,0),MAX(AboveHWM!AB9-'PNGC T2 Allocation'!AB9,0))","v":273.81099610162664},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!AC9-Tier2!AC9-T2Remarketing!AC9,0),MAX(AboveHWM!AC9-'PNGC T2 Allocation'!AC9,0))","v":197.75238607339702},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!AD9-Tier2!AD9-T2Remarketing!AD9,0),MAX(AboveHWM!AD9-'PNGC T2 Allocation'!AD9,0))","v":253.52870009409867},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!AE9-Tier2!AE9-T2Remarketing!AE9,0),MAX(AboveHWM!AE9-'PNGC T2 Allocation'!AE9,0))","v":203.45678182551421},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!AF9-Tier2!AF9-T2Remarketing!AF9,0),MAX(AboveHWM!AF9-'PNGC T2 Allocation'!AF9,0))","v":253.52870009409867},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!AG9-Tier2!AG9-T2Remarketing!AG9,0),MAX(AboveHWM!AG9-'PNGC T2 Allocation'!AG9,0))","v":218.03468208092499},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!AH9-Tier2!AH9-T2Remarketing!AH9,0),MAX(AboveHWM!AH9-'PNGC T2 Allocation'!AH9,0))","v":263.66984809786277},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!AI9-Tier2!AI9-T2Remarketing!AI9,0),MAX(AboveHWM!AI9-'PNGC T2 Allocation'!AI9,0))","v":207.89353407716101},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!AJ9-Tier2!AJ9-T2Remarketing!AJ9,0),MAX(AboveHWM!AJ9-'PNGC T2 Allocation'!AJ9,0))","v":243.38755209033457},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!AK9-Tier2!AK9-T2Remarketing!AK9,0),MAX(AboveHWM!AK9-'PNGC T2 Allocation'!AK9,0))","v":182.54066406775121},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!AL9-Tier2!AL9-T2Remarketing!AL9,0),MAX(AboveHWM!AL9-'PNGC T2 Allocation'!AL9,0))","v":263.66984809786277},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!AM9-Tier2!AM9-T2Remarketing!AM9,0),MAX(AboveHWM!AM9-'PNGC T2 Allocation'!AM9,0))","v":207.25971232692564},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!AN9-Tier2!AN9-T2Remarketing!AN9,0),MAX(AboveHWM!AN9-'PNGC T2 Allocation'!AN9,0))","v":263.66984809786277},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!AO9-Tier2!AO9-T2Remarketing!AO9,0),MAX(AboveHWM!AO9-'PNGC T2 Allocation'!AO9,0))","v":192.68181207151508},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!AP9-Tier2!AP9-T2Remarketing!AP9,0),MAX(AboveHWM!AP9-'PNGC T2 Allocation'!AP9,0))","v":263.66984809786277},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!AQ9-Tier2!AQ9-T2Remarketing!AQ9,0),MAX(AboveHWM!AQ9-'PNGC T2 Allocation'!AQ9,0))","v":207.89353407716101},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!AR9-Tier2!AR9-T2Remarketing!AR9,0),MAX(AboveHWM!AR9-'PNGC T2 Allocation'!AR9,0))","v":253.52870009409867},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!AS9-Tier2!AS9-T2Remarketing!AS9,0),MAX(AboveHWM!AS9-'PNGC T2 Allocation'!AS9,0))","v":202.82296007527907},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!AT9-Tier2!AT9-T2Remarketing!AT9,0),MAX(AboveHWM!AT9-'PNGC T2 Allocation'!AT9,0))","v":263.66984809786277},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!AU9-Tier2!AU9-T2Remarketing!AU9,0),MAX(AboveHWM!AU9-'PNGC T2 Allocation'!AU9,0))","v":207.89353407716101},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!AV9-Tier2!AV9-T2Remarketing!AV9,0),MAX(AboveHWM!AV9-'PNGC T2 Allocation'!AV9,0))","v":263.66984809786277},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!AW9-Tier2!AW9-T2Remarketing!AW9,0),MAX(AboveHWM!AW9-'PNGC T2 Allocation'!AW9,0))","v":207.89353407716101},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!AX9-Tier2!AX9-T2Remarketing!AX9,0),MAX(AboveHWM!AX9-'PNGC T2 Allocation'!AX9,0))","v":253.52870009409867},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!AY9-Tier2!AY9-T2Remarketing!AY9,0),MAX(AboveHWM!AY9-'PNGC T2 Allocation'!AY9,0))","v":202.82296007527907}]
[null,10044,"Canby, City of",{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!D10-Tier2!D10-T2Remarketing!D10,0),MAX(AboveHWM!D10-'PNGC T2 Allocation'!D10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!E10-Tier2!E10-T2Remarketing!E10,0),MAX(AboveHWM!E10-'PNGC T2 Allocation'!E10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!F10-Tier2!F10-T2Remarketing!F10,0),MAX(AboveHWM!F10-'PNGC T2 Allocation'!F10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!G10-Tier2!G10-T2Remarketing!G10,0),MAX(AboveHWM!G10-'PNGC T2 Allocation'!G10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!H10-Tier2!H10-T2Remarketing!H10,0),MAX(AboveHWM!H10-'PNGC T2 Allocation'!H10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!I10-Tier2!I10-T2Remarketing!I10,0),MAX(AboveHWM!I10-'PNGC T2 Allocation'!I10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!J10-Tier2!J10-T2Remarketing!J10,0),MAX(AboveHWM!J10-'PNGC T2 Allocation'!J10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!K10-Tier2!K10-T2Remarketing!K10,0),MAX(AboveHWM!K10-'PNGC T2 Allocation'!K10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!L10-Tier2!L10-T2Remarketing!L10,0),MAX(AboveHWM!L10-'PNGC T2 Allocation'!L10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!M10-Tier2!M10-T2Remarketing!M10,0),MAX(AboveHWM!M10-'PNGC T2 Allocation'!M10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!N10-Tier2!N10-T2Remarketing!N10,0),MAX(AboveHWM!N10-'PNGC T2 Allocation'!N10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!O10-Tier2!O10-T2Remarketing!O10,0),MAX(AboveHWM!O10-'PNGC T2 Allocation'!O10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!P10-Tier2!P10-T2Remarketing!P10,0),MAX(AboveHWM!P10-'PNGC T2 Allocation'!P10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!Q10-Tier2!Q10-T2Remarketing!Q10,0),MAX(AboveHWM!Q10-'PNGC T2 Allocation'!Q10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!R10-Tier2!R10-T2Remarketing!R10,0),MAX(AboveHWM!R10-'PNGC T2 Allocation'!R10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!S10-Tier2!S10-T2Remarketing!S10,0),MAX(AboveHWM!S10-'PNGC T2 Allocation'!S10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!T10-Tier2!T10-T2Remarketing!T10,0),MAX(AboveHWM!T10-'PNGC T2 Allocation'!T10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!U10-Tier2!U10-T2Remarketing!U10,0),MAX(AboveHWM!U10-'PNGC T2 Allocation'!U10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!V10-Tier2!V10-T2Remarketing!V10,0),MAX(AboveHWM!V10-'PNGC T2 Allocation'!V10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!W10-Tier2!W10-T2Remarketing!W10,0),MAX(AboveHWM!W10-'PNGC T2 Allocation'!W10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!X10-Tier2!X10-T2Remarketing!X10,0),MAX(AboveHWM!X10-'PNGC T2 Allocation'!X10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!Y10-Tier2!Y10-T2Remarketing!Y10,0),MAX(AboveHWM!Y10-'PNGC T2 Allocation'!Y10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!Z10-Tier2!Z10-T2Remarketing!Z10,0),MAX(AboveHWM!Z10-'PNGC T2 Allocation'!Z10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!AA10-Tier2!AA10-T2Remarketing!AA10,0),MAX(AboveHWM!AA10-'PNGC T2 Allocation'!AA10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!AB10-Tier2!AB10-T2Remarketing!AB10,0),MAX(AboveHWM!AB10-'PNGC T2 Allocation'!AB10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!AC10-Tier2!AC10-T2Remarketing!AC10,0),MAX(AboveHWM!AC10-'PNGC T2 Allocation'!AC10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!AD10-Tier2!AD10-T2Remarketing!AD10,0),MAX(AboveHWM!AD10-'PNGC T2 Allocation'!AD10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!AE10-Tier2!AE10-T2Remarketing!AE10,0),MAX(AboveHWM!AE10-'PNGC T2 Allocation'!AE10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!AF10-Tier2!AF10-T2Remarketing!AF10,0),MAX(AboveHWM!AF10-'PNGC T2 Allocation'!AF10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!AG10-Tier2!AG10-T2Remarketing!AG10,0),MAX(AboveHWM!AG10-'PNGC T2 Allocation'!AG10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!AH10-Tier2!AH10-T2Remarketing!AH10,0),MAX(AboveHWM!AH10-'PNGC T2 Allocation'!AH10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!AI10-Tier2!AI10-T2Remarketing!AI10,0),MAX(AboveHWM!AI10-'PNGC T2 Allocation'!AI10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!AJ10-Tier2!AJ10-T2Remarketing!AJ10,0),MAX(AboveHWM!AJ10-'PNGC T2 Allocation'!AJ10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!AK10-Tier2!AK10-T2Remarketing!AK10,0),MAX(AboveHWM!AK10-'PNGC T2 Allocation'!AK10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!AL10-Tier2!AL10-T2Remarketing!AL10,0),MAX(AboveHWM!AL10-'PNGC T2 Allocation'!AL10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!AM10-Tier2!AM10-T2Remarketing!AM10,0),MAX(AboveHWM!AM10-'PNGC T2 Allocation'!AM10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!AN10-Tier2!AN10-T2Remarketing!AN10,0),MAX(AboveHWM!AN10-'PNGC T2 Allocation'!AN10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!AO10-Tier2!AO10-T2Remarketing!AO10,0),MAX(AboveHWM!AO10-'PNGC T2 Allocation'!AO10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!AP10-Tier2!AP10-T2Remarketing!AP10,0),MAX(AboveHWM!AP10-'PNGC T2 Allocation'!AP10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!AQ10-Tier2!AQ10-T2Remarketing!AQ10,0),MAX(AboveHWM!AQ10-'PNGC T2 Allocation'!AQ10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!AR10-Tier2!AR10-T2Remarketing!AR10,0),MAX(AboveHWM!AR10-'PNGC T2 Allocation'!AR10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!AS10-Tier2!AS10-T2Remarketing!AS10,0),MAX(AboveHWM!AS10-'PNGC T2 Allocation'!AS10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!AT10-Tier2!AT10-T2Remarketing!AT10,0),MAX(AboveHWM!AT10-'PNGC T2 Allocation'!AT10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!AU10-Tier2!AU10-T2Remarketing!AU10,0),MAX(AboveHWM!AU10-'PNGC T2 Allocation'!AU10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!AV10-Tier2!AV10-T2Remarketing!AV10,0),MAX(AboveHWM!AV10-'PNGC T2 Allocation'!AV10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!AW10-Tier2!AW10-T2Remarketing!AW10,0),MAX(AboveHWM!AW10-'PNGC T2 Allocation'!AW10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!AX10-Tier2!AX10-T2Remarketing!AX10,0),MAX(AboveHWM!AX10-'PNGC T2 Allocation'!AX10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!AY10-Tier2!AY10-T2Remarketing!AY10,0),MAX(AboveHWM!AY10-'PNGC T2 Allocation'!AY10,0))","v":0}]
[null,10046,"Central Electric Coop",{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!D11-Tier2!D11-T2Remarketing!D11,0),MAX(AboveHWM!D11-'PNGC T2 Allocation'!D11,0))","v":1779.6845920266423},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!E11-Tier2!E11-T2Remarketing!E11,0),MAX(AboveHWM!E11-'PNGC T2 Allocation'!E11,0))","v":1403.2128514056221},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!F11-Tier2!F11-T2Remarketing!F11,0),MAX(AboveHWM!F11-'PNGC T2 Allocation'!F11,0))","v":1711.2351846410029},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!G11-Tier2!G11-T2Remarketing!G11,0),MAX(AboveHWM!G11-'PNGC T2 Allocation'!G11,0))","v":1373.2662356744049},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!H11-Tier2!H11-T2Remarketing!H11,0),MAX(AboveHWM!H11-'PNGC T2 Allocation'!H11,0))","v":1711.2351846410029},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!I11-Tier2!I11-T2Remarketing!I11,0),MAX(AboveHWM!I11-'PNGC T2 Allocation'!I11,0))","v":1471.6622587912625},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!J11-Tier2!J11-T2Remarketing!J11,0),MAX(AboveHWM!J11-'PNGC T2 Allocation'!J11,0))","v":1779.6845920266423},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!K11-Tier2!K11-T2Remarketing!K11,0),MAX(AboveHWM!K11-'PNGC T2 Allocation'!K11,0))","v":1403.2128514056221},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!L11-Tier2!L11-T2Remarketing!L11,0),MAX(AboveHWM!L11-'PNGC T2 Allocation'!L11,0))","v":1711.2351846410029},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!M11-Tier2!M11-T2Remarketing!M11,0),MAX(AboveHWM!M11-'PNGC T2 Allocation'!M11,0))","v":1266.3140366343423},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!N11-Tier2!N11-T2Remarketing!N11,0),MAX(AboveHWM!N11-'PNGC T2 Allocation'!N11,0))","v":1779.6845920266423},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!O11-Tier2!O11-T2Remarketing!O11,0),MAX(AboveHWM!O11-'PNGC T2 Allocation'!O11,0))","v":1398.9347634440201},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!P11-Tier2!P11-T2Remarketing!P11,0),MAX(AboveHWM!P11-'PNGC T2 Allocation'!P11,0))","v":1779.6845920266423},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!Q11-Tier2!Q11-T2Remarketing!Q11,0),MAX(AboveHWM!Q11-'PNGC T2 Allocation'!Q11,0))","v":1300.5387403271625},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!R11-Tier2!R11-T2Remarketing!R11,0),MAX(AboveHWM!R11-'PNGC T2 Allocation'!R11,0))","v":1779.6845920266423},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!S11-Tier2!S11-T2Remarketing!S11,0),MAX(AboveHWM!S11-'PNGC T2 Allocation'!S11,0))","v":1403.2128514056221},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!T11-Tier2!T11-T2Remarketing!T11,0),MAX(AboveHWM!T11-'PNGC T2 Allocation'!T11,0))","v":1711.2351846410029},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!U11-Tier2!U11-T2Remarketing!U11,0),MAX(AboveHWM!U11-'PNGC T2 Allocation'!U11,0))","v":1368.9881477128029},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!V11-Tier2!V11-T2Remarketing!V11,0),MAX(AboveHWM!V11-'PNGC T2 Allocation'!V11,0))","v":1779.6845920266423},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!W11-Tier2!W11-T2Remarketing!W11,0),MAX(AboveHWM!W11-'PNGC T2 Allocation'!W11,0))","v":1403.2128514056221},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!X11-Tier2!X11-T2Remarketing!X11,0),MAX(AboveHWM!X11-'PNGC T2 Allocation'!X11,0))","v":1848.1339994122827},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!Y11-Tier2!Y11-T2Remarketing!Y11,0),MAX(AboveHWM!Y11-'PNGC T2 Allocation'!Y11,0))","v":1334.7634440199827},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!Z11-Tier2!Z11-T2Remarketing!Z11,0),MAX(AboveHWM!Z11-'PNGC T2 Allocation'!Z11,0))","v":1642.7857772553625},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!AA11-Tier2!AA11-T2Remarketing!AA11,0),MAX(AboveHWM!AA11-'PNGC T2 Allocation'!AA11,0))","v":1437.4375550984423},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!AB11-Tier2!AB11-T2Remarketing!AB11,0),MAX(AboveHWM!AB11-'PNGC T2 Allocation'!AB11,0))","v":1858.0239279473035},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!AC11-Tier2!AC11-T2Remarketing!AC11,0),MAX(AboveHWM!AC11-'PNGC T2 Allocation'!AC11,0))","v":1341.9061701841647},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!AD11-Tier2!AD11-T2Remarketing!AD11,0),MAX(AboveHWM!AD11-'PNGC T2 Allocation'!AD11,0))","v":1720.3925258771333},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!AE11-Tier2!AE11-T2Remarketing!AE11,0),MAX(AboveHWM!AE11-'PNGC T2 Allocation'!AE11,0))","v":1380.6150020163996},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!AF11-Tier2!AF11-T2Remarketing!AF11,0),MAX(AboveHWM!AF11-'PNGC T2 Allocation'!AF11,0))","v":1720.3925258771333},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!AG11-Tier2!AG11-T2Remarketing!AG11,0),MAX(AboveHWM!AG11-'PNGC T2 Allocation'!AG11,0))","v":1479.5375722543349},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!AH11-Tier2!AH11-T2Remarketing!AH11,0),MAX(AboveHWM!AH11-'PNGC T2 Allocation'!AH11,0))","v":1789.2082269122184},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!AI11-Tier2!AI11-T2Remarketing!AI11,0),MAX(AboveHWM!AI11-'PNGC T2 Allocation'!AI11,0))","v":1410.7218712192489},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!AJ11-Tier2!AJ11-T2Remarketing!AJ11,0),MAX(AboveHWM!AJ11-'PNGC T2 Allocation'!AJ11,0))","v":1651.5768248420482},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!AK11-Tier2!AK11-T2Remarketing!AK11,0),MAX(AboveHWM!AK11-'PNGC T2 Allocation'!AK11,0))","v":1238.6826186315366},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!AL11-Tier2!AL11-T2Remarketing!AL11,0),MAX(AboveHWM!AL11-'PNGC T2 Allocation'!AL11,0))","v":1789.2082269122184},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!AM11-Tier2!AM11-T2Remarketing!AM11,0),MAX(AboveHWM!AM11-'PNGC T2 Allocation'!AM11,0))","v":1406.420889904557},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!AN11-Tier2!AN11-T2Remarketing!AN11,0),MAX(AboveHWM!AN11-'PNGC T2 Allocation'!AN11,0))","v":1789.2082269122184},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!AO11-Tier2!AO11-T2Remarketing!AO11,0),MAX(AboveHWM!AO11-'PNGC T2 Allocation'!AO11,0))","v":1307.4983196666217},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!AP11-Tier2!AP11-T2Remarketing!AP11,0),MAX(AboveHWM!AP11-'PNGC T2 Allocation'!AP11,0))","v":1789.2082269122184},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!AQ11-Tier2!AQ11-T2Remarketing!AQ11,0),MAX(AboveHWM!AQ11-'PNGC T2 Allocation'!AQ11,0))","v":1410.7218712192489},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!AR11-Tier2!AR11-T2Remarketing!AR11,0),MAX(AboveHWM!AR11-'PNGC T2 Allocation'!AR11,0))","v":1720.3925258771333},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!AS11-Tier2!AS11-T2Remarketing!AS11,0),MAX(AboveHWM!AS11-'PNGC T2 Allocation'!AS11,0))","v":1376.3140207017068},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!AT11-Tier2!AT11-T2Remarketing!AT11,0),MAX(AboveHWM!AT11-'PNGC T2 Allocation'!AT11,0))","v":1789.2082269122184},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!AU11-Tier2!AU11-T2Remarketing!AU11,0),MAX(AboveHWM!AU11-'PNGC T2 Allocation'!AU11,0))","v":1410.7218712192489},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!AV11-Tier2!AV11-T2Remarketing!AV11,0),MAX(AboveHWM!AV11-'PNGC T2 Allocation'!AV11,0))","v":1789.2082269122184},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!AW11-Tier2!AW11-T2Remarketing!AW11,0),MAX(AboveHWM!AW11-'PNGC T2 Allocation'!AW11,0))","v":1410.7218712192489},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!AX11-Tier2!AX11-T2Remarketing!AX11,0),MAX(AboveHWM!AX11-'PNGC T2 Allocation'!AX11,0))","v":1720.3925258771333},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!AY11-Tier2!AY11-T2Remarketing!AY11,0),MAX(AboveHWM!AY11-'PNGC T2 Allocation'!AY11,0))","v":1376.3140207017068}]
[null,10047,"Central Lincoln PUD",{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!D12-Tier2!D12-T2Remarketing!D12,0),MAX(AboveHWM!D12-'PNGC T2 Allocation'!D12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!E12-Tier2!E12-T2Remarketing!E12,0),MAX(AboveHWM!E12-'PNGC T2 Allocation'!E12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!F12-Tier2!F12-T2Remarketing!F12,0),MAX(AboveHWM!F12-'PNGC T2 Allocation'!F12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!G12-Tier2!G12-T2Remarketing!G12,0),MAX(AboveHWM!G12-'PNGC T2 Allocation'!G12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!H12-Tier2!H12-T2Remarketing!H12,0),MAX(AboveHWM!H12-'PNGC T2 Allocation'!H12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!I12-Tier2!I12-T2Remarketing!I12,0),MAX(AboveHWM!I12-'PNGC T2 Allocation'!I12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!J12-Tier2!J12-T2Remarketing!J12,0),MAX(AboveHWM!J12-'PNGC T2 Allocation'!J12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!K12-Tier2!K12-T2Remarketing!K12,0),MAX(AboveHWM!K12-'PNGC T2 Allocation'!K12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!L12-Tier2!L12-T2Remarketing!L12,0),MAX(AboveHWM!L12-'PNGC T2 Allocation'!L12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!M12-Tier2!M12-T2Remarketing!M12,0),MAX(AboveHWM!M12-'PNGC T2 Allocation'!M12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!N12-Tier2!N12-T2Remarketing!N12,0),MAX(AboveHWM!N12-'PNGC T2 Allocation'!N12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!O12-Tier2!O12-T2Remarketing!O12,0),MAX(AboveHWM!O12-'PNGC T2 Allocation'!O12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!P12-Tier2!P12-T2Remarketing!P12,0),MAX(AboveHWM!P12-'PNGC T2 Allocation'!P12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!Q12-Tier2!Q12-T2Remarketing!Q12,0),MAX(AboveHWM!Q12-'PNGC T2 Allocation'!Q12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!R12-Tier2!R12-T2Remarketing!R12,0),MAX(AboveHWM!R12-'PNGC T2 Allocation'!R12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!S12-Tier2!S12-T2Remarketing!S12,0),MAX(AboveHWM!S12-'PNGC T2 Allocation'!S12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!T12-Tier2!T12-T2Remarketing!T12,0),MAX(AboveHWM!T12-'PNGC T2 Allocation'!T12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!U12-Tier2!U12-T2Remarketing!U12,0),MAX(AboveHWM!U12-'PNGC T2 Allocation'!U12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!V12-Tier2!V12-T2Remarketing!V12,0),MAX(AboveHWM!V12-'PNGC T2 Allocation'!V12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!W12-Tier2!W12-T2Remarketing!W12,0),MAX(AboveHWM!W12-'PNGC T2 Allocation'!W12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!X12-Tier2!X12-T2Remarketing!X12,0),MAX(AboveHWM!X12-'PNGC T2 Allocation'!X12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!Y12-Tier2!Y12-T2Remarketing!Y12,0),MAX(AboveHWM!Y12-'PNGC T2 Allocation'!Y12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!Z12-Tier2!Z12-T2Remarketing!Z12,0),MAX(AboveHWM!Z12-'PNGC T2 Allocation'!Z12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!AA12-Tier2!AA12-T2Remarketing!AA12,0),MAX(AboveHWM!AA12-'PNGC T2 Allocation'!AA12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!AB12-Tier2!AB12-T2Remarketing!AB12,0),MAX(AboveHWM!AB12-'PNGC T2 Allocation'!AB12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!AC12-Tier2!AC12-T2Remarketing!AC12,0),MAX(AboveHWM!AC12-'PNGC T2 Allocation'!AC12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!AD12-Tier2!AD12-T2Remarketing!AD12,0),MAX(AboveHWM!AD12-'PNGC T2 Allocation'!AD12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!AE12-Tier2!AE12-T2Remarketing!AE12,0),MAX(AboveHWM!AE12-'PNGC T2 Allocation'!AE12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!AF12-Tier2!AF12-T2Remarketing!AF12,0),MAX(AboveHWM!AF12-'PNGC T2 Allocation'!AF12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!AG12-Tier2!AG12-T2Remarketing!AG12,0),MAX(AboveHWM!AG12-'PNGC T2 Allocation'!AG12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!AH12-Tier2!AH12-T2Remarketing!AH12,0),MAX(AboveHWM!AH12-'PNGC T2 Allocation'!AH12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!AI12-Tier2!AI12-T2Remarketing!AI12,0),MAX(AboveHWM!AI12-'PNGC T2 Allocation'!AI12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!AJ12-Tier2!AJ12-T2Remarketing!AJ12,0),MAX(AboveHWM!AJ12-'PNGC T2 Allocation'!AJ12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!AK12-Tier2!AK12-T2Remarketing!AK12,0),MAX(AboveHWM!AK12-'PNGC T2 Allocation'!AK12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!AL12-Tier2!AL12-T2Remarketing!AL12,0),MAX(AboveHWM!AL12-'PNGC T2 Allocation'!AL12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!AM12-Tier2!AM12-T2Remarketing!AM12,0),MAX(AboveHWM!AM12-'PNGC T2 Allocation'!AM12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!AN12-Tier2!AN12-T2Remarketing!AN12,0),MAX(AboveHWM!AN12-'PNGC T2 Allocation'!AN12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!AO12-Tier2!AO12-T2Remarketing!AO12,0),MAX(AboveHWM!AO12-'PNGC T2 Allocation'!AO12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!AP12-Tier2!AP12-T2Remarketing!AP12,0),MAX(AboveHWM!AP12-'PNGC T2 Allocation'!AP12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!AQ12-Tier2!AQ12-T2Remarketing!AQ12,0),MAX(AboveHWM!AQ12-'PNGC T2 Allocation'!AQ12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!AR12-Tier2!AR12-T2Remarketing!AR12,0),MAX(AboveHWM!AR12-'PNGC T2 Allocation'!AR12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!AS12-Tier2!AS12-T2Remarketing!AS12,0),MAX(AboveHWM!AS12-'PNGC T2 Allocation'!AS12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!AT12-Tier2!AT12-T2Remarketing!AT12,0),MAX(AboveHWM!AT12-'PNGC T2 Allocation'!AT12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!AU12-Tier2!AU12-T2Remarketing!AU12,0),MAX(AboveHWM!AU12-'PNGC T2 Allocation'!AU12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!AV12-Tier2!AV12-T2Remarketing!AV12,0),MAX(AboveHWM!AV12-'PNGC T2 Allocation'!AV12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!AW12-Tier2!AW12-T2Remarketing!AW12,0),MAX(AboveHWM!AW12-'PNGC T2 Allocation'!AW12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!AX12-Tier2!AX12-T2Remarketing!AX12,0),MAX(AboveHWM!AX12-'PNGC T2 Allocation'!AX12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!AY12-Tier2!AY12-T2Remarketing!AY12,0),MAX(AboveHWM!AY12-'PNGC T2 Allocation'!AY12,0))","v":0}]
[null,10055,"Albion, City of",{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!D13-Tier2!D13-T2Remarketing!D13,0),MAX(AboveHWM!D13-'PNGC T2 Allocation'!D13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!E13-Tier2!E13-T2Remarketing!E13,0),MAX(AboveHWM!E13-'PNGC T2 Allocation'!E13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!F13-Tier2!F13-T2Remarketing!F13,0),MAX(AboveHWM!F13-'PNGC T2 Allocation'!F13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!G13-Tier2!G13-T2Remarketing!G13,0),MAX(AboveHWM!G13-'PNGC T2 Allocation'!G13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!H13-Tier2!H13-T2Remarketing!H13,0),MAX(AboveHWM!H13-'PNGC T2 Allocation'!H13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!I13-Tier2!I13-T2Remarketing!I13,0),MAX(AboveHWM!I13-'PNGC T2 Allocation'!I13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!J13-Tier2!J13-T2Remarketing!J13,0),MAX(AboveHWM!J13-'PNGC T2 Allocation'!J13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!K13-Tier2!K13-T2Remarketing!K13,0),MAX(AboveHWM!K13-'PNGC T2 Allocation'!K13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!L13-Tier2!L13-T2Remarketing!L13,0),MAX(AboveHWM!L13-'PNGC T2 Allocation'!L13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!M13-Tier2!M13-T2Remarketing!M13,0),MAX(AboveHWM!M13-'PNGC T2 Allocation'!M13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!N13-Tier2!N13-T2Remarketing!N13,0),MAX(AboveHWM!N13-'PNGC T2 Allocation'!N13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!O13-Tier2!O13-T2Remarketing!O13,0),MAX(AboveHWM!O13-'PNGC T2 Allocation'!O13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!P13-Tier2!P13-T2Remarketing!P13,0),MAX(AboveHWM!P13-'PNGC T2 Allocation'!P13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!Q13-Tier2!Q13-T2Remarketing!Q13,0),MAX(AboveHWM!Q13-'PNGC T2 Allocation'!Q13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!R13-Tier2!R13-T2Remarketing!R13,0),MAX(AboveHWM!R13-'PNGC T2 Allocation'!R13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!S13-Tier2!S13-T2Remarketing!S13,0),MAX(AboveHWM!S13-'PNGC T2 Allocation'!S13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!T13-Tier2!T13-T2Remarketing!T13,0),MAX(AboveHWM!T13-'PNGC T2 Allocation'!T13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!U13-Tier2!U13-T2Remarketing!U13,0),MAX(AboveHWM!U13-'PNGC T2 Allocation'!U13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!V13-Tier2!V13-T2Remarketing!V13,0),MAX(AboveHWM!V13-'PNGC T2 Allocation'!V13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!W13-Tier2!W13-T2Remarketing!W13,0),MAX(AboveHWM!W13-'PNGC T2 Allocation'!W13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!X13-Tier2!X13-T2Remarketing!X13,0),MAX(AboveHWM!X13-'PNGC T2 Allocation'!X13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!Y13-Tier2!Y13-T2Remarketing!Y13,0),MAX(AboveHWM!Y13-'PNGC T2 Allocation'!Y13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!Z13-Tier2!Z13-T2Remarketing!Z13,0),MAX(AboveHWM!Z13-'PNGC T2 Allocation'!Z13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!AA13-Tier2!AA13-T2Remarketing!AA13,0),MAX(AboveHWM!AA13-'PNGC T2 Allocation'!AA13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!AB13-Tier2!AB13-T2Remarketing!AB13,0),MAX(AboveHWM!AB13-'PNGC T2 Allocation'!AB13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!AC13-Tier2!AC13-T2Remarketing!AC13,0),MAX(AboveHWM!AC13-'PNGC T2 Allocation'!AC13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!AD13-Tier2!AD13-T2Remarketing!AD13,0),MAX(AboveHWM!AD13-'PNGC T2 Allocation'!AD13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!AE13-Tier2!AE13-T2Remarketing!AE13,0),MAX(AboveHWM!AE13-'PNGC T2 Allocation'!AE13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!AF13-Tier2!AF13-T2Remarketing!AF13,0),MAX(AboveHWM!AF13-'PNGC T2 Allocation'!AF13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!AG13-Tier2!AG13-T2Remarketing!AG13,0),MAX(AboveHWM!AG13-'PNGC T2 Allocation'!AG13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!AH13-Tier2!AH13-T2Remarketing!AH13,0),MAX(AboveHWM!AH13-'PNGC T2 Allocation'!AH13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!AI13-Tier2!AI13-T2Remarketing!AI13,0),MAX(AboveHWM!AI13-'PNGC T2 Allocation'!AI13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!AJ13-Tier2!AJ13-T2Remarketing!AJ13,0),MAX(AboveHWM!AJ13-'PNGC T2 Allocation'!AJ13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!AK13-Tier2!AK13-T2Remarketing!AK13,0),MAX(AboveHWM!AK13-'PNGC T2 Allocation'!AK13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!AL13-Tier2!AL13-T2Remarketing!AL13,0),MAX(AboveHWM!AL13-'PNGC T2 Allocation'!AL13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!AM13-Tier2!AM13-T2Remarketing!AM13,0),MAX(AboveHWM!AM13-'PNGC T2 Allocation'!AM13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!AN13-Tier2!AN13-T2Remarketing!AN13,0),MAX(AboveHWM!AN13-'PNGC T2 Allocation'!AN13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!AO13-Tier2!AO13-T2Remarketing!AO13,0),MAX(AboveHWM!AO13-'PNGC T2 Allocation'!AO13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!AP13-Tier2!AP13-T2Remarketing!AP13,0),MAX(AboveHWM!AP13-'PNGC T2 Allocation'!AP13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!AQ13-Tier2!AQ13-T2Remarketing!AQ13,0),MAX(AboveHWM!AQ13-'PNGC T2 Allocation'!AQ13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!AR13-Tier2!AR13-T2Remarketing!AR13,0),MAX(AboveHWM!AR13-'PNGC T2 Allocation'!AR13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!AS13-Tier2!AS13-T2Remarketing!AS13,0),MAX(AboveHWM!AS13-'PNGC T2 Allocation'!AS13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!AT13-Tier2!AT13-T2Remarketing!AT13,0),MAX(AboveHWM!AT13-'PNGC T2 Allocation'!AT13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!AU13-Tier2!AU13-T2Remarketing!AU13,0),MAX(AboveHWM!AU13-'PNGC T2 Allocation'!AU13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!AV13-Tier2!AV13-T2Remarketing!AV13,0),MAX(AboveHWM!AV13-'PNGC T2 Allocation'!AV13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!AW13-Tier2!AW13-T2Remarketing!AW13,0),MAX(AboveHWM!AW13-'PNGC T2 Allocation'!AW13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!AX13-Tier2!AX13-T2Remarketing!AX13,0),MAX(AboveHWM!AX13-'PNGC T2 Allocation'!AX13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!AY13-Tier2!AY13-T2Remarketing!AY13,0),MAX(AboveHWM!AY13-'PNGC T2 Allocation'!AY13,0))","v":0}]
[null,10057,"Ashland, City of",{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!D14-Tier2!D14-T2Remarketing!D14,0),MAX(AboveHWM!D14-'PNGC T2 Allocation'!D14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!E14-Tier2!E14-T2Remarketing!E14,0),MAX(AboveHWM!E14-'PNGC T2 Allocation'!E14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!F14-Tier2!F14-T2Remarketing!F14,0),MAX(AboveHWM!F14-'PNGC T2 Allocation'!F14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!G14-Tier2!G14-T2Remarketing!G14,0),MAX(AboveHWM!G14-'PNGC T2 Allocation'!G14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!H14-Tier2!H14-T2Remarketing!H14,0),MAX(AboveHWM!H14-'PNGC T2 Allocation'!H14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!I14-Tier2!I14-T2Remarketing!I14,0),MAX(AboveHWM!I14-'PNGC T2 Allocation'!I14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!J14-Tier2!J14-T2Remarketing!J14,0),MAX(AboveHWM!J14-'PNGC T2 Allocation'!J14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!K14-Tier2!K14-T2Remarketing!K14,0),MAX(AboveHWM!K14-'PNGC T2 Allocation'!K14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!L14-Tier2!L14-T2Remarketing!L14,0),MAX(AboveHWM!L14-'PNGC T2 Allocation'!L14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!M14-Tier2!M14-T2Remarketing!M14,0),MAX(AboveHWM!M14-'PNGC T2 Allocation'!M14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!N14-Tier2!N14-T2Remarketing!N14,0),MAX(AboveHWM!N14-'PNGC T2 Allocation'!N14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!O14-Tier2!O14-T2Remarketing!O14,0),MAX(AboveHWM!O14-'PNGC T2 Allocation'!O14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!P14-Tier2!P14-T2Remarketing!P14,0),MAX(AboveHWM!P14-'PNGC T2 Allocation'!P14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!Q14-Tier2!Q14-T2Remarketing!Q14,0),MAX(AboveHWM!Q14-'PNGC T2 Allocation'!Q14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!R14-Tier2!R14-T2Remarketing!R14,0),MAX(AboveHWM!R14-'PNGC T2 Allocation'!R14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!S14-Tier2!S14-T2Remarketing!S14,0),MAX(AboveHWM!S14-'PNGC T2 Allocation'!S14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!T14-Tier2!T14-T2Remarketing!T14,0),MAX(AboveHWM!T14-'PNGC T2 Allocation'!T14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!U14-Tier2!U14-T2Remarketing!U14,0),MAX(AboveHWM!U14-'PNGC T2 Allocation'!U14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!V14-Tier2!V14-T2Remarketing!V14,0),MAX(AboveHWM!V14-'PNGC T2 Allocation'!V14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!W14-Tier2!W14-T2Remarketing!W14,0),MAX(AboveHWM!W14-'PNGC T2 Allocation'!W14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!X14-Tier2!X14-T2Remarketing!X14,0),MAX(AboveHWM!X14-'PNGC T2 Allocation'!X14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!Y14-Tier2!Y14-T2Remarketing!Y14,0),MAX(AboveHWM!Y14-'PNGC T2 Allocation'!Y14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!Z14-Tier2!Z14-T2Remarketing!Z14,0),MAX(AboveHWM!Z14-'PNGC T2 Allocation'!Z14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!AA14-Tier2!AA14-T2Remarketing!AA14,0),MAX(AboveHWM!AA14-'PNGC T2 Allocation'!AA14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!AB14-Tier2!AB14-T2Remarketing!AB14,0),MAX(AboveHWM!AB14-'PNGC T2 Allocation'!AB14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!AC14-Tier2!AC14-T2Remarketing!AC14,0),MAX(AboveHWM!AC14-'PNGC T2 Allocation'!AC14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!AD14-Tier2!AD14-T2Remarketing!AD14,0),MAX(AboveHWM!AD14-'PNGC T2 Allocation'!AD14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!AE14-Tier2!AE14-T2Remarketing!AE14,0),MAX(AboveHWM!AE14-'PNGC T2 Allocation'!AE14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!AF14-Tier2!AF14-T2Remarketing!AF14,0),MAX(AboveHWM!AF14-'PNGC T2 Allocation'!AF14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!AG14-Tier2!AG14-T2Remarketing!AG14,0),MAX(AboveHWM!AG14-'PNGC T2 Allocation'!AG14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!AH14-Tier2!AH14-T2Remarketing!AH14,0),MAX(AboveHWM!AH14-'PNGC T2 Allocation'!AH14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!AI14-Tier2!AI14-T2Remarketing!AI14,0),MAX(AboveHWM!AI14-'PNGC T2 Allocation'!AI14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!AJ14-Tier2!AJ14-T2Remarketing!AJ14,0),MAX(AboveHWM!AJ14-'PNGC T2 Allocation'!AJ14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!AK14-Tier2!AK14-T2Remarketing!AK14,0),MAX(AboveHWM!AK14-'PNGC T2 Allocation'!AK14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!AL14-Tier2!AL14-T2Remarketing!AL14,0),MAX(AboveHWM!AL14-'PNGC T2 Allocation'!AL14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!AM14-Tier2!AM14-T2Remarketing!AM14,0),MAX(AboveHWM!AM14-'PNGC T2 Allocation'!AM14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!AN14-Tier2!AN14-T2Remarketing!AN14,0),MAX(AboveHWM!AN14-'PNGC T2 Allocation'!AN14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!AO14-Tier2!AO14-T2Remarketing!AO14,0),MAX(AboveHWM!AO14-'PNGC T2 Allocation'!AO14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!AP14-Tier2!AP14-T2Remarketing!AP14,0),MAX(AboveHWM!AP14-'PNGC T2 Allocation'!AP14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!AQ14-Tier2!AQ14-T2Remarketing!AQ14,0),MAX(AboveHWM!AQ14-'PNGC T2 Allocation'!AQ14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!AR14-Tier2!AR14-T2Remarketing!AR14,0),MAX(AboveHWM!AR14-'PNGC T2 Allocation'!AR14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!AS14-Tier2!AS14-T2Remarketing!AS14,0),MAX(AboveHWM!AS14-'PNGC T2 Allocation'!AS14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!AT14-Tier2!AT14-T2Remarketing!AT14,0),MAX(AboveHWM!AT14-'PNGC T2 Allocation'!AT14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!AU14-Tier2!AU14-T2Remarketing!AU14,0),MAX(AboveHWM!AU14-'PNGC T2 Allocation'!AU14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!AV14-Tier2!AV14-T2Remarketing!AV14,0),MAX(AboveHWM!AV14-'PNGC T2 Allocation'!AV14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!AW14-Tier2!AW14-T2Remarketing!AW14,0),MAX(AboveHWM!AW14-'PNGC T2 Allocation'!AW14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!AX14-Tier2!AX14-T2Remarketing!AX14,0),MAX(AboveHWM!AX14-'PNGC T2 Allocation'!AX14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!AY14-Tier2!AY14-T2Remarketing!AY14,0),MAX(AboveHWM!AY14-'PNGC T2 Allocation'!AY14,0))","v":0}]
[null,10059,"Bandon, City of",{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!D15-Tier2!D15-T2Remarketing!D15,0),MAX(AboveHWM!D15-'PNGC T2 Allocation'!D15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!E15-Tier2!E15-T2Remarketing!E15,0),MAX(AboveHWM!E15-'PNGC T2 Allocation'!E15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!F15-Tier2!F15-T2Remarketing!F15,0),MAX(AboveHWM!F15-'PNGC T2 Allocation'!F15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!G15-Tier2!G15-T2Remarketing!G15,0),MAX(AboveHWM!G15-'PNGC T2 Allocation'!G15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!H15-Tier2!H15-T2Remarketing!H15,0),MAX(AboveHWM!H15-'PNGC T2 Allocation'!H15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!I15-Tier2!I15-T2Remarketing!I15,0),MAX(AboveHWM!I15-'PNGC T2 Allocation'!I15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!J15-Tier2!J15-T2Remarketing!J15,0),MAX(AboveHWM!J15-'PNGC T2 Allocation'!J15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!K15-Tier2!K15-T2Remarketing!K15,0),MAX(AboveHWM!K15-'PNGC T2 Allocation'!K15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!L15-Tier2!L15-T2Remarketing!L15,0),MAX(AboveHWM!L15-'PNGC T2 Allocation'!L15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!M15-Tier2!M15-T2Remarketing!M15,0),MAX(AboveHWM!M15-'PNGC T2 Allocation'!M15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!N15-Tier2!N15-T2Remarketing!N15,0),MAX(AboveHWM!N15-'PNGC T2 Allocation'!N15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!O15-Tier2!O15-T2Remarketing!O15,0),MAX(AboveHWM!O15-'PNGC T2 Allocation'!O15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!P15-Tier2!P15-T2Remarketing!P15,0),MAX(AboveHWM!P15-'PNGC T2 Allocation'!P15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!Q15-Tier2!Q15-T2Remarketing!Q15,0),MAX(AboveHWM!Q15-'PNGC T2 Allocation'!Q15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!R15-Tier2!R15-T2Remarketing!R15,0),MAX(AboveHWM!R15-'PNGC T2 Allocation'!R15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!S15-Tier2!S15-T2Remarketing!S15,0),MAX(AboveHWM!S15-'PNGC T2 Allocation'!S15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!T15-Tier2!T15-T2Remarketing!T15,0),MAX(AboveHWM!T15-'PNGC T2 Allocation'!T15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!U15-Tier2!U15-T2Remarketing!U15,0),MAX(AboveHWM!U15-'PNGC T2 Allocation'!U15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!V15-Tier2!V15-T2Remarketing!V15,0),MAX(AboveHWM!V15-'PNGC T2 Allocation'!V15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!W15-Tier2!W15-T2Remarketing!W15,0),MAX(AboveHWM!W15-'PNGC T2 Allocation'!W15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!X15-Tier2!X15-T2Remarketing!X15,0),MAX(AboveHWM!X15-'PNGC T2 Allocation'!X15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!Y15-Tier2!Y15-T2Remarketing!Y15,0),MAX(AboveHWM!Y15-'PNGC T2 Allocation'!Y15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!Z15-Tier2!Z15-T2Remarketing!Z15,0),MAX(AboveHWM!Z15-'PNGC T2 Allocation'!Z15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!AA15-Tier2!AA15-T2Remarketing!AA15,0),MAX(AboveHWM!AA15-'PNGC T2 Allocation'!AA15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!AB15-Tier2!AB15-T2Remarketing!AB15,0),MAX(AboveHWM!AB15-'PNGC T2 Allocation'!AB15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!AC15-Tier2!AC15-T2Remarketing!AC15,0),MAX(AboveHWM!AC15-'PNGC T2 Allocation'!AC15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!AD15-Tier2!AD15-T2Remarketing!AD15,0),MAX(AboveHWM!AD15-'PNGC T2 Allocation'!AD15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!AE15-Tier2!AE15-T2Remarketing!AE15,0),MAX(AboveHWM!AE15-'PNGC T2 Allocation'!AE15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!AF15-Tier2!AF15-T2Remarketing!AF15,0),MAX(AboveHWM!AF15-'PNGC T2 Allocation'!AF15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!AG15-Tier2!AG15-T2Remarketing!AG15,0),MAX(AboveHWM!AG15-'PNGC T2 Allocation'!AG15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!AH15-Tier2!AH15-T2Remarketing!AH15,0),MAX(AboveHWM!AH15-'PNGC T2 Allocation'!AH15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!AI15-Tier2!AI15-T2Remarketing!AI15,0),MAX(AboveHWM!AI15-'PNGC T2 Allocation'!AI15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!AJ15-Tier2!AJ15-T2Remarketing!AJ15,0),MAX(AboveHWM!AJ15-'PNGC T2 Allocation'!AJ15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!AK15-Tier2!AK15-T2Remarketing!AK15,0),MAX(AboveHWM!AK15-'PNGC T2 Allocation'!AK15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!AL15-Tier2!AL15-T2Remarketing!AL15,0),MAX(AboveHWM!AL15-'PNGC T2 Allocation'!AL15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!AM15-Tier2!AM15-T2Remarketing!AM15,0),MAX(AboveHWM!AM15-'PNGC T2 Allocation'!AM15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!AN15-Tier2!AN15-T2Remarketing!AN15,0),MAX(AboveHWM!AN15-'PNGC T2 Allocation'!AN15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!AO15-Tier2!AO15-T2Remarketing!AO15,0),MAX(AboveHWM!AO15-'PNGC T2 Allocation'!AO15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!AP15-Tier2!AP15-T2Remarketing!AP15,0),MAX(AboveHWM!AP15-'PNGC T2 Allocation'!AP15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!AQ15-Tier2!AQ15-T2Remarketing!AQ15,0),MAX(AboveHWM!AQ15-'PNGC T2 Allocation'!AQ15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!AR15-Tier2!AR15-T2Remarketing!AR15,0),MAX(AboveHWM!AR15-'PNGC T2 Allocation'!AR15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!AS15-Tier2!AS15-T2Remarketing!AS15,0),MAX(AboveHWM!AS15-'PNGC T2 Allocation'!AS15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!AT15-Tier2!AT15-T2Remarketing!AT15,0),MAX(AboveHWM!AT15-'PNGC T2 Allocation'!AT15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!AU15-Tier2!AU15-T2Remarketing!AU15,0),MAX(AboveHWM!AU15-'PNGC T2 Allocation'!AU15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!AV15-Tier2!AV15-T2Remarketing!AV15,0),MAX(AboveHWM!AV15-'PNGC T2 Allocation'!AV15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!AW15-Tier2!AW15-T2Remarketing!AW15,0),MAX(AboveHWM!AW15-'PNGC T2 Allocation'!AW15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!AX15-Tier2!AX15-T2Remarketing!AX15,0),MAX(AboveHWM!AX15-'PNGC T2 Allocation'!AX15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!AY15-Tier2!AY15-T2Remarketing!AY15,0),MAX(AboveHWM!AY15-'PNGC T2 Allocation'!AY15,0))","v":0}]
[null,10062,"Bonners Ferry, City of",{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!D17-Tier2!D17-T2Remarketing!D17,0),MAX(AboveHWM!D17-'PNGC T2 Allocation'!D17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!E17-Tier2!E17-T2Remarketing!E17,0),MAX(AboveHWM!E17-'PNGC T2 Allocation'!E17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!F17-Tier2!F17-T2Remarketing!F17,0),MAX(AboveHWM!F17-'PNGC T2 Allocation'!F17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!G17-Tier2!G17-T2Remarketing!G17,0),MAX(AboveHWM!G17-'PNGC T2 Allocation'!G17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!H17-Tier2!H17-T2Remarketing!H17,0),MAX(AboveHWM!H17-'PNGC T2 Allocation'!H17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!I17-Tier2!I17-T2Remarketing!I17,0),MAX(AboveHWM!I17-'PNGC T2 Allocation'!I17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!J17-Tier2!J17-T2Remarketing!J17,0),MAX(AboveHWM!J17-'PNGC T2 Allocation'!J17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!K17-Tier2!K17-T2Remarketing!K17,0),MAX(AboveHWM!K17-'PNGC T2 Allocation'!K17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!L17-Tier2!L17-T2Remarketing!L17,0),MAX(AboveHWM!L17-'PNGC T2 Allocation'!L17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!M17-Tier2!M17-T2Remarketing!M17,0),MAX(AboveHWM!M17-'PNGC T2 Allocation'!M17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!N17-Tier2!N17-T2Remarketing!N17,0),MAX(AboveHWM!N17-'PNGC T2 Allocation'!N17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!O17-Tier2!O17-T2Remarketing!O17,0),MAX(AboveHWM!O17-'PNGC T2 Allocation'!O17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!P17-Tier2!P17-T2Remarketing!P17,0),MAX(AboveHWM!P17-'PNGC T2 Allocation'!P17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!Q17-Tier2!Q17-T2Remarketing!Q17,0),MAX(AboveHWM!Q17-'PNGC T2 Allocation'!Q17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!R17-Tier2!R17-T2Remarketing!R17,0),MAX(AboveHWM!R17-'PNGC T2 Allocation'!R17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!S17-Tier2!S17-T2Remarketing!S17,0),MAX(AboveHWM!S17-'PNGC T2 Allocation'!S17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!T17-Tier2!T17-T2Remarketing!T17,0),MAX(AboveHWM!T17-'PNGC T2 Allocation'!T17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!U17-Tier2!U17-T2Remarketing!U17,0),MAX(AboveHWM!U17-'PNGC T2 Allocation'!U17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!V17-Tier2!V17-T2Remarketing!V17,0),MAX(AboveHWM!V17-'PNGC T2 Allocation'!V17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!W17-Tier2!W17-T2Remarketing!W17,0),MAX(AboveHWM!W17-'PNGC T2 Allocation'!W17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!X17-Tier2!X17-T2Remarketing!X17,0),MAX(AboveHWM!X17-'PNGC T2 Allocation'!X17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!Y17-Tier2!Y17-T2Remarketing!Y17,0),MAX(AboveHWM!Y17-'PNGC T2 Allocation'!Y17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!Z17-Tier2!Z17-T2Remarketing!Z17,0),MAX(AboveHWM!Z17-'PNGC T2 Allocation'!Z17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!AA17-Tier2!AA17-T2Remarketing!AA17,0),MAX(AboveHWM!AA17-'PNGC T2 Allocation'!AA17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!AB17-Tier2!AB17-T2Remarketing!AB17,0),MAX(AboveHWM!AB17-'PNGC T2 Allocation'!AB17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!AC17-Tier2!AC17-T2Remarketing!AC17,0),MAX(AboveHWM!AC17-'PNGC T2 Allocation'!AC17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!AD17-Tier2!AD17-T2Remarketing!AD17,0),MAX(AboveHWM!AD17-'PNGC T2 Allocation'!AD17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!AE17-Tier2!AE17-T2Remarketing!AE17,0),MAX(AboveHWM!AE17-'PNGC T2 Allocation'!AE17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!AF17-Tier2!AF17-T2Remarketing!AF17,0),MAX(AboveHWM!AF17-'PNGC T2 Allocation'!AF17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!AG17-Tier2!AG17-T2Remarketing!AG17,0),MAX(AboveHWM!AG17-'PNGC T2 Allocation'!AG17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!AH17-Tier2!AH17-T2Remarketing!AH17,0),MAX(AboveHWM!AH17-'PNGC T2 Allocation'!AH17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!AI17-Tier2!AI17-T2Remarketing!AI17,0),MAX(AboveHWM!AI17-'PNGC T2 Allocation'!AI17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!AJ17-Tier2!AJ17-T2Remarketing!AJ17,0),MAX(AboveHWM!AJ17-'PNGC T2 Allocation'!AJ17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!AK17-Tier2!AK17-T2Remarketing!AK17,0),MAX(AboveHWM!AK17-'PNGC T2 Allocation'!AK17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!AL17-Tier2!AL17-T2Remarketing!AL17,0),MAX(AboveHWM!AL17-'PNGC T2 Allocation'!AL17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!AM17-Tier2!AM17-T2Remarketing!AM17,0),MAX(AboveHWM!AM17-'PNGC T2 Allocation'!AM17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!AN17-Tier2!AN17-T2Remarketing!AN17,0),MAX(AboveHWM!AN17-'PNGC T2 Allocation'!AN17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!AO17-Tier2!AO17-T2Remarketing!AO17,0),MAX(AboveHWM!AO17-'PNGC T2 Allocation'!AO17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!AP17-Tier2!AP17-T2Remarketing!AP17,0),MAX(AboveHWM!AP17-'PNGC T2 Allocation'!AP17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!AQ17-Tier2!AQ17-T2Remarketing!AQ17,0),MAX(AboveHWM!AQ17-'PNGC T2 Allocation'!AQ17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!AR17-Tier2!AR17-T2Remarketing!AR17,0),MAX(AboveHWM!AR17-'PNGC T2 Allocation'!AR17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!AS17-Tier2!AS17-T2Remarketing!AS17,0),MAX(AboveHWM!AS17-'PNGC T2 Allocation'!AS17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!AT17-Tier2!AT17-T2Remarketing!AT17,0),MAX(AboveHWM!AT17-'PNGC T2 Allocation'!AT17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!AU17-Tier2!AU17-T2Remarketing!AU17,0),MAX(AboveHWM!AU17-'PNGC T2 Allocation'!AU17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!AV17-Tier2!AV17-T2Remarketing!AV17,0),MAX(AboveHWM!AV17-'PNGC T2 Allocation'!AV17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!AW17-Tier2!AW17-T2Remarketing!AW17,0),MAX(AboveHWM!AW17-'PNGC T2 Allocation'!AW17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!AX17-Tier2!AX17-T2Remarketing!AX17,0),MAX(AboveHWM!AX17-'PNGC T2 Allocation'!AX17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!AY17-Tier2!AY17-T2Remarketing!AY17,0),MAX(AboveHWM!AY17-'PNGC T2 Allocation'!AY17,0))","v":0}]
[null,10074,"Forest Grove, City of",{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!D26-Tier2!D26-T2Remarketing!D26,0),MAX(AboveHWM!D26-'PNGC T2 Allocation'!D26,0))","v":416},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!E26-Tier2!E26-T2Remarketing!E26,0),MAX(AboveHWM!E26-'PNGC T2 Allocation'!E26,0))","v":328},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!F26-Tier2!F26-T2Remarketing!F26,0),MAX(AboveHWM!F26-'PNGC T2 Allocation'!F26,0))","v":400.00000000000006},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!G26-Tier2!G26-T2Remarketing!G26,0),MAX(AboveHWM!G26-'PNGC T2 Allocation'!G26,0))","v":321},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!H26-Tier2!H26-T2Remarketing!H26,0),MAX(AboveHWM!H26-'PNGC T2 Allocation'!H26,0))","v":400.00000000000006},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!I26-Tier2!I26-T2Remarketing!I26,0),MAX(AboveHWM!I26-'PNGC T2 Allocation'!I26,0))","v":344},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!J26-Tier2!J26-T2Remarketing!J26,0),MAX(AboveHWM!J26-'PNGC T2 Allocation'!J26,0))","v":416},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!K26-Tier2!K26-T2Remarketing!K26,0),MAX(AboveHWM!K26-'PNGC T2 Allocation'!K26,0))","v":328},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!L26-Tier2!L26-T2Remarketing!L26,0),MAX(AboveHWM!L26-'PNGC T2 Allocation'!L26,0))","v":400.00000000000006},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!M26-Tier2!M26-T2Remarketing!M26,0),MAX(AboveHWM!M26-'PNGC T2 Allocation'!M26,0))","v":296},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!N26-Tier2!N26-T2Remarketing!N26,0),MAX(AboveHWM!N26-'PNGC T2 Allocation'!N26,0))","v":416},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!O26-Tier2!O26-T2Remarketing!O26,0),MAX(AboveHWM!O26-'PNGC T2 Allocation'!O26,0))","v":327},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!P26-Tier2!P26-T2Remarketing!P26,0),MAX(AboveHWM!P26-'PNGC T2 Allocation'!P26,0))","v":416},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!Q26-Tier2!Q26-T2Remarketing!Q26,0),MAX(AboveHWM!Q26-'PNGC T2 Allocation'!Q26,0))","v":304},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!R26-Tier2!R26-T2Remarketing!R26,0),MAX(AboveHWM!R26-'PNGC T2 Allocation'!R26,0))","v":416},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!S26-Tier2!S26-T2Remarketing!S26,0),MAX(AboveHWM!S26-'PNGC T2 Allocation'!S26,0))","v":328},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!T26-Tier2!T26-T2Remarketing!T26,0),MAX(AboveHWM!T26-'PNGC T2 Allocation'!T26,0))","v":400.00000000000006},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!U26-Tier2!U26-T2Remarketing!U26,0),MAX(AboveHWM!U26-'PNGC T2 Allocation'!U26,0))","v":320},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!V26-Tier2!V26-T2Remarketing!V26,0),MAX(AboveHWM!V26-'PNGC T2 Allocation'!V26,0))","v":416},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!W26-Tier2!W26-T2Remarketing!W26,0),MAX(AboveHWM!W26-'PNGC T2 Allocation'!W26,0))","v":328},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!X26-Tier2!X26-T2Remarketing!X26,0),MAX(AboveHWM!X26-'PNGC T2 Allocation'!X26,0))","v":432},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!Y26-Tier2!Y26-T2Remarketing!Y26,0),MAX(AboveHWM!Y26-'PNGC T2 Allocation'!Y26,0))","v":312},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!Z26-Tier2!Z26-T2Remarketing!Z26,0),MAX(AboveHWM!Z26-'PNGC T2 Allocation'!Z26,0))","v":384},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!AA26-Tier2!AA26-T2Remarketing!AA26,0),MAX(AboveHWM!AA26-'PNGC T2 Allocation'!AA26,0))","v":336},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!AB26-Tier2!AB26-T2Remarketing!AB26,0),MAX(AboveHWM!AB26-'PNGC T2 Allocation'!AB26,0))","v":432},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!AC26-Tier2!AC26-T2Remarketing!AC26,0),MAX(AboveHWM!AC26-'PNGC T2 Allocation'!AC26,0))","v":312.00000000000006},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!AD26-Tier2!AD26-T2Remarketing!AD26,0),MAX(AboveHWM!AD26-'PNGC T2 Allocation'!AD26,0))","v":400.00000000000006},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!AE26-Tier2!AE26-T2Remarketing!AE26,0),MAX(AboveHWM!AE26-'PNGC T2 Allocation'!AE26,0))","v":321.00000000000006},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!AF26-Tier2!AF26-T2Remarketing!AF26,0),MAX(AboveHWM!AF26-'PNGC T2 Allocation'!AF26,0))","v":400.00000000000006},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!AG26-Tier2!AG26-T2Remarketing!AG26,0),MAX(AboveHWM!AG26-'PNGC T2 Allocation'!AG26,0))","v":344},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!AH26-Tier2!AH26-T2Remarketing!AH26,0),MAX(AboveHWM!AH26-'PNGC T2 Allocation'!AH26,0))","v":416.00000000000006},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!AI26-Tier2!AI26-T2Remarketing!AI26,0),MAX(AboveHWM!AI26-'PNGC T2 Allocation'!AI26,0))","v":328},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!AJ26-Tier2!AJ26-T2Remarketing!AJ26,0),MAX(AboveHWM!AJ26-'PNGC T2 Allocation'!AJ26,0))","v":384.00000000000006},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!AK26-Tier2!AK26-T2Remarketing!AK26,0),MAX(AboveHWM!AK26-'PNGC T2 Allocation'!AK26,0))","v":288.00000000000006},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!AL26-Tier2!AL26-T2Remarketing!AL26,0),MAX(AboveHWM!AL26-'PNGC T2 Allocation'!AL26,0))","v":416.00000000000006},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!AM26-Tier2!AM26-T2Remarketing!AM26,0),MAX(AboveHWM!AM26-'PNGC T2 Allocation'!AM26,0))","v":327},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!AN26-Tier2!AN26-T2Remarketing!AN26,0),MAX(AboveHWM!AN26-'PNGC T2 Allocation'!AN26,0))","v":416.00000000000006},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!AO26-Tier2!AO26-T2Remarketing!AO26,0),MAX(AboveHWM!AO26-'PNGC T2 Allocation'!AO26,0))","v":304},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!AP26-Tier2!AP26-T2Remarketing!AP26,0),MAX(AboveHWM!AP26-'PNGC T2 Allocation'!AP26,0))","v":416.00000000000006},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!AQ26-Tier2!AQ26-T2Remarketing!AQ26,0),MAX(AboveHWM!AQ26-'PNGC T2 Allocation'!AQ26,0))","v":328},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!AR26-Tier2!AR26-T2Remarketing!AR26,0),MAX(AboveHWM!AR26-'PNGC T2 Allocation'!AR26,0))","v":400.00000000000006},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!AS26-Tier2!AS26-T2Remarketing!AS26,0),MAX(AboveHWM!AS26-'PNGC T2 Allocation'!AS26,0))","v":320},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!AT26-Tier2!AT26-T2Remarketing!AT26,0),MAX(AboveHWM!AT26-'PNGC T2 Allocation'!AT26,0))","v":416.00000000000006},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!AU26-Tier2!AU26-T2Remarketing!AU26,0),MAX(AboveHWM!AU26-'PNGC T2 Allocation'!AU26,0))","v":328},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!AV26-Tier2!AV26-T2Remarketing!AV26,0),MAX(AboveHWM!AV26-'PNGC T2 Allocation'!AV26,0))","v":416.00000000000006},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!AW26-Tier2!AW26-T2Remarketing!AW26,0),MAX(AboveHWM!AW26-'PNGC T2 Allocation'!AW26,0))","v":328},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!AX26-Tier2!AX26-T2Remarketing!AX26,0),MAX(AboveHWM!AX26-'PNGC T2 Allocation'!AX26,0))","v":400.00000000000006},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!AY26-Tier2!AY26-T2Remarketing!AY26,0),MAX(AboveHWM!AY26-'PNGC T2 Allocation'!AY26,0))","v":320}]
[null,10087,"Port Angeles, City of",{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!D35-Tier2!D35-T2Remarketing!D35,0),MAX(AboveHWM!D35-'PNGC T2 Allocation'!D35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!E35-Tier2!E35-T2Remarketing!E35,0),MAX(AboveHWM!E35-'PNGC T2 Allocation'!E35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!F35-Tier2!F35-T2Remarketing!F35,0),MAX(AboveHWM!F35-'PNGC T2 Allocation'!F35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!G35-Tier2!G35-T2Remarketing!G35,0),MAX(AboveHWM!G35-'PNGC T2 Allocation'!G35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!H35-Tier2!H35-T2Remarketing!H35,0),MAX(AboveHWM!H35-'PNGC T2 Allocation'!H35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!I35-Tier2!I35-T2Remarketing!I35,0),MAX(AboveHWM!I35-'PNGC T2 Allocation'!I35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!J35-Tier2!J35-T2Remarketing!J35,0),MAX(AboveHWM!J35-'PNGC T2 Allocation'!J35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!K35-Tier2!K35-T2Remarketing!K35,0),MAX(AboveHWM!K35-'PNGC T2 Allocation'!K35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!L35-Tier2!L35-T2Remarketing!L35,0),MAX(AboveHWM!L35-'PNGC T2 Allocation'!L35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!M35-Tier2!M35-T2Remarketing!M35,0),MAX(AboveHWM!M35-'PNGC T2 Allocation'!M35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!N35-Tier2!N35-T2Remarketing!N35,0),MAX(AboveHWM!N35-'PNGC T2 Allocation'!N35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!O35-Tier2!O35-T2Remarketing!O35,0),MAX(AboveHWM!O35-'PNGC T2 Allocation'!O35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!P35-Tier2!P35-T2Remarketing!P35,0),MAX(AboveHWM!P35-'PNGC T2 Allocation'!P35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!Q35-Tier2!Q35-T2Remarketing!Q35,0),MAX(AboveHWM!Q35-'PNGC T2 Allocation'!Q35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!R35-Tier2!R35-T2Remarketing!R35,0),MAX(AboveHWM!R35-'PNGC T2 Allocation'!R35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!S35-Tier2!S35-T2Remarketing!S35,0),MAX(AboveHWM!S35-'PNGC T2 Allocation'!S35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!T35-Tier2!T35-T2Remarketing!T35,0),MAX(AboveHWM!T35-'PNGC T2 Allocation'!T35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!U35-Tier2!U35-T2Remarketing!U35,0),MAX(AboveHWM!U35-'PNGC T2 Allocation'!U35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!V35-Tier2!V35-T2Remarketing!V35,0),MAX(AboveHWM!V35-'PNGC T2 Allocation'!V35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!W35-Tier2!W35-T2Remarketing!W35,0),MAX(AboveHWM!W35-'PNGC T2 Allocation'!W35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!X35-Tier2!X35-T2Remarketing!X35,0),MAX(AboveHWM!X35-'PNGC T2 Allocation'!X35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!Y35-Tier2!Y35-T2Remarketing!Y35,0),MAX(AboveHWM!Y35-'PNGC T2 Allocation'!Y35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!Z35-Tier2!Z35-T2Remarketing!Z35,0),MAX(AboveHWM!Z35-'PNGC T2 Allocation'!Z35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!AA35-Tier2!AA35-T2Remarketing!AA35,0),MAX(AboveHWM!AA35-'PNGC T2 Allocation'!AA35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!AB35-Tier2!AB35-T2Remarketing!AB35,0),MAX(AboveHWM!AB35-'PNGC T2 Allocation'!AB35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!AC35-Tier2!AC35-T2Remarketing!AC35,0),MAX(AboveHWM!AC35-'PNGC T2 Allocation'!AC35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!AD35-Tier2!AD35-T2Remarketing!AD35,0),MAX(AboveHWM!AD35-'PNGC T2 Allocation'!AD35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!AE35-Tier2!AE35-T2Remarketing!AE35,0),MAX(AboveHWM!AE35-'PNGC T2 Allocation'!AE35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!AF35-Tier2!AF35-T2Remarketing!AF35,0),MAX(AboveHWM!AF35-'PNGC T2 Allocation'!AF35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!AG35-Tier2!AG35-T2Remarketing!AG35,0),MAX(AboveHWM!AG35-'PNGC T2 Allocation'!AG35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!AH35-Tier2!AH35-T2Remarketing!AH35,0),MAX(AboveHWM!AH35-'PNGC T2 Allocation'!AH35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!AI35-Tier2!AI35-T2Remarketing!AI35,0),MAX(AboveHWM!AI35-'PNGC T2 Allocation'!AI35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!AJ35-Tier2!AJ35-T2Remarketing!AJ35,0),MAX(AboveHWM!AJ35-'PNGC T2 Allocation'!AJ35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!AK35-Tier2!AK35-T2Remarketing!AK35,0),MAX(AboveHWM!AK35-'PNGC T2 Allocation'!AK35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!AL35-Tier2!AL35-T2Remarketing!AL35,0),MAX(AboveHWM!AL35-'PNGC T2 Allocation'!AL35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!AM35-Tier2!AM35-T2Remarketing!AM35,0),MAX(AboveHWM!AM35-'PNGC T2 Allocation'!AM35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!AN35-Tier2!AN35-T2Remarketing!AN35,0),MAX(AboveHWM!AN35-'PNGC T2 Allocation'!AN35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!AO35-Tier2!AO35-T2Remarketing!AO35,0),MAX(AboveHWM!AO35-'PNGC T2 Allocation'!AO35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!AP35-Tier2!AP35-T2Remarketing!AP35,0),MAX(AboveHWM!AP35-'PNGC T2 Allocation'!AP35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!AQ35-Tier2!AQ35-T2Remarketing!AQ35,0),MAX(AboveHWM!AQ35-'PNGC T2 Allocation'!AQ35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!AR35-Tier2!AR35-T2Remarketing!AR35,0),MAX(AboveHWM!AR35-'PNGC T2 Allocation'!AR35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!AS35-Tier2!AS35-T2Remarketing!AS35,0),MAX(AboveHWM!AS35-'PNGC T2 Allocation'!AS35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!AT35-Tier2!AT35-T2Remarketing!AT35,0),MAX(AboveHWM!AT35-'PNGC T2 Allocation'!AT35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!AU35-Tier2!AU35-T2Remarketing!AU35,0),MAX(AboveHWM!AU35-'PNGC T2 Allocation'!AU35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!AV35-Tier2!AV35-T2Remarketing!AV35,0),MAX(AboveHWM!AV35-'PNGC T2 Allocation'!AV35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!AW35-Tier2!AW35-T2Remarketing!AW35,0),MAX(AboveHWM!AW35-'PNGC T2 Allocation'!AW35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!AX35-Tier2!AX35-T2Remarketing!AX35,0),MAX(AboveHWM!AX35-'PNGC T2 Allocation'!AX35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!AY35-Tier2!AY35-T2Remarketing!AY35,0),MAX(AboveHWM!AY35-'PNGC T2 Allocation'!AY35,0))","v":0}]
[null,10106,"Clearwater Power",{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!D44-Tier2!D44-T2Remarketing!D44,0),MAX(AboveHWM!D44-'PNGC T2 Allocation'!D44,0))","v":15.993731021647562},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!E44-Tier2!E44-T2Remarketing!E44,0),MAX(AboveHWM!E44-'PNGC T2 Allocation'!E44,0))","v":12.610441767068274},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!F44-Tier2!F44-T2Remarketing!F44,0),MAX(AboveHWM!F44-'PNGC T2 Allocation'!F44,0))","v":15.378587520814968},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!G44-Tier2!G44-T2Remarketing!G44,0),MAX(AboveHWM!G44-'PNGC T2 Allocation'!G44,0))","v":12.341316485454016},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!H44-Tier2!H44-T2Remarketing!H44,0),MAX(AboveHWM!H44-'PNGC T2 Allocation'!H44,0))","v":15.378587520814968},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!I44-Tier2!I44-T2Remarketing!I44,0),MAX(AboveHWM!I44-'PNGC T2 Allocation'!I44,0))","v":13.225585267900875},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!J44-Tier2!J44-T2Remarketing!J44,0),MAX(AboveHWM!J44-'PNGC T2 Allocation'!J44,0))","v":15.993731021647562},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!K44-Tier2!K44-T2Remarketing!K44,0),MAX(AboveHWM!K44-'PNGC T2 Allocation'!K44,0))","v":12.610441767068274},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!L44-Tier2!L44-T2Remarketing!L44,0),MAX(AboveHWM!L44-'PNGC T2 Allocation'!L44,0))","v":15.378587520814968},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!M44-Tier2!M44-T2Remarketing!M44,0),MAX(AboveHWM!M44-'PNGC T2 Allocation'!M44,0))","v":11.380154765403084},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!N44-Tier2!N44-T2Remarketing!N44,0),MAX(AboveHWM!N44-'PNGC T2 Allocation'!N44,0))","v":15.993731021647562},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!O44-Tier2!O44-T2Remarketing!O44,0),MAX(AboveHWM!O44-'PNGC T2 Allocation'!O44,0))","v":12.571995298266238},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!P44-Tier2!P44-T2Remarketing!P44,0),MAX(AboveHWM!P44-'PNGC T2 Allocation'!P44,0))","v":15.993731021647562},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!Q44-Tier2!Q44-T2Remarketing!Q44,0),MAX(AboveHWM!Q44-'PNGC T2 Allocation'!Q44,0))","v":11.687726515819378},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!R44-Tier2!R44-T2Remarketing!R44,0),MAX(AboveHWM!R44-'PNGC T2 Allocation'!R44,0))","v":15.993731021647562},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!S44-Tier2!S44-T2Remarketing!S44,0),MAX(AboveHWM!S44-'PNGC T2 Allocation'!S44,0))","v":12.610441767068274},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!T44-Tier2!T44-T2Remarketing!T44,0),MAX(AboveHWM!T44-'PNGC T2 Allocation'!T44,0))","v":15.378587520814968},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!U44-Tier2!U44-T2Remarketing!U44,0),MAX(AboveHWM!U44-'PNGC T2 Allocation'!U44,0))","v":12.30287001665198},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!V44-Tier2!V44-T2Remarketing!V44,0),MAX(AboveHWM!V44-'PNGC T2 Allocation'!V44,0))","v":15.993731021647562},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!W44-Tier2!W44-T2Remarketing!W44,0),MAX(AboveHWM!W44-'PNGC T2 Allocation'!W44,0))","v":12.610441767068274},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!X44-Tier2!X44-T2Remarketing!X44,0),MAX(AboveHWM!X44-'PNGC T2 Allocation'!X44,0))","v":16.608874522480164},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!Y44-Tier2!Y44-T2Remarketing!Y44,0),MAX(AboveHWM!Y44-'PNGC T2 Allocation'!Y44,0))","v":11.995298266235679},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!Z44-Tier2!Z44-T2Remarketing!Z44,0),MAX(AboveHWM!Z44-'PNGC T2 Allocation'!Z44,0))","v":14.763444019982373},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!AA44-Tier2!AA44-T2Remarketing!AA44,0),MAX(AboveHWM!AA44-'PNGC T2 Allocation'!AA44,0))","v":12.918013517484574},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!AB44-Tier2!AB44-T2Remarketing!AB44,0),MAX(AboveHWM!AB44-'PNGC T2 Allocation'!AB44,0))","v":25.261459873638927},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!AC44-Tier2!AC44-T2Remarketing!AC44,0),MAX(AboveHWM!AC44-'PNGC T2 Allocation'!AC44,0))","v":18.244387686517008},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!AD44-Tier2!AD44-T2Remarketing!AD44,0),MAX(AboveHWM!AD44-'PNGC T2 Allocation'!AD44,0))","v":23.390240623739743},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!AE44-Tier2!AE44-T2Remarketing!AE44,0),MAX(AboveHWM!AE44-'PNGC T2 Allocation'!AE44,0))","v":18.770668100551148},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!AF44-Tier2!AF44-T2Remarketing!AF44,0),MAX(AboveHWM!AF44-'PNGC T2 Allocation'!AF44,0))","v":23.390240623739743},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!AG44-Tier2!AG44-T2Remarketing!AG44,0),MAX(AboveHWM!AG44-'PNGC T2 Allocation'!AG44,0))","v":20.115606936416185},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!AH44-Tier2!AH44-T2Remarketing!AH44,0),MAX(AboveHWM!AH44-'PNGC T2 Allocation'!AH44,0))","v":24.325850248689335},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!AI44-Tier2!AI44-T2Remarketing!AI44,0),MAX(AboveHWM!AI44-'PNGC T2 Allocation'!AI44,0))","v":19.179997311466593},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!AJ44-Tier2!AJ44-T2Remarketing!AJ44,0),MAX(AboveHWM!AJ44-'PNGC T2 Allocation'!AJ44,0))","v":22.454630998790151},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!AK44-Tier2!AK44-T2Remarketing!AK44,0),MAX(AboveHWM!AK44-'PNGC T2 Allocation'!AK44,0))","v":16.840973249092627},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!AL44-Tier2!AL44-T2Remarketing!AL44,0),MAX(AboveHWM!AL44-'PNGC T2 Allocation'!AL44,0))","v":24.325850248689335},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!AM44-Tier2!AM44-T2Remarketing!AM44,0),MAX(AboveHWM!AM44-'PNGC T2 Allocation'!AM44,0))","v":19.121521709907242},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!AN44-Tier2!AN44-T2Remarketing!AN44,0),MAX(AboveHWM!AN44-'PNGC T2 Allocation'!AN44,0))","v":24.325850248689335},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!AO44-Tier2!AO44-T2Remarketing!AO44,0),MAX(AboveHWM!AO44-'PNGC T2 Allocation'!AO44,0))","v":17.776582874042219},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!AP44-Tier2!AP44-T2Remarketing!AP44,0),MAX(AboveHWM!AP44-'PNGC T2 Allocation'!AP44,0))","v":24.325850248689335},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!AQ44-Tier2!AQ44-T2Remarketing!AQ44,0),MAX(AboveHWM!AQ44-'PNGC T2 Allocation'!AQ44,0))","v":19.179997311466593},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!AR44-Tier2!AR44-T2Remarketing!AR44,0),MAX(AboveHWM!AR44-'PNGC T2 Allocation'!AR44,0))","v":23.390240623739743},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!AS44-Tier2!AS44-T2Remarketing!AS44,0),MAX(AboveHWM!AS44-'PNGC T2 Allocation'!AS44,0))","v":18.712192498991811},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!AT44-Tier2!AT44-T2Remarketing!AT44,0),MAX(AboveHWM!AT44-'PNGC T2 Allocation'!AT44,0))","v":24.325850248689335},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!AU44-Tier2!AU44-T2Remarketing!AU44,0),MAX(AboveHWM!AU44-'PNGC T2 Allocation'!AU44,0))","v":19.179997311466593},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!AV44-Tier2!AV44-T2Remarketing!AV44,0),MAX(AboveHWM!AV44-'PNGC T2 Allocation'!AV44,0))","v":24.325850248689335},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!AW44-Tier2!AW44-T2Remarketing!AW44,0),MAX(AboveHWM!AW44-'PNGC T2 Allocation'!AW44,0))","v":19.179997311466593},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!AX44-Tier2!AX44-T2Remarketing!AX44,0),MAX(AboveHWM!AX44-'PNGC T2 Allocation'!AX44,0))","v":23.390240623739743},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!AY44-Tier2!AY44-T2Remarketing!AY44,0),MAX(AboveHWM!AY44-'PNGC T2 Allocation'!AY44,0))","v":18.712192498991811}]
[null,10136,"Douglas Electric Cooperative",{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!D53-Tier2!D53-T2Remarketing!D53,0),MAX(AboveHWM!D53-'PNGC T2 Allocation'!D53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!E53-Tier2!E53-T2Remarketing!E53,0),MAX(AboveHWM!E53-'PNGC T2 Allocation'!E53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!F53-Tier2!F53-T2Remarketing!F53,0),MAX(AboveHWM!F53-'PNGC T2 Allocation'!F53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!G53-Tier2!G53-T2Remarketing!G53,0),MAX(AboveHWM!G53-'PNGC T2 Allocation'!G53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!H53-Tier2!H53-T2Remarketing!H53,0),MAX(AboveHWM!H53-'PNGC T2 Allocation'!H53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!I53-Tier2!I53-T2Remarketing!I53,0),MAX(AboveHWM!I53-'PNGC T2 Allocation'!I53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!J53-Tier2!J53-T2Remarketing!J53,0),MAX(AboveHWM!J53-'PNGC T2 Allocation'!J53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!K53-Tier2!K53-T2Remarketing!K53,0),MAX(AboveHWM!K53-'PNGC T2 Allocation'!K53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!L53-Tier2!L53-T2Remarketing!L53,0),MAX(AboveHWM!L53-'PNGC T2 Allocation'!L53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!M53-Tier2!M53-T2Remarketing!M53,0),MAX(AboveHWM!M53-'PNGC T2 Allocation'!M53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!N53-Tier2!N53-T2Remarketing!N53,0),MAX(AboveHWM!N53-'PNGC T2 Allocation'!N53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!O53-Tier2!O53-T2Remarketing!O53,0),MAX(AboveHWM!O53-'PNGC T2 Allocation'!O53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!P53-Tier2!P53-T2Remarketing!P53,0),MAX(AboveHWM!P53-'PNGC T2 Allocation'!P53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!Q53-Tier2!Q53-T2Remarketing!Q53,0),MAX(AboveHWM!Q53-'PNGC T2 Allocation'!Q53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!R53-Tier2!R53-T2Remarketing!R53,0),MAX(AboveHWM!R53-'PNGC T2 Allocation'!R53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!S53-Tier2!S53-T2Remarketing!S53,0),MAX(AboveHWM!S53-'PNGC T2 Allocation'!S53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!T53-Tier2!T53-T2Remarketing!T53,0),MAX(AboveHWM!T53-'PNGC T2 Allocation'!T53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!U53-Tier2!U53-T2Remarketing!U53,0),MAX(AboveHWM!U53-'PNGC T2 Allocation'!U53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!V53-Tier2!V53-T2Remarketing!V53,0),MAX(AboveHWM!V53-'PNGC T2 Allocation'!V53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!W53-Tier2!W53-T2Remarketing!W53,0),MAX(AboveHWM!W53-'PNGC T2 Allocation'!W53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!X53-Tier2!X53-T2Remarketing!X53,0),MAX(AboveHWM!X53-'PNGC T2 Allocation'!X53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!Y53-Tier2!Y53-T2Remarketing!Y53,0),MAX(AboveHWM!Y53-'PNGC T2 Allocation'!Y53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!Z53-Tier2!Z53-T2Remarketing!Z53,0),MAX(AboveHWM!Z53-'PNGC T2 Allocation'!Z53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!AA53-Tier2!AA53-T2Remarketing!AA53,0),MAX(AboveHWM!AA53-'PNGC T2 Allocation'!AA53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!AB53-Tier2!AB53-T2Remarketing!AB53,0),MAX(AboveHWM!AB53-'PNGC T2 Allocation'!AB53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!AC53-Tier2!AC53-T2Remarketing!AC53,0),MAX(AboveHWM!AC53-'PNGC T2 Allocation'!AC53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!AD53-Tier2!AD53-T2Remarketing!AD53,0),MAX(AboveHWM!AD53-'PNGC T2 Allocation'!AD53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!AE53-Tier2!AE53-T2Remarketing!AE53,0),MAX(AboveHWM!AE53-'PNGC T2 Allocation'!AE53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!AF53-Tier2!AF53-T2Remarketing!AF53,0),MAX(AboveHWM!AF53-'PNGC T2 Allocation'!AF53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!AG53-Tier2!AG53-T2Remarketing!AG53,0),MAX(AboveHWM!AG53-'PNGC T2 Allocation'!AG53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!AH53-Tier2!AH53-T2Remarketing!AH53,0),MAX(AboveHWM!AH53-'PNGC T2 Allocation'!AH53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!AI53-Tier2!AI53-T2Remarketing!AI53,0),MAX(AboveHWM!AI53-'PNGC T2 Allocation'!AI53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!AJ53-Tier2!AJ53-T2Remarketing!AJ53,0),MAX(AboveHWM!AJ53-'PNGC T2 Allocation'!AJ53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!AK53-Tier2!AK53-T2Remarketing!AK53,0),MAX(AboveHWM!AK53-'PNGC T2 Allocation'!AK53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!AL53-Tier2!AL53-T2Remarketing!AL53,0),MAX(AboveHWM!AL53-'PNGC T2 Allocation'!AL53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!AM53-Tier2!AM53-T2Remarketing!AM53,0),MAX(AboveHWM!AM53-'PNGC T2 Allocation'!AM53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!AN53-Tier2!AN53-T2Remarketing!AN53,0),MAX(AboveHWM!AN53-'PNGC T2 Allocation'!AN53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!AO53-Tier2!AO53-T2Remarketing!AO53,0),MAX(AboveHWM!AO53-'PNGC T2 Allocation'!AO53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!AP53-Tier2!AP53-T2Remarketing!AP53,0),MAX(AboveHWM!AP53-'PNGC T2 Allocation'!AP53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!AQ53-Tier2!AQ53-T2Remarketing!AQ53,0),MAX(AboveHWM!AQ53-'PNGC T2 Allocation'!AQ53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!AR53-Tier2!AR53-T2Remarketing!AR53,0),MAX(AboveHWM!AR53-'PNGC T2 Allocation'!AR53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!AS53-Tier2!AS53-T2Remarketing!AS53,0),MAX(AboveHWM!AS53-'PNGC T2 Allocation'!AS53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!AT53-Tier2!AT53-T2Remarketing!AT53,0),MAX(AboveHWM!AT53-'PNGC T2 Allocation'!AT53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!AU53-Tier2!AU53-T2Remarketing!AU53,0),MAX(AboveHWM!AU53-'PNGC T2 Allocation'!AU53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!AV53-Tier2!AV53-T2Remarketing!AV53,0),MAX(AboveHWM!AV53-'PNGC T2 Allocation'!AV53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!AW53-Tier2!AW53-T2Remarketing!AW53,0),MAX(AboveHWM!AW53-'PNGC T2 Allocation'!AW53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!AX53-Tier2!AX53-T2Remarketing!AX53,0),MAX(AboveHWM!AX53-'PNGC T2 Allocation'!AX53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!AY53-Tier2!AY53-T2Remarketing!AY53,0),MAX(AboveHWM!AY53-'PNGC T2 Allocation'!AY53,0))","v":0}]
[null,10174,"Farmers Elec Coop",{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!D62-Tier2!D62-T2Remarketing!D62,0),MAX(AboveHWM!D62-'PNGC T2 Allocation'!D62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!E62-Tier2!E62-T2Remarketing!E62,0),MAX(AboveHWM!E62-'PNGC T2 Allocation'!E62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!F62-Tier2!F62-T2Remarketing!F62,0),MAX(AboveHWM!F62-'PNGC T2 Allocation'!F62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!G62-Tier2!G62-T2Remarketing!G62,0),MAX(AboveHWM!G62-'PNGC T2 Allocation'!G62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!H62-Tier2!H62-T2Remarketing!H62,0),MAX(AboveHWM!H62-'PNGC T2 Allocation'!H62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!I62-Tier2!I62-T2Remarketing!I62,0),MAX(AboveHWM!I62-'PNGC T2 Allocation'!I62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!J62-Tier2!J62-T2Remarketing!J62,0),MAX(AboveHWM!J62-'PNGC T2 Allocation'!J62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!K62-Tier2!K62-T2Remarketing!K62,0),MAX(AboveHWM!K62-'PNGC T2 Allocation'!K62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!L62-Tier2!L62-T2Remarketing!L62,0),MAX(AboveHWM!L62-'PNGC T2 Allocation'!L62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!M62-Tier2!M62-T2Remarketing!M62,0),MAX(AboveHWM!M62-'PNGC T2 Allocation'!M62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!N62-Tier2!N62-T2Remarketing!N62,0),MAX(AboveHWM!N62-'PNGC T2 Allocation'!N62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!O62-Tier2!O62-T2Remarketing!O62,0),MAX(AboveHWM!O62-'PNGC T2 Allocation'!O62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!P62-Tier2!P62-T2Remarketing!P62,0),MAX(AboveHWM!P62-'PNGC T2 Allocation'!P62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!Q62-Tier2!Q62-T2Remarketing!Q62,0),MAX(AboveHWM!Q62-'PNGC T2 Allocation'!Q62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!R62-Tier2!R62-T2Remarketing!R62,0),MAX(AboveHWM!R62-'PNGC T2 Allocation'!R62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!S62-Tier2!S62-T2Remarketing!S62,0),MAX(AboveHWM!S62-'PNGC T2 Allocation'!S62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!T62-Tier2!T62-T2Remarketing!T62,0),MAX(AboveHWM!T62-'PNGC T2 Allocation'!T62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!U62-Tier2!U62-T2Remarketing!U62,0),MAX(AboveHWM!U62-'PNGC T2 Allocation'!U62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!V62-Tier2!V62-T2Remarketing!V62,0),MAX(AboveHWM!V62-'PNGC T2 Allocation'!V62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!W62-Tier2!W62-T2Remarketing!W62,0),MAX(AboveHWM!W62-'PNGC T2 Allocation'!W62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!X62-Tier2!X62-T2Remarketing!X62,0),MAX(AboveHWM!X62-'PNGC T2 Allocation'!X62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!Y62-Tier2!Y62-T2Remarketing!Y62,0),MAX(AboveHWM!Y62-'PNGC T2 Allocation'!Y62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!Z62-Tier2!Z62-T2Remarketing!Z62,0),MAX(AboveHWM!Z62-'PNGC T2 Allocation'!Z62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!AA62-Tier2!AA62-T2Remarketing!AA62,0),MAX(AboveHWM!AA62-'PNGC T2 Allocation'!AA62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!AB62-Tier2!AB62-T2Remarketing!AB62,0),MAX(AboveHWM!AB62-'PNGC T2 Allocation'!AB62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!AC62-Tier2!AC62-T2Remarketing!AC62,0),MAX(AboveHWM!AC62-'PNGC T2 Allocation'!AC62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!AD62-Tier2!AD62-T2Remarketing!AD62,0),MAX(AboveHWM!AD62-'PNGC T2 Allocation'!AD62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!AE62-Tier2!AE62-T2Remarketing!AE62,0),MAX(AboveHWM!AE62-'PNGC T2 Allocation'!AE62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!AF62-Tier2!AF62-T2Remarketing!AF62,0),MAX(AboveHWM!AF62-'PNGC T2 Allocation'!AF62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!AG62-Tier2!AG62-T2Remarketing!AG62,0),MAX(AboveHWM!AG62-'PNGC T2 Allocation'!AG62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!AH62-Tier2!AH62-T2Remarketing!AH62,0),MAX(AboveHWM!AH62-'PNGC T2 Allocation'!AH62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!AI62-Tier2!AI62-T2Remarketing!AI62,0),MAX(AboveHWM!AI62-'PNGC T2 Allocation'!AI62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!AJ62-Tier2!AJ62-T2Remarketing!AJ62,0),MAX(AboveHWM!AJ62-'PNGC T2 Allocation'!AJ62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!AK62-Tier2!AK62-T2Remarketing!AK62,0),MAX(AboveHWM!AK62-'PNGC T2 Allocation'!AK62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!AL62-Tier2!AL62-T2Remarketing!AL62,0),MAX(AboveHWM!AL62-'PNGC T2 Allocation'!AL62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!AM62-Tier2!AM62-T2Remarketing!AM62,0),MAX(AboveHWM!AM62-'PNGC T2 Allocation'!AM62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!AN62-Tier2!AN62-T2Remarketing!AN62,0),MAX(AboveHWM!AN62-'PNGC T2 Allocation'!AN62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!AO62-Tier2!AO62-T2Remarketing!AO62,0),MAX(AboveHWM!AO62-'PNGC T2 Allocation'!AO62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!AP62-Tier2!AP62-T2Remarketing!AP62,0),MAX(AboveHWM!AP62-'PNGC T2 Allocation'!AP62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!AQ62-Tier2!AQ62-T2Remarketing!AQ62,0),MAX(AboveHWM!AQ62-'PNGC T2 Allocation'!AQ62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!AR62-Tier2!AR62-T2Remarketing!AR62,0),MAX(AboveHWM!AR62-'PNGC T2 Allocation'!AR62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!AS62-Tier2!AS62-T2Remarketing!AS62,0),MAX(AboveHWM!AS62-'PNGC T2 Allocation'!AS62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!AT62-Tier2!AT62-T2Remarketing!AT62,0),MAX(AboveHWM!AT62-'PNGC T2 Allocation'!AT62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!AU62-Tier2!AU62-T2Remarketing!AU62,0),MAX(AboveHWM!AU62-'PNGC T2 Allocation'!AU62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!AV62-Tier2!AV62-T2Remarketing!AV62,0),MAX(AboveHWM!AV62-'PNGC T2 Allocation'!AV62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!AW62-Tier2!AW62-T2Remarketing!AW62,0),MAX(AboveHWM!AW62-'PNGC T2 Allocation'!AW62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!AX62-Tier2!AX62-T2Remarketing!AX62,0),MAX(AboveHWM!AX62-'PNGC T2 Allocation'!AX62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!AY62-Tier2!AY62-T2Remarketing!AY62,0),MAX(AboveHWM!AY62-'PNGC T2 Allocation'!AY62,0))","v":0}]
[null,10203,"Idaho County L & P",{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!D71-Tier2!D71-T2Remarketing!D71,0),MAX(AboveHWM!D71-'PNGC T2 Allocation'!D71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!E71-Tier2!E71-T2Remarketing!E71,0),MAX(AboveHWM!E71-'PNGC T2 Allocation'!E71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!F71-Tier2!F71-T2Remarketing!F71,0),MAX(AboveHWM!F71-'PNGC T2 Allocation'!F71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!G71-Tier2!G71-T2Remarketing!G71,0),MAX(AboveHWM!G71-'PNGC T2 Allocation'!G71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!H71-Tier2!H71-T2Remarketing!H71,0),MAX(AboveHWM!H71-'PNGC T2 Allocation'!H71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!I71-Tier2!I71-T2Remarketing!I71,0),MAX(AboveHWM!I71-'PNGC T2 Allocation'!I71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!J71-Tier2!J71-T2Remarketing!J71,0),MAX(AboveHWM!J71-'PNGC T2 Allocation'!J71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!K71-Tier2!K71-T2Remarketing!K71,0),MAX(AboveHWM!K71-'PNGC T2 Allocation'!K71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!L71-Tier2!L71-T2Remarketing!L71,0),MAX(AboveHWM!L71-'PNGC T2 Allocation'!L71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!M71-Tier2!M71-T2Remarketing!M71,0),MAX(AboveHWM!M71-'PNGC T2 Allocation'!M71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!N71-Tier2!N71-T2Remarketing!N71,0),MAX(AboveHWM!N71-'PNGC T2 Allocation'!N71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!O71-Tier2!O71-T2Remarketing!O71,0),MAX(AboveHWM!O71-'PNGC T2 Allocation'!O71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!P71-Tier2!P71-T2Remarketing!P71,0),MAX(AboveHWM!P71-'PNGC T2 Allocation'!P71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!Q71-Tier2!Q71-T2Remarketing!Q71,0),MAX(AboveHWM!Q71-'PNGC T2 Allocation'!Q71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!R71-Tier2!R71-T2Remarketing!R71,0),MAX(AboveHWM!R71-'PNGC T2 Allocation'!R71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!S71-Tier2!S71-T2Remarketing!S71,0),MAX(AboveHWM!S71-'PNGC T2 Allocation'!S71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!T71-Tier2!T71-T2Remarketing!T71,0),MAX(AboveHWM!T71-'PNGC T2 Allocation'!T71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!U71-Tier2!U71-T2Remarketing!U71,0),MAX(AboveHWM!U71-'PNGC T2 Allocation'!U71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!V71-Tier2!V71-T2Remarketing!V71,0),MAX(AboveHWM!V71-'PNGC T2 Allocation'!V71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!W71-Tier2!W71-T2Remarketing!W71,0),MAX(AboveHWM!W71-'PNGC T2 Allocation'!W71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!X71-Tier2!X71-T2Remarketing!X71,0),MAX(AboveHWM!X71-'PNGC T2 Allocation'!X71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!Y71-Tier2!Y71-T2Remarketing!Y71,0),MAX(AboveHWM!Y71-'PNGC T2 Allocation'!Y71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!Z71-Tier2!Z71-T2Remarketing!Z71,0),MAX(AboveHWM!Z71-'PNGC T2 Allocation'!Z71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!AA71-Tier2!AA71-T2Remarketing!AA71,0),MAX(AboveHWM!AA71-'PNGC T2 Allocation'!AA71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!AB71-Tier2!AB71-T2Remarketing!AB71,0),MAX(AboveHWM!AB71-'PNGC T2 Allocation'!AB71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!AC71-Tier2!AC71-T2Remarketing!AC71,0),MAX(AboveHWM!AC71-'PNGC T2 Allocation'!AC71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!AD71-Tier2!AD71-T2Remarketing!AD71,0),MAX(AboveHWM!AD71-'PNGC T2 Allocation'!AD71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!AE71-Tier2!AE71-T2Remarketing!AE71,0),MAX(AboveHWM!AE71-'PNGC T2 Allocation'!AE71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!AF71-Tier2!AF71-T2Remarketing!AF71,0),MAX(AboveHWM!AF71-'PNGC T2 Allocation'!AF71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!AG71-Tier2!AG71-T2Remarketing!AG71,0),MAX(AboveHWM!AG71-'PNGC T2 Allocation'!AG71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!AH71-Tier2!AH71-T2Remarketing!AH71,0),MAX(AboveHWM!AH71-'PNGC T2 Allocation'!AH71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!AI71-Tier2!AI71-T2Remarketing!AI71,0),MAX(AboveHWM!AI71-'PNGC T2 Allocation'!AI71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!AJ71-Tier2!AJ71-T2Remarketing!AJ71,0),MAX(AboveHWM!AJ71-'PNGC T2 Allocation'!AJ71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!AK71-Tier2!AK71-T2Remarketing!AK71,0),MAX(AboveHWM!AK71-'PNGC T2 Allocation'!AK71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!AL71-Tier2!AL71-T2Remarketing!AL71,0),MAX(AboveHWM!AL71-'PNGC T2 Allocation'!AL71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!AM71-Tier2!AM71-T2Remarketing!AM71,0),MAX(AboveHWM!AM71-'PNGC T2 Allocation'!AM71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!AN71-Tier2!AN71-T2Remarketing!AN71,0),MAX(AboveHWM!AN71-'PNGC T2 Allocation'!AN71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!AO71-Tier2!AO71-T2Remarketing!AO71,0),MAX(AboveHWM!AO71-'PNGC T2 Allocation'!AO71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!AP71-Tier2!AP71-T2Remarketing!AP71,0),MAX(AboveHWM!AP71-'PNGC T2 Allocation'!AP71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!AQ71-Tier2!AQ71-T2Remarketing!AQ71,0),MAX(AboveHWM!AQ71-'PNGC T2 Allocation'!AQ71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!AR71-Tier2!AR71-T2Remarketing!AR71,0),MAX(AboveHWM!AR71-'PNGC T2 Allocation'!AR71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!AS71-Tier2!AS71-T2Remarketing!AS71,0),MAX(AboveHWM!AS71-'PNGC T2 Allocation'!AS71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!AT71-Tier2!AT71-T2Remarketing!AT71,0),MAX(AboveHWM!AT71-'PNGC T2 Allocation'!AT71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!AU71-Tier2!AU71-T2Remarketing!AU71,0),MAX(AboveHWM!AU71-'PNGC T2 Allocation'!AU71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!AV71-Tier2!AV71-T2Remarketing!AV71,0),MAX(AboveHWM!AV71-'PNGC T2 Allocation'!AV71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!AW71-Tier2!AW71-T2Remarketing!AW71,0),MAX(AboveHWM!AW71-'PNGC T2 Allocation'!AW71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!AX71-Tier2!AX71-T2Remarketing!AX71,0),MAX(AboveHWM!AX71-'PNGC T2 Allocation'!AX71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!AY71-Tier2!AY71-T2Remarketing!AY71,0),MAX(AboveHWM!AY71-'PNGC T2 Allocation'!AY71,0))","v":0}]
[null,10204,"Idaho Falls Power",{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!D72-Tier2!D72-T2Remarketing!D72,0),MAX(AboveHWM!D72-'PNGC T2 Allocation'!D72,0))","v":0},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!E72-Tier2!E72-T2Remarketing!E72,0),MAX(AboveHWM!E72-'PNGC T2 Allocation'!E72,0))","v":0},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!F72-Tier2!F72-T2Remarketing!F72,0),MAX(AboveHWM!F72-'PNGC T2 Allocation'!F72,0))","v":0},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!G72-Tier2!G72-T2Remarketing!G72,0),MAX(AboveHWM!G72-'PNGC T2 Allocation'!G72,0))","v":0},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!H72-Tier2!H72-T2Remarketing!H72,0),MAX(AboveHWM!H72-'PNGC T2 Allocation'!H72,0))","v":0},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!I72-Tier2!I72-T2Remarketing!I72,0),MAX(AboveHWM!I72-'PNGC T2 Allocation'!I72,0))","v":0},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!J72-Tier2!J72-T2Remarketing!J72,0),MAX(AboveHWM!J72-'PNGC T2 Allocation'!J72,0))","v":0},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!K72-Tier2!K72-T2Remarketing!K72,0),MAX(AboveHWM!K72-'PNGC T2 Allocation'!K72,0))","v":0},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!L72-Tier2!L72-T2Remarketing!L72,0),MAX(AboveHWM!L72-'PNGC T2 Allocation'!L72,0))","v":0},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!M72-Tier2!M72-T2Remarketing!M72,0),MAX(AboveHWM!M72-'PNGC T2 Allocation'!M72,0))","v":0},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!N72-Tier2!N72-T2Remarketing!N72,0),MAX(AboveHWM!N72-'PNGC T2 Allocation'!N72,0))","v":0},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!O72-Tier2!O72-T2Remarketing!O72,0),MAX(AboveHWM!O72-'PNGC T2 Allocation'!O72,0))","v":0},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!P72-Tier2!P72-T2Remarketing!P72,0),MAX(AboveHWM!P72-'PNGC T2 Allocation'!P72,0))","v":0},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!Q72-Tier2!Q72-T2Remarketing!Q72,0),MAX(AboveHWM!Q72-'PNGC T2 Allocation'!Q72,0))","v":0},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!R72-Tier2!R72-T2Remarketing!R72,0),MAX(AboveHWM!R72-'PNGC T2 Allocation'!R72,0))","v":0},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!S72-Tier2!S72-T2Remarketing!S72,0),MAX(AboveHWM!S72-'PNGC T2 Allocation'!S72,0))","v":0},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!T72-Tier2!T72-T2Remarketing!T72,0),MAX(AboveHWM!T72-'PNGC T2 Allocation'!T72,0))","v":0},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!U72-Tier2!U72-T2Remarketing!U72,0),MAX(AboveHWM!U72-'PNGC T2 Allocation'!U72,0))","v":0},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!V72-Tier2!V72-T2Remarketing!V72,0),MAX(AboveHWM!V72-'PNGC T2 Allocation'!V72,0))","v":0},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!W72-Tier2!W72-T2Remarketing!W72,0),MAX(AboveHWM!W72-'PNGC T2 Allocation'!W72,0))","v":0},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!X72-Tier2!X72-T2Remarketing!X72,0),MAX(AboveHWM!X72-'PNGC T2 Allocation'!X72,0))","v":0},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!Y72-Tier2!Y72-T2Remarketing!Y72,0),MAX(AboveHWM!Y72-'PNGC T2 Allocation'!Y72,0))","v":0},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!Z72-Tier2!Z72-T2Remarketing!Z72,0),MAX(AboveHWM!Z72-'PNGC T2 Allocation'!Z72,0))","v":0},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!AA72-Tier2!AA72-T2Remarketing!AA72,0),MAX(AboveHWM!AA72-'PNGC T2 Allocation'!AA72,0))","v":0},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!AB72-Tier2!AB72-T2Remarketing!AB72,0),MAX(AboveHWM!AB72-'PNGC T2 Allocation'!AB72,0))","v":0},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!AC72-Tier2!AC72-T2Remarketing!AC72,0),MAX(AboveHWM!AC72-'PNGC T2 Allocation'!AC72,0))","v":0},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!AD72-Tier2!AD72-T2Remarketing!AD72,0),MAX(AboveHWM!AD72-'PNGC T2 Allocation'!AD72,0))","v":0},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!AE72-Tier2!AE72-T2Remarketing!AE72,0),MAX(AboveHWM!AE72-'PNGC T2 Allocation'!AE72,0))","v":0},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!AF72-Tier2!AF72-T2Remarketing!AF72,0),MAX(AboveHWM!AF72-'PNGC T2 Allocation'!AF72,0))","v":0},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!AG72-Tier2!AG72-T2Remarketing!AG72,0),MAX(AboveHWM!AG72-'PNGC T2 Allocation'!AG72,0))","v":0},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!AH72-Tier2!AH72-T2Remarketing!AH72,0),MAX(AboveHWM!AH72-'PNGC T2 Allocation'!AH72,0))","v":0},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!AI72-Tier2!AI72-T2Remarketing!AI72,0),MAX(AboveHWM!AI72-'PNGC T2 Allocation'!AI72,0))","v":0},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!AJ72-Tier2!AJ72-T2Remarketing!AJ72,0),MAX(AboveHWM!AJ72-'PNGC T2 Allocation'!AJ72,0))","v":0},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!AK72-Tier2!AK72-T2Remarketing!AK72,0),MAX(AboveHWM!AK72-'PNGC T2 Allocation'!AK72,0))","v":0},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!AL72-Tier2!AL72-T2Remarketing!AL72,0),MAX(AboveHWM!AL72-'PNGC T2 Allocation'!AL72,0))","v":0},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!AM72-Tier2!AM72-T2Remarketing!AM72,0),MAX(AboveHWM!AM72-'PNGC T2 Allocation'!AM72,0))","v":0},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!AN72-Tier2!AN72-T2Remarketing!AN72,0),MAX(AboveHWM!AN72-'PNGC T2 Allocation'!AN72,0))","v":0},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!AO72-Tier2!AO72-T2Remarketing!AO72,0),MAX(AboveHWM!AO72-'PNGC T2 Allocation'!AO72,0))","v":0},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!AP72-Tier2!AP72-T2Remarketing!AP72,0),MAX(AboveHWM!AP72-'PNGC T2 Allocation'!AP72,0))","v":0},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!AQ72-Tier2!AQ72-T2Remarketing!AQ72,0),MAX(AboveHWM!AQ72-'PNGC T2 Allocation'!AQ72,0))","v":0},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!AR72-Tier2!AR72-T2Remarketing!AR72,0),MAX(AboveHWM!AR72-'PNGC T2 Allocation'!AR72,0))","v":0},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!AS72-Tier2!AS72-T2Remarketing!AS72,0),MAX(AboveHWM!AS72-'PNGC T2 Allocation'!AS72,0))","v":0},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!AT72-Tier2!AT72-T2Remarketing!AT72,0),MAX(AboveHWM!AT72-'PNGC T2 Allocation'!AT72,0))","v":0},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!AU72-Tier2!AU72-T2Remarketing!AU72,0),MAX(AboveHWM!AU72-'PNGC T2 Allocation'!AU72,0))","v":0},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!AV72-Tier2!AV72-T2Remarketing!AV72,0),MAX(AboveHWM!AV72-'PNGC T2 Allocation'!AV72,0))","v":0},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!AW72-Tier2!AW72-T2Remarketing!AW72,0),MAX(AboveHWM!AW72-'PNGC T2 Allocation'!AW72,0))","v":0},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!AX72-Tier2!AX72-T2Remarketing!AX72,0),MAX(AboveHWM!AX72-'PNGC T2 Allocation'!AX72,0))","v":0},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!AY72-Tier2!AY72-T2Remarketing!AY72,0),MAX(AboveHWM!AY72-'PNGC T2 Allocation'!AY72,0))","v":0}]
[null,10242,"Lost River Elec Coop",{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!D81-Tier2!D81-T2Remarketing!D81,0),MAX(AboveHWM!D81-'PNGC T2 Allocation'!D81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!E81-Tier2!E81-T2Remarketing!E81,0),MAX(AboveHWM!E81-'PNGC T2 Allocation'!E81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!F81-Tier2!F81-T2Remarketing!F81,0),MAX(AboveHWM!F81-'PNGC T2 Allocation'!F81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!G81-Tier2!G81-T2Remarketing!G81,0),MAX(AboveHWM!G81-'PNGC T2 Allocation'!G81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!H81-Tier2!H81-T2Remarketing!H81,0),MAX(AboveHWM!H81-'PNGC T2 Allocation'!H81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!I81-Tier2!I81-T2Remarketing!I81,0),MAX(AboveHWM!I81-'PNGC T2 Allocation'!I81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!J81-Tier2!J81-T2Remarketing!J81,0),MAX(AboveHWM!J81-'PNGC T2 Allocation'!J81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!K81-Tier2!K81-T2Remarketing!K81,0),MAX(AboveHWM!K81-'PNGC T2 Allocation'!K81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!L81-Tier2!L81-T2Remarketing!L81,0),MAX(AboveHWM!L81-'PNGC T2 Allocation'!L81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!M81-Tier2!M81-T2Remarketing!M81,0),MAX(AboveHWM!M81-'PNGC T2 Allocation'!M81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!N81-Tier2!N81-T2Remarketing!N81,0),MAX(AboveHWM!N81-'PNGC T2 Allocation'!N81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!O81-Tier2!O81-T2Remarketing!O81,0),MAX(AboveHWM!O81-'PNGC T2 Allocation'!O81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!P81-Tier2!P81-T2Remarketing!P81,0),MAX(AboveHWM!P81-'PNGC T2 Allocation'!P81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!Q81-Tier2!Q81-T2Remarketing!Q81,0),MAX(AboveHWM!Q81-'PNGC T2 Allocation'!Q81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!R81-Tier2!R81-T2Remarketing!R81,0),MAX(AboveHWM!R81-'PNGC T2 Allocation'!R81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!S81-Tier2!S81-T2Remarketing!S81,0),MAX(AboveHWM!S81-'PNGC T2 Allocation'!S81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!T81-Tier2!T81-T2Remarketing!T81,0),MAX(AboveHWM!T81-'PNGC T2 Allocation'!T81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!U81-Tier2!U81-T2Remarketing!U81,0),MAX(AboveHWM!U81-'PNGC T2 Allocation'!U81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!V81-Tier2!V81-T2Remarketing!V81,0),MAX(AboveHWM!V81-'PNGC T2 Allocation'!V81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!W81-Tier2!W81-T2Remarketing!W81,0),MAX(AboveHWM!W81-'PNGC T2 Allocation'!W81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!X81-Tier2!X81-T2Remarketing!X81,0),MAX(AboveHWM!X81-'PNGC T2 Allocation'!X81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!Y81-Tier2!Y81-T2Remarketing!Y81,0),MAX(AboveHWM!Y81-'PNGC T2 Allocation'!Y81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!Z81-Tier2!Z81-T2Remarketing!Z81,0),MAX(AboveHWM!Z81-'PNGC T2 Allocation'!Z81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!AA81-Tier2!AA81-T2Remarketing!AA81,0),MAX(AboveHWM!AA81-'PNGC T2 Allocation'!AA81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!AB81-Tier2!AB81-T2Remarketing!AB81,0),MAX(AboveHWM!AB81-'PNGC T2 Allocation'!AB81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!AC81-Tier2!AC81-T2Remarketing!AC81,0),MAX(AboveHWM!AC81-'PNGC T2 Allocation'!AC81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!AD81-Tier2!AD81-T2Remarketing!AD81,0),MAX(AboveHWM!AD81-'PNGC T2 Allocation'!AD81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!AE81-Tier2!AE81-T2Remarketing!AE81,0),MAX(AboveHWM!AE81-'PNGC T2 Allocation'!AE81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!AF81-Tier2!AF81-T2Remarketing!AF81,0),MAX(AboveHWM!AF81-'PNGC T2 Allocation'!AF81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!AG81-Tier2!AG81-T2Remarketing!AG81,0),MAX(AboveHWM!AG81-'PNGC T2 Allocation'!AG81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!AH81-Tier2!AH81-T2Remarketing!AH81,0),MAX(AboveHWM!AH81-'PNGC T2 Allocation'!AH81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!AI81-Tier2!AI81-T2Remarketing!AI81,0),MAX(AboveHWM!AI81-'PNGC T2 Allocation'!AI81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!AJ81-Tier2!AJ81-T2Remarketing!AJ81,0),MAX(AboveHWM!AJ81-'PNGC T2 Allocation'!AJ81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!AK81-Tier2!AK81-T2Remarketing!AK81,0),MAX(AboveHWM!AK81-'PNGC T2 Allocation'!AK81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!AL81-Tier2!AL81-T2Remarketing!AL81,0),MAX(AboveHWM!AL81-'PNGC T2 Allocation'!AL81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!AM81-Tier2!AM81-T2Remarketing!AM81,0),MAX(AboveHWM!AM81-'PNGC T2 Allocation'!AM81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!AN81-Tier2!AN81-T2Remarketing!AN81,0),MAX(AboveHWM!AN81-'PNGC T2 Allocation'!AN81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!AO81-Tier2!AO81-T2Remarketing!AO81,0),MAX(AboveHWM!AO81-'PNGC T2 Allocation'!AO81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!AP81-Tier2!AP81-T2Remarketing!AP81,0),MAX(AboveHWM!AP81-'PNGC T2 Allocation'!AP81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!AQ81-Tier2!AQ81-T2Remarketing!AQ81,0),MAX(AboveHWM!AQ81-'PNGC T2 Allocation'!AQ81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!AR81-Tier2!AR81-T2Remarketing!AR81,0),MAX(AboveHWM!AR81-'PNGC T2 Allocation'!AR81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!AS81-Tier2!AS81-T2Remarketing!AS81,0),MAX(AboveHWM!AS81-'PNGC T2 Allocation'!AS81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!AT81-Tier2!AT81-T2Remarketing!AT81,0),MAX(AboveHWM!AT81-'PNGC T2 Allocation'!AT81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!AU81-Tier2!AU81-T2Remarketing!AU81,0),MAX(AboveHWM!AU81-'PNGC T2 Allocation'!AU81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!AV81-Tier2!AV81-T2Remarketing!AV81,0),MAX(AboveHWM!AV81-'PNGC T2 Allocation'!AV81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!AW81-Tier2!AW81-T2Remarketing!AW81,0),MAX(AboveHWM!AW81-'PNGC T2 Allocation'!AW81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!AX81-Tier2!AX81-T2Remarketing!AX81,0),MAX(AboveHWM!AX81-'PNGC T2 Allocation'!AX81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!AY81-Tier2!AY81-T2Remarketing!AY81,0),MAX(AboveHWM!AY81-'PNGC T2 Allocation'!AY81,0))","v":0}]
[null,10278,"Northern Lights",{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!D90-Tier2!D90-T2Remarketing!D90,0),MAX(AboveHWM!D90-'PNGC T2 Allocation'!D90,0))","v":387.10941326280727},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!E90-Tier2!E90-T2Remarketing!E90,0),MAX(AboveHWM!E90-'PNGC T2 Allocation'!E90,0))","v":305.22088353413653},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!F90-Tier2!F90-T2Remarketing!F90,0),MAX(AboveHWM!F90-'PNGC T2 Allocation'!F90,0))","v":372.22058967577641},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!G90-Tier2!G90-T2Remarketing!G90,0),MAX(AboveHWM!G90-'PNGC T2 Allocation'!G90,0))","v":298.70702321481053},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!H90-Tier2!H90-T2Remarketing!H90,0),MAX(AboveHWM!H90-'PNGC T2 Allocation'!H90,0))","v":372.22058967577641},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!I90-Tier2!I90-T2Remarketing!I90,0),MAX(AboveHWM!I90-'PNGC T2 Allocation'!I90,0))","v":320.10970712116762},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!J90-Tier2!J90-T2Remarketing!J90,0),MAX(AboveHWM!J90-'PNGC T2 Allocation'!J90,0))","v":387.10941326280727},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!K90-Tier2!K90-T2Remarketing!K90,0),MAX(AboveHWM!K90-'PNGC T2 Allocation'!K90,0))","v":305.22088353413653},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!L90-Tier2!L90-T2Remarketing!L90,0),MAX(AboveHWM!L90-'PNGC T2 Allocation'!L90,0))","v":372.22058967577641},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!M90-Tier2!M90-T2Remarketing!M90,0),MAX(AboveHWM!M90-'PNGC T2 Allocation'!M90,0))","v":275.44323636007448},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!N90-Tier2!N90-T2Remarketing!N90,0),MAX(AboveHWM!N90-'PNGC T2 Allocation'!N90,0))","v":387.10941326280727},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!O90-Tier2!O90-T2Remarketing!O90,0),MAX(AboveHWM!O90-'PNGC T2 Allocation'!O90,0))","v":304.2903320599471},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!P90-Tier2!P90-T2Remarketing!P90,0),MAX(AboveHWM!P90-'PNGC T2 Allocation'!P90,0))","v":387.10941326280727},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!Q90-Tier2!Q90-T2Remarketing!Q90,0),MAX(AboveHWM!Q90-'PNGC T2 Allocation'!Q90,0))","v":282.88764815359013},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!R90-Tier2!R90-T2Remarketing!R90,0),MAX(AboveHWM!R90-'PNGC T2 Allocation'!R90,0))","v":387.10941326280727},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!S90-Tier2!S90-T2Remarketing!S90,0),MAX(AboveHWM!S90-'PNGC T2 Allocation'!S90,0))","v":305.22088353413653},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!T90-Tier2!T90-T2Remarketing!T90,0),MAX(AboveHWM!T90-'PNGC T2 Allocation'!T90,0))","v":372.22058967577641},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!U90-Tier2!U90-T2Remarketing!U90,0),MAX(AboveHWM!U90-'PNGC T2 Allocation'!U90,0))","v":297.77647174062122},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!V90-Tier2!V90-T2Remarketing!V90,0),MAX(AboveHWM!V90-'PNGC T2 Allocation'!V90,0))","v":387.10941326280727},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!W90-Tier2!W90-T2Remarketing!W90,0),MAX(AboveHWM!W90-'PNGC T2 Allocation'!W90,0))","v":305.22088353413653},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!X90-Tier2!X90-T2Remarketing!X90,0),MAX(AboveHWM!X90-'PNGC T2 Allocation'!X90,0))","v":401.99823684983835},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!Y90-Tier2!Y90-T2Remarketing!Y90,0),MAX(AboveHWM!Y90-'PNGC T2 Allocation'!Y90,0))","v":290.33205994710556},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!Z90-Tier2!Z90-T2Remarketing!Z90,0),MAX(AboveHWM!Z90-'PNGC T2 Allocation'!Z90,0))","v":357.3317660887451},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!AA90-Tier2!AA90-T2Remarketing!AA90,0),MAX(AboveHWM!AA90-'PNGC T2 Allocation'!AA90,0))","v":312.66529532765207},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!AB90-Tier2!AB90-T2Remarketing!AB90,0),MAX(AboveHWM!AB90-'PNGC T2 Allocation'!AB90,0))","v":423.34722408925927},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!AC90-Tier2!AC90-T2Remarketing!AC90,0),MAX(AboveHWM!AC90-'PNGC T2 Allocation'!AC90,0))","v":305.75077295335404},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!AD90-Tier2!AD90-T2Remarketing!AD90,0),MAX(AboveHWM!AD90-'PNGC T2 Allocation'!AD90,0))","v":391.9881704530178},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!AE90-Tier2!AE90-T2Remarketing!AE90,0),MAX(AboveHWM!AE90-'PNGC T2 Allocation'!AE90,0))","v":314.57050678854671},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!AF90-Tier2!AF90-T2Remarketing!AF90,0),MAX(AboveHWM!AF90-'PNGC T2 Allocation'!AF90,0))","v":391.9881704530178},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!AG90-Tier2!AG90-T2Remarketing!AG90,0),MAX(AboveHWM!AG90-'PNGC T2 Allocation'!AG90,0))","v":337.10982658959551},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!AH90-Tier2!AH90-T2Remarketing!AH90,0),MAX(AboveHWM!AH90-'PNGC T2 Allocation'!AH90,0))","v":407.66769727113842},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!AI90-Tier2!AI90-T2Remarketing!AI90,0),MAX(AboveHWM!AI90-'PNGC T2 Allocation'!AI90,0))","v":321.43029977147467},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!AJ90-Tier2!AJ90-T2Remarketing!AJ90,0),MAX(AboveHWM!AJ90-'PNGC T2 Allocation'!AJ90,0))","v":376.30864363489695},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!AK90-Tier2!AK90-T2Remarketing!AK90,0),MAX(AboveHWM!AK90-'PNGC T2 Allocation'!AK90,0))","v":282.23148272617289},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!AL90-Tier2!AL90-T2Remarketing!AL90,0),MAX(AboveHWM!AL90-'PNGC T2 Allocation'!AL90,0))","v":407.66769727113842},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!AM90-Tier2!AM90-T2Remarketing!AM90,0),MAX(AboveHWM!AM90-'PNGC T2 Allocation'!AM90,0))","v":320.45032934534197},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!AN90-Tier2!AN90-T2Remarketing!AN90,0),MAX(AboveHWM!AN90-'PNGC T2 Allocation'!AN90,0))","v":407.66769727113842},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!AO90-Tier2!AO90-T2Remarketing!AO90,0),MAX(AboveHWM!AO90-'PNGC T2 Allocation'!AO90,0))","v":297.91100954429362},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!AP90-Tier2!AP90-T2Remarketing!AP90,0),MAX(AboveHWM!AP90-'PNGC T2 Allocation'!AP90,0))","v":407.66769727113842},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!AQ90-Tier2!AQ90-T2Remarketing!AQ90,0),MAX(AboveHWM!AQ90-'PNGC T2 Allocation'!AQ90,0))","v":321.43029977147467},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!AR90-Tier2!AR90-T2Remarketing!AR90,0),MAX(AboveHWM!AR90-'PNGC T2 Allocation'!AR90,0))","v":391.9881704530178},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!AS90-Tier2!AS90-T2Remarketing!AS90,0),MAX(AboveHWM!AS90-'PNGC T2 Allocation'!AS90,0))","v":313.59053636241424},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!AT90-Tier2!AT90-T2Remarketing!AT90,0),MAX(AboveHWM!AT90-'PNGC T2 Allocation'!AT90,0))","v":407.66769727113842},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!AU90-Tier2!AU90-T2Remarketing!AU90,0),MAX(AboveHWM!AU90-'PNGC T2 Allocation'!AU90,0))","v":321.43029977147467},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!AV90-Tier2!AV90-T2Remarketing!AV90,0),MAX(AboveHWM!AV90-'PNGC T2 Allocation'!AV90,0))","v":407.66769727113842},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!AW90-Tier2!AW90-T2Remarketing!AW90,0),MAX(AboveHWM!AW90-'PNGC T2 Allocation'!AW90,0))","v":321.43029977147467},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!AX90-Tier2!AX90-T2Remarketing!AX90,0),MAX(AboveHWM!AX90-'PNGC T2 Allocation'!AX90,0))","v":391.9881704530178},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!AY90-Tier2!AY90-T2Remarketing!AY90,0),MAX(AboveHWM!AY90-'PNGC T2 Allocation'!AY90,0))","v":313.59053636241424}]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!D99-Tier2!D99-T2Remarketing!D99,0),MAX(AboveHWM!D99-'PNGC T2 Allocation'!D99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!E99-Tier2!E99-T2Remarketing!E99,0),MAX(AboveHWM!E99-'PNGC T2 Allocation'!E99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!F99-Tier2!F99-T2Remarketing!F99,0),MAX(AboveHWM!F99-'PNGC T2 Allocation'!F99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!G99-Tier2!G99-T2Remarketing!G99,0),MAX(AboveHWM!G99-'PNGC T2 Allocation'!G99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!H99-Tier2!H99-T2Remarketing!H99,0),MAX(AboveHWM!H99-'PNGC T2 Allocation'!H99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!I99-Tier2!I99-T2Remarketing!I99,0),MAX(AboveHWM!I99-'PNGC T2 Allocation'!I99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!J99-Tier2!J99-T2Remarketing!J99,0),MAX(AboveHWM!J99-'PNGC T2 Allocation'!J99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!K99-Tier2!K99-T2Remarketing!K99,0),MAX(AboveHWM!K99-'PNGC T2 Allocation'!K99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!L99-Tier2!L99-T2Remarketing!L99,0),MAX(AboveHWM!L99-'PNGC T2 Allocation'!L99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!M99-Tier2!M99-T2Remarketing!M99,0),MAX(AboveHWM!M99-'PNGC T2 Allocation'!M99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!N99-Tier2!N99-T2Remarketing!N99,0),MAX(AboveHWM!N99-'PNGC T2 Allocation'!N99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!O99-Tier2!O99-T2Remarketing!O99,0),MAX(AboveHWM!O99-'PNGC T2 Allocation'!O99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!P99-Tier2!P99-T2Remarketing!P99,0),MAX(AboveHWM!P99-'PNGC T2 Allocation'!P99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!Q99-Tier2!Q99-T2Remarketing!Q99,0),MAX(AboveHWM!Q99-'PNGC T2 Allocation'!Q99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!R99-Tier2!R99-T2Remarketing!R99,0),MAX(AboveHWM!R99-'PNGC T2 Allocation'!R99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!S99-Tier2!S99-T2Remarketing!S99,0),MAX(AboveHWM!S99-'PNGC T2 Allocation'!S99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!T99-Tier2!T99-T2Remarketing!T99,0),MAX(AboveHWM!T99-'PNGC T2 Allocation'!T99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!U99-Tier2!U99-T2Remarketing!U99,0),MAX(AboveHWM!U99-'PNGC T2 Allocation'!U99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!V99-Tier2!V99-T2Remarketing!V99,0),MAX(AboveHWM!V99-'PNGC T2 Allocation'!V99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!W99-Tier2!W99-T2Remarketing!W99,0),MAX(AboveHWM!W99-'PNGC T2 Allocation'!W99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!X99-Tier2!X99-T2Remarketing!X99,0),MAX(AboveHWM!X99-'PNGC T2 Allocation'!X99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!Y99-Tier2!Y99-T2Remarketing!Y99,0),MAX(AboveHWM!Y99-'PNGC T2 Allocation'!Y99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!Z99-Tier2!Z99-T2Remarketing!Z99,0),MAX(AboveHWM!Z99-'PNGC T2 Allocation'!Z99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!AA99-Tier2!AA99-T2Remarketing!AA99,0),MAX(AboveHWM!AA99-'PNGC T2 Allocation'!AA99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!AB99-Tier2!AB99-T2Remarketing!AB99,0),MAX(AboveHWM!AB99-'PNGC T2 Allocation'!AB99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!AC99-Tier2!AC99-T2Remarketing!AC99,0),MAX(AboveHWM!AC99-'PNGC T2 Allocation'!AC99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!AD99-Tier2!AD99-T2Remarketing!AD99,0),MAX(AboveHWM!AD99-'PNGC T2 Allocation'!AD99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!AE99-Tier2!AE99-T2Remarketing!AE99,0),MAX(AboveHWM!AE99-'PNGC T2 Allocation'!AE99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!AF99-Tier2!AF99-T2Remarketing!AF99,0),MAX(AboveHWM!AF99-'PNGC T2 Allocation'!AF99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!AG99-Tier2!AG99-T2Remarketing!AG99,0),MAX(AboveHWM!AG99-'PNGC T2 Allocation'!AG99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!AH99-Tier2!AH99-T2Remarketing!AH99,0),MAX(AboveHWM!AH99-'PNGC T2 Allocation'!AH99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!AI99-Tier2!AI99-T2Remarketing!AI99,0),MAX(AboveHWM!AI99-'PNGC T2 Allocation'!AI99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!AJ99-Tier2!AJ99-T2Remarketing!AJ99,0),MAX(AboveHWM!AJ99-'PNGC T2 Allocation'!AJ99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!AK99-Tier2!AK99-T2Remarketing!AK99,0),MAX(AboveHWM!AK99-'PNGC T2 Allocation'!AK99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!AL99-Tier2!AL99-T2Remarketing!AL99,0),MAX(AboveHWM!AL99-'PNGC T2 Allocation'!AL99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!AM99-Tier2!AM99-T2Remarketing!AM99,0),MAX(AboveHWM!AM99-'PNGC T2 Allocation'!AM99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!AN99-Tier2!AN99-T2Remarketing!AN99,0),MAX(AboveHWM!AN99-'PNGC T2 Allocation'!AN99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!AO99-Tier2!AO99-T2Remarketing!AO99,0),MAX(AboveHWM!AO99-'PNGC T2 Allocation'!AO99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!AP99-Tier2!AP99-T2Remarketing!AP99,0),MAX(AboveHWM!AP99-'PNGC T2 Allocation'!AP99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!AQ99-Tier2!AQ99-T2Remarketing!AQ99,0),MAX(AboveHWM!AQ99-'PNGC T2 Allocation'!AQ99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!AR99-Tier2!AR99-T2Remarketing!AR99,0),MAX(AboveHWM!AR99-'PNGC T2 Allocation'!AR99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!AS99-Tier2!AS99-T2Remarketing!AS99,0),MAX(AboveHWM!AS99-'PNGC T2 Allocation'!AS99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!AT99-Tier2!AT99-T2Remarketing!AT99,0),MAX(AboveHWM!AT99-'PNGC T2 Allocation'!AT99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!AU99-Tier2!AU99-T2Remarketing!AU99,0),MAX(AboveHWM!AU99-'PNGC T2 Allocation'!AU99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!AV99-Tier2!AV99-T2Remarketing!AV99,0),MAX(AboveHWM!AV99-'PNGC T2 Allocation'!AV99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!AW99-Tier2!AW99-T2Remarketing!AW99,0),MAX(AboveHWM!AW99-'PNGC T2 Allocation'!AW99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!AX99-Tier2!AX99-T2Remarketing!AX99,0),MAX(AboveHWM!AX99-'PNGC T2 Allocation'!AX99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!AY99-Tier2!AY99-T2Remarketing!AY99,0),MAX(AboveHWM!AY99-'PNGC T2 Allocation'!AY99,0))","v":0}]
[null,10352,"Skamania County PUD #1",{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!D108-Tier2!D108-T2Remarketing!D108,0),MAX(AboveHWM!D108-'PNGC T2 Allocation'!D108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!E108-Tier2!E108-T2Remarketing!E108,0),MAX(AboveHWM!E108-'PNGC T2 Allocation'!E108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!F108-Tier2!F108-T2Remarketing!F108,0),MAX(AboveHWM!F108-'PNGC T2 Allocation'!F108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!G108-Tier2!G108-T2Remarketing!G108,0),MAX(AboveHWM!G108-'PNGC T2 Allocation'!G108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!H108-Tier2!H108-T2Remarketing!H108,0),MAX(AboveHWM!H108-'PNGC T2 Allocation'!H108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!I108-Tier2!I108-T2Remarketing!I108,0),MAX(AboveHWM!I108-'PNGC T2 Allocation'!I108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!J108-Tier2!J108-T2Remarketing!J108,0),MAX(AboveHWM!J108-'PNGC T2 Allocation'!J108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!K108-Tier2!K108-T2Remarketing!K108,0),MAX(AboveHWM!K108-'PNGC T2 Allocation'!K108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!L108-Tier2!L108-T2Remarketing!L108,0),MAX(AboveHWM!L108-'PNGC T2 Allocation'!L108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!M108-Tier2!M108-T2Remarketing!M108,0),MAX(AboveHWM!M108-'PNGC T2 Allocation'!M108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!N108-Tier2!N108-T2Remarketing!N108,0),MAX(AboveHWM!N108-'PNGC T2 Allocation'!N108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!O108-Tier2!O108-T2Remarketing!O108,0),MAX(AboveHWM!O108-'PNGC T2 Allocation'!O108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!P108-Tier2!P108-T2Remarketing!P108,0),MAX(AboveHWM!P108-'PNGC T2 Allocation'!P108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!Q108-Tier2!Q108-T2Remarketing!Q108,0),MAX(AboveHWM!Q108-'PNGC T2 Allocation'!Q108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!R108-Tier2!R108-T2Remarketing!R108,0),MAX(AboveHWM!R108-'PNGC T2 Allocation'!R108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!S108-Tier2!S108-T2Remarketing!S108,0),MAX(AboveHWM!S108-'PNGC T2 Allocation'!S108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!T108-Tier2!T108-T2Remarketing!T108,0),MAX(AboveHWM!T108-'PNGC T2 Allocation'!T108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!U108-Tier2!U108-T2Remarketing!U108,0),MAX(AboveHWM!U108-'PNGC T2 Allocation'!U108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!V108-Tier2!V108-T2Remarketing!V108,0),MAX(AboveHWM!V108-'PNGC T2 Allocation'!V108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!W108-Tier2!W108-T2Remarketing!W108,0),MAX(AboveHWM!W108-'PNGC T2 Allocation'!W108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!X108-Tier2!X108-T2Remarketing!X108,0),MAX(AboveHWM!X108-'PNGC T2 Allocation'!X108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!Y108-Tier2!Y108-T2Remarketing!Y108,0),MAX(AboveHWM!Y108-'PNGC T2 Allocation'!Y108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!Z108-Tier2!Z108-T2Remarketing!Z108,0),MAX(AboveHWM!Z108-'PNGC T2 Allocation'!Z108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!AA108-Tier2!AA108-T2Remarketing!AA108,0),MAX(AboveHWM!AA108-'PNGC T2 Allocation'!AA108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!AB108-Tier2!AB108-T2Remarketing!AB108,0),MAX(AboveHWM!AB108-'PNGC T2 Allocation'!AB108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!AC108-Tier2!AC108-T2Remarketing!AC108,0),MAX(AboveHWM!AC108-'PNGC T2 Allocation'!AC108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!AD108-Tier2!AD108-T2Remarketing!AD108,0),MAX(AboveHWM!AD108-'PNGC T2 Allocation'!AD108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!AE108-Tier2!AE108-T2Remarketing!AE108,0),MAX(AboveHWM!AE108-'PNGC T2 Allocation'!AE108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!AF108-Tier2!AF108-T2Remarketing!AF108,0),MAX(AboveHWM!AF108-'PNGC T2 Allocation'!AF108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!AG108-Tier2!AG108-T2Remarketing!AG108,0),MAX(AboveHWM!AG108-'PNGC T2 Allocation'!AG108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!AH108-Tier2!AH108-T2Remarketing!AH108,0),MAX(AboveHWM!AH108-'PNGC T2 Allocation'!AH108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!AI108-Tier2!AI108-T2Remarketing!AI108,0),MAX(AboveHWM!AI108-'PNGC T2 Allocation'!AI108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!AJ108-Tier2!AJ108-T2Remarketing!AJ108,0),MAX(AboveHWM!AJ108-'PNGC T2 Allocation'!AJ108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!AK108-Tier2!AK108-T2Remarketing!AK108,0),MAX(AboveHWM!AK108-'PNGC T2 Allocation'!AK108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!AL108-Tier2!AL108-T2Remarketing!AL108,0),MAX(AboveHWM!AL108-'PNGC T2 Allocation'!AL108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!AM108-Tier2!AM108-T2Remarketing!AM108,0),MAX(AboveHWM!AM108-'PNGC T2 Allocation'!AM108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!AN108-Tier2!AN108-T2Remarketing!AN108,0),MAX(AboveHWM!AN108-'PNGC T2 Allocation'!AN108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!AO108-Tier2!AO108-T2Remarketing!AO108,0),MAX(AboveHWM!AO108-'PNGC T2 Allocation'!AO108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!AP108-Tier2!AP108-T2Remarketing!AP108,0),MAX(AboveHWM!AP108-'PNGC T2 Allocation'!AP108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!AQ108-Tier2!AQ108-T2Remarketing!AQ108,0),MAX(AboveHWM!AQ108-'PNGC T2 Allocation'!AQ108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!AR108-Tier2!AR108-T2Remarketing!AR108,0),MAX(AboveHWM!AR108-'PNGC T2 Allocation'!AR108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!AS108-Tier2!AS108-T2Remarketing!AS108,0),MAX(AboveHWM!AS108-'PNGC T2 Allocation'!AS108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!AT108-Tier2!AT108-T2Remarketing!AT108,0),MAX(AboveHWM!AT108-'PNGC T2 Allocation'!AT108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!AU108-Tier2!AU108-T2Remarketing!AU108,0),MAX(AboveHWM!AU108-'PNGC T2 Allocation'!AU108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!AV108-Tier2!AV108-T2Remarketing!AV108,0),MAX(AboveHWM!AV108-'PNGC T2 Allocation'!AV108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!AW108-Tier2!AW108-T2Remarketing!AW108,0),MAX(AboveHWM!AW108-'PNGC T2 Allocation'!AW108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!AX108-Tier2!AX108-T2Remarketing!AX108,0),MAX(AboveHWM!AX108-'PNGC T2 Allocation'!AX108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!AY108-Tier2!AY108-T2Remarketing!AY108,0),MAX(AboveHWM!AY108-'PNGC T2 Allocation'!AY108,0))","v":0}]
[null,10379,"Steilacoom, Town of",{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!D117-Tier2!D117-T2Remarketing!D117,0),MAX(AboveHWM!D117-'PNGC T2 Allocation'!D117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!E117-Tier2!E117-T2Remarketing!E117,0),MAX(AboveHWM!E117-'PNGC T2 Allocation'!E117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!F117-Tier2!F117-T2Remarketing!F117,0),MAX(AboveHWM!F117-'PNGC T2 Allocation'!F117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!G117-Tier2!G117-T2Remarketing!G117,0),MAX(AboveHWM!G117-'PNGC T2 Allocation'!G117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!H117-Tier2!H117-T2Remarketing!H117,0),MAX(AboveHWM!H117-'PNGC T2 Allocation'!H117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!I117-Tier2!I117-T2Remarketing!I117,0),MAX(AboveHWM!I117-'PNGC T2 Allocation'!I117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!J117-Tier2!J117-T2Remarketing!J117,0),MAX(AboveHWM!J117-'PNGC T2 Allocation'!J117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!K117-Tier2!K117-T2Remarketing!K117,0),MAX(AboveHWM!K117-'PNGC T2 Allocation'!K117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!L117-Tier2!L117-T2Remarketing!L117,0),MAX(AboveHWM!L117-'PNGC T2 Allocation'!L117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!M117-Tier2!M117-T2Remarketing!M117,0),MAX(AboveHWM!M117-'PNGC T2 Allocation'!M117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!N117-Tier2!N117-T2Remarketing!N117,0),MAX(AboveHWM!N117-'PNGC T2 Allocation'!N117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!O117-Tier2!O117-T2Remarketing!O117,0),MAX(AboveHWM!O117-'PNGC T2 Allocation'!O117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!P117-Tier2!P117-T2Remarketing!P117,0),MAX(AboveHWM!P117-'PNGC T2 Allocation'!P117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!Q117-Tier2!Q117-T2Remarketing!Q117,0),MAX(AboveHWM!Q117-'PNGC T2 Allocation'!Q117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!R117-Tier2!R117-T2Remarketing!R117,0),MAX(AboveHWM!R117-'PNGC T2 Allocation'!R117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!S117-Tier2!S117-T2Remarketing!S117,0),MAX(AboveHWM!S117-'PNGC T2 Allocation'!S117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!T117-Tier2!T117-T2Remarketing!T117,0),MAX(AboveHWM!T117-'PNGC T2 Allocation'!T117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!U117-Tier2!U117-T2Remarketing!U117,0),MAX(AboveHWM!U117-'PNGC T2 Allocation'!U117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!V117-Tier2!V117-T2Remarketing!V117,0),MAX(AboveHWM!V117-'PNGC T2 Allocation'!V117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!W117-Tier2!W117-T2Remarketing!W117,0),MAX(AboveHWM!W117-'PNGC T2 Allocation'!W117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!X117-Tier2!X117-T2Remarketing!X117,0),MAX(AboveHWM!X117-'PNGC T2 Allocation'!X117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!Y117-Tier2!Y117-T2Remarketing!Y117,0),MAX(AboveHWM!Y117-'PNGC T2 Allocation'!Y117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!Z117-Tier2!Z117-T2Remarketing!Z117,0),MAX(AboveHWM!Z117-'PNGC T2 Allocation'!Z117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!AA117-Tier2!AA117-T2Remarketing!AA117,0),MAX(AboveHWM!AA117-'PNGC T2 Allocation'!AA117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!AB117-Tier2!AB117-T2Remarketing!AB117,0),MAX(AboveHWM!AB117-'PNGC T2 Allocation'!AB117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!AC117-Tier2!AC117-T2Remarketing!AC117,0),MAX(AboveHWM!AC117-'PNGC T2 Allocation'!AC117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!AD117-Tier2!AD117-T2Remarketing!AD117,0),MAX(AboveHWM!AD117-'PNGC T2 Allocation'!AD117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!AE117-Tier2!AE117-T2Remarketing!AE117,0),MAX(AboveHWM!AE117-'PNGC T2 Allocation'!AE117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!AF117-Tier2!AF117-T2Remarketing!AF117,0),MAX(AboveHWM!AF117-'PNGC T2 Allocation'!AF117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!AG117-Tier2!AG117-T2Remarketing!AG117,0),MAX(AboveHWM!AG117-'PNGC T2 Allocation'!AG117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!AH117-Tier2!AH117-T2Remarketing!AH117,0),MAX(AboveHWM!AH117-'PNGC T2 Allocation'!AH117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!AI117-Tier2!AI117-T2Remarketing!AI117,0),MAX(AboveHWM!AI117-'PNGC T2 Allocation'!AI117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!AJ117-Tier2!AJ117-T2Remarketing!AJ117,0),MAX(AboveHWM!AJ117-'PNGC T2 Allocation'!AJ117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!AK117-Tier2!AK117-T2Remarketing!AK117,0),MAX(AboveHWM!AK117-'PNGC T2 Allocation'!AK117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!AL117-Tier2!AL117-T2Remarketing!AL117,0),MAX(AboveHWM!AL117-'PNGC T2 Allocation'!AL117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!AM117-Tier2!AM117-T2Remarketing!AM117,0),MAX(AboveHWM!AM117-'PNGC T2 Allocation'!AM117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!AN117-Tier2!AN117-T2Remarketing!AN117,0),MAX(AboveHWM!AN117-'PNGC T2 Allocation'!AN117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!AO117-Tier2!AO117-T2Remarketing!AO117,0),MAX(AboveHWM!AO117-'PNGC T2 Allocation'!AO117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!AP117-Tier2!AP117-T2Remarketing!AP117,0),MAX(AboveHWM!AP117-'PNGC T2 Allocation'!AP117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!AQ117-Tier2!AQ117-T2Remarketing!AQ117,0),MAX(AboveHWM!AQ117-'PNGC T2 Allocation'!AQ117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!AR117-Tier2!AR117-T2Remarketing!AR117,0),MAX(AboveHWM!AR117-'PNGC T2 Allocation'!AR117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!AS117-Tier2!AS117-T2Remarketing!AS117,0),MAX(AboveHWM!AS117-'PNGC T2 Allocation'!AS117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!AT117-Tier2!AT117-T2Remarketing!AT117,0),MAX(AboveHWM!AT117-'PNGC T2 Allocation'!AT117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!AU117-Tier2!AU117-T2Remarketing!AU117,0),MAX(AboveHWM!AU117-'PNGC T2 Allocation'!AU117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!AV117-Tier2!AV117-T2Remarketing!AV117,0),MAX(AboveHWM!AV117-'PNGC T2 Allocation'!AV117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!AW117-Tier2!AW117-T2Remarketing!AW117,0),MAX(AboveHWM!AW117-'PNGC T2 Allocation'!AW117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!AX117-Tier2!AX117-T2Remarketing!AX117,0),MAX(AboveHWM!AX117-'PNGC T2 Allocation'!AX117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!AY117-Tier2!AY117-T2Remarketing!AY117,0),MAX(AboveHWM!AY117-'PNGC T2 Allocation'!AY117,0))","v":0}]
[null,10440,"Wahkiakum County PUD #1",{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!D126-Tier2!D126-T2Remarketing!D126,0),MAX(AboveHWM!D126-'PNGC T2 Allocation'!D126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!E126-Tier2!E126-T2Remarketing!E126,0),MAX(AboveHWM!E126-'PNGC T2 Allocation'!E126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!F126-Tier2!F126-T2Remarketing!F126,0),MAX(AboveHWM!F126-'PNGC T2 Allocation'!F126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!G126-Tier2!G126-T2Remarketing!G126,0),MAX(AboveHWM!G126-'PNGC T2 Allocation'!G126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!H126-Tier2!H126-T2Remarketing!H126,0),MAX(AboveHWM!H126-'PNGC T2 Allocation'!H126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!I126-Tier2!I126-T2Remarketing!I126,0),MAX(AboveHWM!I126-'PNGC T2 Allocation'!I126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!J126-Tier2!J126-T2Remarketing!J126,0),MAX(AboveHWM!J126-'PNGC T2 Allocation'!J126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!K126-Tier2!K126-T2Remarketing!K126,0),MAX(AboveHWM!K126-'PNGC T2 Allocation'!K126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!L126-Tier2!L126-T2Remarketing!L126,0),MAX(AboveHWM!L126-'PNGC T2 Allocation'!L126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!M126-Tier2!M126-T2Remarketing!M126,0),MAX(AboveHWM!M126-'PNGC T2 Allocation'!M126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!N126-Tier2!N126-T2Remarketing!N126,0),MAX(AboveHWM!N126-'PNGC T2 Allocation'!N126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!O126-Tier2!O126-T2Remarketing!O126,0),MAX(AboveHWM!O126-'PNGC T2 Allocation'!O126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!P126-Tier2!P126-T2Remarketing!P126,0),MAX(AboveHWM!P126-'PNGC T2 Allocation'!P126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!Q126-Tier2!Q126-T2Remarketing!Q126,0),MAX(AboveHWM!Q126-'PNGC T2 Allocation'!Q126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!R126-Tier2!R126-T2Remarketing!R126,0),MAX(AboveHWM!R126-'PNGC T2 Allocation'!R126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!S126-Tier2!S126-T2Remarketing!S126,0),MAX(AboveHWM!S126-'PNGC T2 Allocation'!S126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!T126-Tier2!T126-T2Remarketing!T126,0),MAX(AboveHWM!T126-'PNGC T2 Allocation'!T126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!U126-Tier2!U126-T2Remarketing!U126,0),MAX(AboveHWM!U126-'PNGC T2 Allocation'!U126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!V126-Tier2!V126-T2Remarketing!V126,0),MAX(AboveHWM!V126-'PNGC T2 Allocation'!V126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!W126-Tier2!W126-T2Remarketing!W126,0),MAX(AboveHWM!W126-'PNGC T2 Allocation'!W126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!X126-Tier2!X126-T2Remarketing!X126,0),MAX(AboveHWM!X126-'PNGC T2 Allocation'!X126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!Y126-Tier2!Y126-T2Remarketing!Y126,0),MAX(AboveHWM!Y126-'PNGC T2 Allocation'!Y126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!Z126-Tier2!Z126-T2Remarketing!Z126,0),MAX(AboveHWM!Z126-'PNGC T2 Allocation'!Z126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!AA126-Tier2!AA126-T2Remarketing!AA126,0),MAX(AboveHWM!AA126-'PNGC T2 Allocation'!AA126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!AB126-Tier2!AB126-T2Remarketing!AB126,0),MAX(AboveHWM!AB126-'PNGC T2 Allocation'!AB126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!AC126-Tier2!AC126-T2Remarketing!AC126,0),MAX(AboveHWM!AC126-'PNGC T2 Allocation'!AC126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!AD126-Tier2!AD126-T2Remarketing!AD126,0),MAX(AboveHWM!AD126-'PNGC T2 Allocation'!AD126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!AE126-Tier2!AE126-T2Remarketing!AE126,0),MAX(AboveHWM!AE126-'PNGC T2 Allocation'!AE126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!AF126-Tier2!AF126-T2Remarketing!AF126,0),MAX(AboveHWM!AF126-'PNGC T2 Allocation'!AF126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!AG126-Tier2!AG126-T2Remarketing!AG126,0),MAX(AboveHWM!AG126-'PNGC T2 Allocation'!AG126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!AH126-Tier2!AH126-T2Remarketing!AH126,0),MAX(AboveHWM!AH126-'PNGC T2 Allocation'!AH126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!AI126-Tier2!AI126-T2Remarketing!AI126,0),MAX(AboveHWM!AI126-'PNGC T2 Allocation'!AI126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!AJ126-Tier2!AJ126-T2Remarketing!AJ126,0),MAX(AboveHWM!AJ126-'PNGC T2 Allocation'!AJ126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!AK126-Tier2!AK126-T2Remarketing!AK126,0),MAX(AboveHWM!AK126-'PNGC T2 Allocation'!AK126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!AL126-Tier2!AL126-T2Remarketing!AL126,0),MAX(AboveHWM!AL126-'PNGC T2 Allocation'!AL126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!AM126-Tier2!AM126-T2Remarketing!AM126,0),MAX(AboveHWM!AM126-'PNGC T2 Allocation'!AM126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!AN126-Tier2!AN126-T2Remarketing!AN126,0),MAX(AboveHWM!AN126-'PNGC T2 Allocation'!AN126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!AO126-Tier2!AO126-T2Remarketing!AO126,0),MAX(AboveHWM!AO126-'PNGC T2 Allocation'!AO126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!AP126-Tier2!AP126-T2Remarketing!AP126,0),MAX(AboveHWM!AP126-'PNGC T2 Allocation'!AP126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!AQ126-Tier2!AQ126-T2Remarketing!AQ126,0),MAX(AboveHWM!AQ126-'PNGC T2 Allocation'!AQ126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!AR126-Tier2!AR126-T2Remarketing!AR126,0),MAX(AboveHWM!AR126-'PNGC T2 Allocation'!AR126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!AS126-Tier2!AS126-T2Remarketing!AS126,0),MAX(AboveHWM!AS126-'PNGC T2 Allocation'!AS126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!AT126-Tier2!AT126-T2Remarketing!AT126,0),MAX(AboveHWM!AT126-'PNGC T2 Allocation'!AT126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!AU126-Tier2!AU126-T2Remarketing!AU126,0),MAX(AboveHWM!AU126-'PNGC T2 Allocation'!AU126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!AV126-Tier2!AV126-T2Remarketing!AV126,0),MAX(AboveHWM!AV126-'PNGC T2 Allocation'!AV126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!AW126-Tier2!AW126-T2Remarketing!AW126,0),MAX(AboveHWM!AW126-'PNGC T2 Allocation'!AW126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!AX126-Tier2!AX126-T2Remarketing!AX126,0),MAX(AboveHWM!AX126-'PNGC T2 Allocation'!AX126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!AY126-Tier2!AY126-T2Remarketing!AY126,0),MAX(AboveHWM!AY126-'PNGC T2 Allocation'!AY126,0))","v":0}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!D135-Tier2!D135-T2Remarketing!D135,0),MAX(AboveHWM!D135-'PNGC T2 Allocation'!D135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!E135-Tier2!E135-T2Remarketing!E135,0),MAX(AboveHWM!E135-'PNGC T2 Allocation'!E135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!F135-Tier2!F135-T2Remarketing!F135,0),MAX(AboveHWM!F135-'PNGC T2 Allocation'!F135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!G135-Tier2!G135-T2Remarketing!G135,0),MAX(AboveHWM!G135-'PNGC T2 Allocation'!G135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!H135-Tier2!H135-T2Remarketing!H135,0),MAX(AboveHWM!H135-'PNGC T2 Allocation'!H135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!I135-Tier2!I135-T2Remarketing!I135,0),MAX(AboveHWM!I135-'PNGC T2 Allocation'!I135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!J135-Tier2!J135-T2Remarketing!J135,0),MAX(AboveHWM!J135-'PNGC T2 Allocation'!J135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!K135-Tier2!K135-T2Remarketing!K135,0),MAX(AboveHWM!K135-'PNGC T2 Allocation'!K135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!L135-Tier2!L135-T2Remarketing!L135,0),MAX(AboveHWM!L135-'PNGC T2 Allocation'!L135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!M135-Tier2!M135-T2Remarketing!M135,0),MAX(AboveHWM!M135-'PNGC T2 Allocation'!M135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!N135-Tier2!N135-T2Remarketing!N135,0),MAX(AboveHWM!N135-'PNGC T2 Allocation'!N135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!O135-Tier2!O135-T2Remarketing!O135,0),MAX(AboveHWM!O135-'PNGC T2 Allocation'!O135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!P135-Tier2!P135-T2Remarketing!P135,0),MAX(AboveHWM!P135-'PNGC T2 Allocation'!P135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!Q135-Tier2!Q135-T2Remarketing!Q135,0),MAX(AboveHWM!Q135-'PNGC T2 Allocation'!Q135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!R135-Tier2!R135-T2Remarketing!R135,0),MAX(AboveHWM!R135-'PNGC T2 Allocation'!R135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!S135-Tier2!S135-T2Remarketing!S135,0),MAX(AboveHWM!S135-'PNGC T2 Allocation'!S135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!T135-Tier2!T135-T2Remarketing!T135,0),MAX(AboveHWM!T135-'PNGC T2 Allocation'!T135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!U135-Tier2!U135-T2Remarketing!U135,0),MAX(AboveHWM!U135-'PNGC T2 Allocation'!U135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!V135-Tier2!V135-T2Remarketing!V135,0),MAX(AboveHWM!V135-'PNGC T2 Allocation'!V135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!W135-Tier2!W135-T2Remarketing!W135,0),MAX(AboveHWM!W135-'PNGC T2 Allocation'!W135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!X135-Tier2!X135-T2Remarketing!X135,0),MAX(AboveHWM!X135-'PNGC T2 Allocation'!X135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!Y135-Tier2!Y135-T2Remarketing!Y135,0),MAX(AboveHWM!Y135-'PNGC T2 Allocation'!Y135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!Z135-Tier2!Z135-T2Remarketing!Z135,0),MAX(AboveHWM!Z135-'PNGC T2 Allocation'!Z135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!AA135-Tier2!AA135-T2Remarketing!AA135,0),MAX(AboveHWM!AA135-'PNGC T2 Allocation'!AA135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!AB135-Tier2!AB135-T2Remarketing!AB135,0),MAX(AboveHWM!AB135-'PNGC T2 Allocation'!AB135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!AC135-Tier2!AC135-T2Remarketing!AC135,0),MAX(AboveHWM!AC135-'PNGC T2 Allocation'!AC135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!AD135-Tier2!AD135-T2Remarketing!AD135,0),MAX(AboveHWM!AD135-'PNGC T2 Allocation'!AD135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!AE135-Tier2!AE135-T2Remarketing!AE135,0),MAX(AboveHWM!AE135-'PNGC T2 Allocation'!AE135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!AF135-Tier2!AF135-T2Remarketing!AF135,0),MAX(AboveHWM!AF135-'PNGC T2 Allocation'!AF135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!AG135-Tier2!AG135-T2Remarketing!AG135,0),MAX(AboveHWM!AG135-'PNGC T2 Allocation'!AG135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!AH135-Tier2!AH135-T2Remarketing!AH135,0),MAX(AboveHWM!AH135-'PNGC T2 Allocation'!AH135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!AI135-Tier2!AI135-T2Remarketing!AI135,0),MAX(AboveHWM!AI135-'PNGC T2 Allocation'!AI135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!AJ135-Tier2!AJ135-T2Remarketing!AJ135,0),MAX(AboveHWM!AJ135-'PNGC T2 Allocation'!AJ135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!AK135-Tier2!AK135-T2Remarketing!AK135,0),MAX(AboveHWM!AK135-'PNGC T2 Allocation'!AK135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!AL135-Tier2!AL135-T2Remarketing!AL135,0),MAX(AboveHWM!AL135-'PNGC T2 Allocation'!AL135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!AM135-Tier2!AM135-T2Remarketing!AM135,0),MAX(AboveHWM!AM135-'PNGC T2 Allocation'!AM135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!AN135-Tier2!AN135-T2Remarketing!AN135,0),MAX(AboveHWM!AN135-'PNGC T2 Allocation'!AN135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!AO135-Tier2!AO135-T2Remarketing!AO135,0),MAX(AboveHWM!AO135-'PNGC T2 Allocation'!AO135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!AP135-Tier2!AP135-T2Remarketing!AP135,0),MAX(AboveHWM!AP135-'PNGC T2 Allocation'!AP135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!AQ135-Tier2!AQ135-T2Remarketing!AQ135,0),MAX(AboveHWM!AQ135-'PNGC T2 Allocation'!AQ135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!AR135-Tier2!AR135-T2Remarketing!AR135,0),MAX(AboveHWM!AR135-'PNGC T2 Allocation'!AR135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!AS135-Tier2!AS135-T2Remarketing!AS135,0),MAX(AboveHWM!AS135-'PNGC T2 Allocation'!AS135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!AT135-Tier2!AT135-T2Remarketing!AT135,0),MAX(AboveHWM!AT135-'PNGC T2 Allocation'!AT135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!AU135-Tier2!AU135-T2Remarketing!AU135,0),MAX(AboveHWM!AU135-'PNGC T2 Allocation'!AU135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!AV135-Tier2!AV135-T2Remarketing!AV135,0),MAX(AboveHWM!AV135-'PNGC T2 Allocation'!AV135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!AW135-Tier2!AW135-T2Remarketing!AW135,0),MAX(AboveHWM!AW135-'PNGC T2 Allocation'!AW135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!AX135-Tier2!AX135-T2Remarketing!AX135,0),MAX(AboveHWM!AX135-'PNGC T2 Allocation'!AX135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!AY135-Tier2!AY135-T2Remarketing!AY135,0),MAX(AboveHWM!AY135-'PNGC T2 Allocation'!AY135,0))","v":0}]
[null,11680,"Weiser, City of",{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!D136-Tier2!D136-T2Remarketing!D136,0),MAX(AboveHWM!D136-'PNGC T2 Allocation'!D136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!E136-Tier2!E136-T2Remarketing!E136,0),MAX(AboveHWM!E136-'PNGC T2 Allocation'!E136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!F136-Tier2!F136-T2Remarketing!F136,0),MAX(AboveHWM!F136-'PNGC T2 Allocation'!F136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!G136-Tier2!G136-T2Remarketing!G136,0),MAX(AboveHWM!G136-'PNGC T2 Allocation'!G136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!H136-Tier2!H136-T2Remarketing!H136,0),MAX(AboveHWM!H136-'PNGC T2 Allocation'!H136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!I136-Tier2!I136-T2Remarketing!I136,0),MAX(AboveHWM!I136-'PNGC T2 Allocation'!I136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!J136-Tier2!J136-T2Remarketing!J136,0),MAX(AboveHWM!J136-'PNGC T2 Allocation'!J136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!K136-Tier2!K136-T2Remarketing!K136,0),MAX(AboveHWM!K136-'PNGC T2 Allocation'!K136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!L136-Tier2!L136-T2Remarketing!L136,0),MAX(AboveHWM!L136-'PNGC T2 Allocation'!L136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!M136-Tier2!M136-T2Remarketing!M136,0),MAX(AboveHWM!M136-'PNGC T2 Allocation'!M136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!N136-Tier2!N136-T2Remarketing!N136,0),MAX(AboveHWM!N136-'PNGC T2 Allocation'!N136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!O136-Tier2!O136-T2Remarketing!O136,0),MAX(AboveHWM!O136-'PNGC T2 Allocation'!O136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!P136-Tier2!P136-T2Remarketing!P136,0),MAX(AboveHWM!P136-'PNGC T2 Allocation'!P136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!Q136-Tier2!Q136-T2Remarketing!Q136,0),MAX(AboveHWM!Q136-'PNGC T2 Allocation'!Q136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!R136-Tier2!R136-T2Remarketing!R136,0),MAX(AboveHWM!R136-'PNGC T2 Allocation'!R136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!S136-Tier2!S136-T2Remarketing!S136,0),MAX(AboveHWM!S136-'PNGC T2 Allocation'!S136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!T136-Tier2!T136-T2Remarketing!T136,0),MAX(AboveHWM!T136-'PNGC T2 Allocation'!T136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!U136-Tier2!U136-T2Remarketing!U136,0),MAX(AboveHWM!U136-'PNGC T2 Allocation'!U136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!V136-Tier2!V136-T2Remarketing!V136,0),MAX(AboveHWM!V136-'PNGC T2 Allocation'!V136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!W136-Tier2!W136-T2Remarketing!W136,0),MAX(AboveHWM!W136-'PNGC T2 Allocation'!W136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!X136-Tier2!X136-T2Remarketing!X136,0),MAX(AboveHWM!X136-'PNGC T2 Allocation'!X136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!Y136-Tier2!Y136-T2Remarketing!Y136,0),MAX(AboveHWM!Y136-'PNGC T2 Allocation'!Y136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!Z136-Tier2!Z136-T2Remarketing!Z136,0),MAX(AboveHWM!Z136-'PNGC T2 Allocation'!Z136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!AA136-Tier2!AA136-T2Remarketing!AA136,0),MAX(AboveHWM!AA136-'PNGC T2 Allocation'!AA136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!AB136-Tier2!AB136-T2Remarketing!AB136,0),MAX(AboveHWM!AB136-'PNGC T2 Allocation'!AB136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!AC136-Tier2!AC136-T2Remarketing!AC136,0),MAX(AboveHWM!AC136-'PNGC T2 Allocation'!AC136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!AD136-Tier2!AD136-T2Remarketing!AD136,0),MAX(AboveHWM!AD136-'PNGC T2 Allocation'!AD136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!AE136-Tier2!AE136-T2Remarketing!AE136,0),MAX(AboveHWM!AE136-'PNGC T2 Allocation'!AE136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!AF136-Tier2!AF136-T2Remarketing!AF136,0),MAX(AboveHWM!AF136-'PNGC T2 Allocation'!AF136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!AG136-Tier2!AG136-T2Remarketing!AG136,0),MAX(AboveHWM!AG136-'PNGC T2 Allocation'!AG136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!AH136-Tier2!AH136-T2Remarketing!AH136,0),MAX(AboveHWM!AH136-'PNGC T2 Allocation'!AH136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!AI136-Tier2!AI136-T2Remarketing!AI136,0),MAX(AboveHWM!AI136-'PNGC T2 Allocation'!AI136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!AJ136-Tier2!AJ136-T2Remarketing!AJ136,0),MAX(AboveHWM!AJ136-'PNGC T2 Allocation'!AJ136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!AK136-Tier2!AK136-T2Remarketing!AK136,0),MAX(AboveHWM!AK136-'PNGC T2 Allocation'!AK136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!AL136-Tier2!AL136-T2Remarketing!AL136,0),MAX(AboveHWM!AL136-'PNGC T2 Allocation'!AL136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!AM136-Tier2!AM136-T2Remarketing!AM136,0),MAX(AboveHWM!AM136-'PNGC T2 Allocation'!AM136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!AN136-Tier2!AN136-T2Remarketing!AN136,0),MAX(AboveHWM!AN136-'PNGC T2 Allocation'!AN136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!AO136-Tier2!AO136-T2Remarketing!AO136,0),MAX(AboveHWM!AO136-'PNGC T2 Allocation'!AO136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!AP136-Tier2!AP136-T2Remarketing!AP136,0),MAX(AboveHWM!AP136-'PNGC T2 Allocation'!AP136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!AQ136-Tier2!AQ136-T2Remarketing!AQ136,0),MAX(AboveHWM!AQ136-'PNGC T2 Allocation'!AQ136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!AR136-Tier2!AR136-T2Remarketing!AR136,0),MAX(AboveHWM!AR136-'PNGC T2 Allocation'!AR136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!AS136-Tier2!AS136-T2Remarketing!AS136,0),MAX(AboveHWM!AS136-'PNGC T2 Allocation'!AS136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!AT136-Tier2!AT136-T2Remarketing!AT136,0),MAX(AboveHWM!AT136-'PNGC T2 Allocation'!AT136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!AU136-Tier2!AU136-T2Remarketing!AU136,0),MAX(AboveHWM!AU136-'PNGC T2 Allocation'!AU136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!AV136-Tier2!AV136-T2Remarketing!AV136,0),MAX(AboveHWM!AV136-'PNGC T2 Allocation'!AV136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!AW136-Tier2!AW136-T2Remarketing!AW136,0),MAX(AboveHWM!AW136-'PNGC T2 Allocation'!AW136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!AX136-Tier2!AX136-T2Remarketing!AX136,0),MAX(AboveHWM!AX136-'PNGC T2 Allocation'!AX136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!AY136-Tier2!AY136-T2Remarketing!AY136,0),MAX(AboveHWM!AY136-'PNGC T2 Allocation'!AY136,0))","v":0}]
[null,12026,"Jefferson County PUD #1",{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!D137-Tier2!D137-T2Remarketing!D137,0),MAX(AboveHWM!D137-'PNGC T2 Allocation'!D137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!E137-Tier2!E137-T2Remarketing!E137,0),MAX(AboveHWM!E137-'PNGC T2 Allocation'!E137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!F137-Tier2!F137-T2Remarketing!F137,0),MAX(AboveHWM!F137-'PNGC T2 Allocation'!F137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!G137-Tier2!G137-T2Remarketing!G137,0),MAX(AboveHWM!G137-'PNGC T2 Allocation'!G137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!H137-Tier2!H137-T2Remarketing!H137,0),MAX(AboveHWM!H137-'PNGC T2 Allocation'!H137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!I137-Tier2!I137-T2Remarketing!I137,0),MAX(AboveHWM!I137-'PNGC T2 Allocation'!I137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!J137-Tier2!J137-T2Remarketing!J137,0),MAX(AboveHWM!J137-'PNGC T2 Allocation'!J137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!K137-Tier2!K137-T2Remarketing!K137,0),MAX(AboveHWM!K137-'PNGC T2 Allocation'!K137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!L137-Tier2!L137-T2Remarketing!L137,0),MAX(AboveHWM!L137-'PNGC T2 Allocation'!L137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!M137-Tier2!M137-T2Remarketing!M137,0),MAX(AboveHWM!M137-'PNGC T2 Allocation'!M137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!N137-Tier2!N137-T2Remarketing!N137,0),MAX(AboveHWM!N137-'PNGC T2 Allocation'!N137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!O137-Tier2!O137-T2Remarketing!O137,0),MAX(AboveHWM!O137-'PNGC T2 Allocation'!O137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!P137-Tier2!P137-T2Remarketing!P137,0),MAX(AboveHWM!P137-'PNGC T2 Allocation'!P137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!Q137-Tier2!Q137-T2Remarketing!Q137,0),MAX(AboveHWM!Q137-'PNGC T2 Allocation'!Q137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!R137-Tier2!R137-T2Remarketing!R137,0),MAX(AboveHWM!R137-'PNGC T2 Allocation'!R137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!S137-Tier2!S137-T2Remarketing!S137,0),MAX(AboveHWM!S137-'PNGC T2 Allocation'!S137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!T137-Tier2!T137-T2Remarketing!T137,0),MAX(AboveHWM!T137-'PNGC T2 Allocation'!T137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!U137-Tier2!U137-T2Remarketing!U137,0),MAX(AboveHWM!U137-'PNGC T2 Allocation'!U137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!V137-Tier2!V137-T2Remarketing!V137,0),MAX(AboveHWM!V137-'PNGC T2 Allocation'!V137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!W137-Tier2!W137-T2Remarketing!W137,0),MAX(AboveHWM!W137-'PNGC T2 Allocation'!W137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!X137-Tier2!X137-T2Remarketing!X137,0),MAX(AboveHWM!X137-'PNGC T2 Allocation'!X137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!Y137-Tier2!Y137-T2Remarketing!Y137,0),MAX(AboveHWM!Y137-'PNGC T2 Allocation'!Y137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!Z137-Tier2!Z137-T2Remarketing!Z137,0),MAX(AboveHWM!Z137-'PNGC T2 Allocation'!Z137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AA137-Tier2!AA137-T2Remarketing!AA137,0),MAX(AboveHWM!AA137-'PNGC T2 Allocation'!AA137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AB137-Tier2!AB137-T2Remarketing!AB137,0),MAX(AboveHWM!AB137-'PNGC T2 Allocation'!AB137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AC137-Tier2!AC137-T2Remarketing!AC137,0),MAX(AboveHWM!AC137-'PNGC T2 Allocation'!AC137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AD137-Tier2!AD137-T2Remarketing!AD137,0),MAX(AboveHWM!AD137-'PNGC T2 Allocation'!AD137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AE137-Tier2!AE137-T2Remarketing!AE137,0),MAX(AboveHWM!AE137-'PNGC T2 Allocation'!AE137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AF137-Tier2!AF137-T2Remarketing!AF137,0),MAX(AboveHWM!AF137-'PNGC T2 Allocation'!AF137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AG137-Tier2!AG137-T2Remarketing!AG137,0),MAX(AboveHWM!AG137-'PNGC T2 Allocation'!AG137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AH137-Tier2!AH137-T2Remarketing!AH137,0),MAX(AboveHWM!AH137-'PNGC T2 Allocation'!AH137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AI137-Tier2!AI137-T2Remarketing!AI137,0),MAX(AboveHWM!AI137-'PNGC T2 Allocation'!AI137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AJ137-Tier2!AJ137-T2Remarketing!AJ137,0),MAX(AboveHWM!AJ137-'PNGC T2 Allocation'!AJ137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AK137-Tier2!AK137-T2Remarketing!AK137,0),MAX(AboveHWM!AK137-'PNGC T2 Allocation'!AK137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AL137-Tier2!AL137-T2Remarketing!AL137,0),MAX(AboveHWM!AL137-'PNGC T2 Allocation'!AL137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AM137-Tier2!AM137-T2Remarketing!AM137,0),MAX(AboveHWM!AM137-'PNGC T2 Allocation'!AM137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AN137-Tier2!AN137-T2Remarketing!AN137,0),MAX(AboveHWM!AN137-'PNGC T2 Allocation'!AN137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AO137-Tier2!AO137-T2Remarketing!AO137,0),MAX(AboveHWM!AO137-'PNGC T2 Allocation'!AO137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AP137-Tier2!AP137-T2Remarketing!AP137,0),MAX(AboveHWM!AP137-'PNGC T2 Allocation'!AP137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AQ137-Tier2!AQ137-T2Remarketing!AQ137,0),MAX(AboveHWM!AQ137-'PNGC T2 Allocation'!AQ137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AR137-Tier2!AR137-T2Remarketing!AR137,0),MAX(AboveHWM!AR137-'PNGC T2 Allocation'!AR137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AS137-Tier2!AS137-T2Remarketing!AS137,0),MAX(AboveHWM!AS137-'PNGC T2 Allocation'!AS137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AT137-Tier2!AT137-T2Remarketing!AT137,0),MAX(AboveHWM!AT137-'PNGC T2 Allocation'!AT137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AU137-Tier2!AU137-T2Remarketing!AU137,0),MAX(AboveHWM!AU137-'PNGC T2 Allocation'!AU137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AV137-Tier2!AV137-T2Remarketing!AV137,0),MAX(AboveHWM!AV137-'PNGC T2 Allocation'!AV137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AW137-Tier2!AW137-T2Remarketing!AW137,0),MAX(AboveHWM!AW137-'PNGC T2 Allocation'!AW137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AX137-Tier2!AX137-T2Remarketing!AX137,0),MAX(AboveHWM!AX137-'PNGC T2 Allocation'!AX137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AY137-Tier2!AY137-T2Remarketing!AY137,0),MAX(AboveHWM!AY137-'PNGC T2 Allocation'!AY137,0))","v":0}]
[null,10298,"PNGC Aggregate",{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!D138-Tier2!D138-T2Remarketing!D138,0),MAX(AboveHWM!D138-'PNGC T2 Allocation'!D138,0))","v":4159.9999999999982},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!E138-Tier2!E138-T2Remarketing!E138,0),MAX(AboveHWM!E138-'PNGC T2 Allocation'!E138,0))","v":3280},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!F138-Tier2!F138-T2Remarketing!F138,0),MAX(AboveHWM!F138-'PNGC T2 Allocation'!F138,0))","v":4000},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!G138-Tier2!G138-T2Remarketing!G138,0),MAX(AboveHWM!G138-'PNGC T2 Allocation'!G138,0))","v":3210},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!H138-Tier2!H138-T2Remarketing!H138,0),MAX(AboveHWM!H138-'PNGC T2 Allocation'!H138,0))","v":4000},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!I138-Tier2!I138-T2Remarketing!I138,0),MAX(AboveHWM!I138-'PNGC T2 Allocation'!I138,0))","v":3440},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!J138-Tier2!J138-T2Remarketing!J138,0),MAX(AboveHWM!J138-'PNGC T2 Allocation'!J138,0))","v":4159.9999999999982},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!K138-Tier2!K138-T2Remarketing!K138,0),MAX(AboveHWM!K138-'PNGC T2 Allocation'!K138,0))","v":3280},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!L138-Tier2!L138-T2Remarketing!L138,0),MAX(AboveHWM!L138-'PNGC T2 Allocation'!L138,0))","v":4000},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!M138-Tier2!M138-T2Remarketing!M138,0),MAX(AboveHWM!M138-'PNGC T2 Allocation'!M138,0))","v":2960},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!N138-Tier2!N138-T2Remarketing!N138,0),MAX(AboveHWM!N138-'PNGC T2 Allocation'!N138,0))","v":4159.9999999999982},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!O138-Tier2!O138-T2Remarketing!O138,0),MAX(AboveHWM!O138-'PNGC T2 Allocation'!O138,0))","v":3270},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!P138-Tier2!P138-T2Remarketing!P138,0),MAX(AboveHWM!P138-'PNGC T2 Allocation'!P138,0))","v":4159.9999999999982},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!Q138-Tier2!Q138-T2Remarketing!Q138,0),MAX(AboveHWM!Q138-'PNGC T2 Allocation'!Q138,0))","v":3040},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!R138-Tier2!R138-T2Remarketing!R138,0),MAX(AboveHWM!R138-'PNGC T2 Allocation'!R138,0))","v":4159.9999999999982},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!S138-Tier2!S138-T2Remarketing!S138,0),MAX(AboveHWM!S138-'PNGC T2 Allocation'!S138,0))","v":3280},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!T138-Tier2!T138-T2Remarketing!T138,0),MAX(AboveHWM!T138-'PNGC T2 Allocation'!T138,0))","v":4000},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!U138-Tier2!U138-T2Remarketing!U138,0),MAX(AboveHWM!U138-'PNGC T2 Allocation'!U138,0))","v":3200},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!V138-Tier2!V138-T2Remarketing!V138,0),MAX(AboveHWM!V138-'PNGC T2 Allocation'!V138,0))","v":4159.9999999999982},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!W138-Tier2!W138-T2Remarketing!W138,0),MAX(AboveHWM!W138-'PNGC T2 Allocation'!W138,0))","v":3280},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!X138-Tier2!X138-T2Remarketing!X138,0),MAX(AboveHWM!X138-'PNGC T2 Allocation'!X138,0))","v":4319.9999999999982},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!Y138-Tier2!Y138-T2Remarketing!Y138,0),MAX(AboveHWM!Y138-'PNGC T2 Allocation'!Y138,0))","v":3120},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!Z138-Tier2!Z138-T2Remarketing!Z138,0),MAX(AboveHWM!Z138-'PNGC T2 Allocation'!Z138,0))","v":3840},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!AA138-Tier2!AA138-T2Remarketing!AA138,0),MAX(AboveHWM!AA138-'PNGC T2 Allocation'!AA138,0))","v":3360},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!AB138-Tier2!AB138-T2Remarketing!AB138,0),MAX(AboveHWM!AB138-'PNGC T2 Allocation'!AB138,0))","v":4319.9999999999982},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!AC138-Tier2!AC138-T2Remarketing!AC138,0),MAX(AboveHWM!AC138-'PNGC T2 Allocation'!AC138,0))","v":3120},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!AD138-Tier2!AD138-T2Remarketing!AD138,0),MAX(AboveHWM!AD138-'PNGC T2 Allocation'!AD138,0))","v":3999.9999999999982},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!AE138-Tier2!AE138-T2Remarketing!AE138,0),MAX(AboveHWM!AE138-'PNGC T2 Allocation'!AE138,0))","v":3210},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!AF138-Tier2!AF138-T2Remarketing!AF138,0),MAX(AboveHWM!AF138-'PNGC T2 Allocation'!AF138,0))","v":3999.9999999999982},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!AG138-Tier2!AG138-T2Remarketing!AG138,0),MAX(AboveHWM!AG138-'PNGC T2 Allocation'!AG138,0))","v":3440},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!AH138-Tier2!AH138-T2Remarketing!AH138,0),MAX(AboveHWM!AH138-'PNGC T2 Allocation'!AH138,0))","v":4159.9999999999982},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!AI138-Tier2!AI138-T2Remarketing!AI138,0),MAX(AboveHWM!AI138-'PNGC T2 Allocation'!AI138,0))","v":3280},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!AJ138-Tier2!AJ138-T2Remarketing!AJ138,0),MAX(AboveHWM!AJ138-'PNGC T2 Allocation'!AJ138,0))","v":3839.9999999999982},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!AK138-Tier2!AK138-T2Remarketing!AK138,0),MAX(AboveHWM!AK138-'PNGC T2 Allocation'!AK138,0))","v":2880},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!AL138-Tier2!AL138-T2Remarketing!AL138,0),MAX(AboveHWM!AL138-'PNGC T2 Allocation'!AL138,0))","v":4159.9999999999982},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!AM138-Tier2!AM138-T2Remarketing!AM138,0),MAX(AboveHWM!AM138-'PNGC T2 Allocation'!AM138,0))","v":3270},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!AN138-Tier2!AN138-T2Remarketing!AN138,0),MAX(AboveHWM!AN138-'PNGC T2 Allocation'!AN138,0))","v":4159.9999999999982},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!AO138-Tier2!AO138-T2Remarketing!AO138,0),MAX(AboveHWM!AO138-'PNGC T2 Allocation'!AO138,0))","v":3040},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!AP138-Tier2!AP138-T2Remarketing!AP138,0),MAX(AboveHWM!AP138-'PNGC T2 Allocation'!AP138,0))","v":4159.9999999999982},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!AQ138-Tier2!AQ138-T2Remarketing!AQ138,0),MAX(AboveHWM!AQ138-'PNGC T2 Allocation'!AQ138,0))","v":3280},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!AR138-Tier2!AR138-T2Remarketing!AR138,0),MAX(AboveHWM!AR138-'PNGC T2 Allocation'!AR138,0))","v":3999.9999999999982},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!AS138-Tier2!AS138-T2Remarketing!AS138,0),MAX(AboveHWM!AS138-'PNGC T2 Allocation'!AS138,0))","v":3200},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!AT138-Tier2!AT138-T2Remarketing!AT138,0),MAX(AboveHWM!AT138-'PNGC T2 Allocation'!AT138,0))","v":4159.9999999999982},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!AU138-Tier2!AU138-T2Remarketing!AU138,0),MAX(AboveHWM!AU138-'PNGC T2 Allocation'!AU138,0))","v":3280},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!AV138-Tier2!AV138-T2Remarketing!AV138,0),MAX(AboveHWM!AV138-'PNGC T2 Allocation'!AV138,0))","v":4159.9999999999982},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!AW138-Tier2!AW138-T2Remarketing!AW138,0),MAX(AboveHWM!AW138-'PNGC T2 Allocation'!AW138,0))","v":3280},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!AX138-Tier2!AX138-T2Remarketing!AX138,0),MAX(AboveHWM!AX138-'PNGC T2 Allocation'!AX138,0))","v":3999.9999999999982},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!AY138-Tier2!AY138-T2Remarketing!AY138,0),MAX(AboveHWM!AY138-'PNGC T2 Allocation'!AY138,0))","v":3200}]

{"sheet":"Tier2","index":29,"n_rows":138,"n_cols":53,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Tier 2: Total Tier 2 Load"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2023-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2023-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2023-11-01"},"2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",{"$f":"+IF(D$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0},null,{"$f":"SUM(D4:AA4)/8760","v":0}]
[null,10015,"Asotin County PUD #1",{"$f":"+IF(D$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"+IF(D$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10025,"Benton REA",{"$f":"+IF(D$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":3784.7680000000005},{"$f":"+IF(E$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":2984.1440000000002},{"$f":"+IF(F$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":3639.2000000000003},{"$f":"+IF(G$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":2920.4580000000001},{"$f":"+IF(H$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":3639.2000000000003},{"$f":"+IF(I$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":3129.7120000000004},{"$f":"+IF(J$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":3784.7680000000005},{"$f":"+IF(K$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":2984.1440000000002},{"$f":"+IF(L$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":3639.2000000000003},{"$f":"+IF(M$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":2693.0080000000003},{"$f":"+IF(N$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":3784.7680000000005},{"$f":"+IF(O$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":2975.0460000000003},{"$f":"+IF(P$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":3784.7680000000005},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":2765.7920000000004},{"$f":"+IF(R$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":3784.7680000000005},{"$f":"+IF(S$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":2984.1440000000002},{"$f":"+IF(T$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":3639.2000000000003},{"$f":"+IF(U$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":2911.36},{"$f":"+IF(V$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":3784.7680000000005},{"$f":"+IF(W$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":2984.1440000000002},{"$f":"+IF(X$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":3930.3360000000002},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":2838.576},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":3493.6320000000005},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":3056.9280000000003},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":4322.1600000000008},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":3121.5600000000004},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":4002.0000000000005},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":3211.6050000000005},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":4002.0000000000005},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":3441.7200000000003},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":4162.08},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":3281.6400000000003},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":3841.92},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":2881.44},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":4162.08},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":3271.6350000000002},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":4162.08},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":3041.5200000000004},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":4162.08},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":3281.6400000000003},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":4002.0000000000005},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":3201.6000000000004},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":4162.08},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":3281.6400000000003},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":4162.08},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":3281.6400000000003},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":4002.0000000000005},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":3201.6000000000004}]
[null,10027,"Big Bend Elec Coop",{"$f":"+IF(D$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":386.88},{"$f":"+IF(E$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":305.04000000000002},{"$f":"+IF(F$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":372},{"$f":"+IF(G$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":298.53000000000003},{"$f":"+IF(H$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":372},{"$f":"+IF(I$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":319.92},{"$f":"+IF(J$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":386.88},{"$f":"+IF(K$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":305.04000000000002},{"$f":"+IF(L$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":372},{"$f":"+IF(M$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":275.28000000000003},{"$f":"+IF(N$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":386.88},{"$f":"+IF(O$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":304.11},{"$f":"+IF(P$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":386.88},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":282.72000000000003},{"$f":"+IF(R$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":386.88},{"$f":"+IF(S$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":305.04000000000002},{"$f":"+IF(T$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":372},{"$f":"+IF(U$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":297.60000000000002},{"$f":"+IF(V$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":386.88},{"$f":"+IF(W$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":305.04000000000002},{"$f":"+IF(X$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":401.76000000000005},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":290.16000000000003},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":357.12},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":312.48},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":152.06399999999999},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":109.824},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":140.79999999999998},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":112.99199999999999},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":140.79999999999998},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":121.08799999999999},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":146.43199999999999},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":115.45599999999999},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":135.16800000000001},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":101.37599999999999},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":146.43199999999999},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":115.104},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":146.43199999999999},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":107.008},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":146.43199999999999},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":115.45599999999999},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":140.79999999999998},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":112.63999999999999},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":146.43199999999999},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":115.45599999999999},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":146.43199999999999},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":115.45599999999999},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":140.79999999999998},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":112.63999999999999}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"+IF(D$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10044,"Canby, City of",{"$f":"+IF(D$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":797.47199999999998},{"$f":"+IF(E$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":628.77600000000007},{"$f":"+IF(F$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":766.80000000000007},{"$f":"+IF(G$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":615.35699999999997},{"$f":"+IF(H$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":766.80000000000007},{"$f":"+IF(I$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":659.44799999999998},{"$f":"+IF(J$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":797.47199999999998},{"$f":"+IF(K$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":628.77600000000007},{"$f":"+IF(L$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":766.80000000000007},{"$f":"+IF(M$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":567.43200000000002},{"$f":"+IF(N$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":797.47199999999998},{"$f":"+IF(O$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":626.85900000000004},{"$f":"+IF(P$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":797.47199999999998},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":582.76800000000003},{"$f":"+IF(R$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":797.47199999999998},{"$f":"+IF(S$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":628.77600000000007},{"$f":"+IF(T$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":766.80000000000007},{"$f":"+IF(U$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":613.44000000000005},{"$f":"+IF(V$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":797.47199999999998},{"$f":"+IF(W$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":628.77600000000007},{"$f":"+IF(X$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":828.14400000000001},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":598.10400000000004},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":736.12800000000004},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":644.11199999999997},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":885.59999999999991},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":639.59999999999991},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":819.99999999999989},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":658.05},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":819.99999999999989},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":705.19999999999993},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":852.8},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":672.4},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":787.19999999999993},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":590.4},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":852.8},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":670.34999999999991},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":852.8},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":623.19999999999993},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":852.8},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":672.4},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":819.99999999999989},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":656},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":852.8},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":672.4},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":852.8},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":672.4},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":819.99999999999989},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":656}]
[null,10046,"Central Electric Coop",{"$f":"+IF(D$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10047,"Central Lincoln PUD",{"$f":"+IF(D$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10055,"Albion, City of",{"$f":"+IF(D$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10057,"Ashland, City of",{"$f":"+IF(D$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10059,"Bandon, City of",{"$f":"+IF(D$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10062,"Bonners Ferry, City of",{"$f":"+IF(D$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":862.78399999999988},{"$f":"+IF(E$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":680.27199999999993},{"$f":"+IF(F$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":829.59999999999991},{"$f":"+IF(G$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":665.75399999999991},{"$f":"+IF(H$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":829.59999999999991},{"$f":"+IF(I$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":713.4559999999999},{"$f":"+IF(J$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":862.78399999999988},{"$f":"+IF(K$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":680.27199999999993},{"$f":"+IF(L$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":829.59999999999991},{"$f":"+IF(M$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":613.904},{"$f":"+IF(N$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":862.78399999999988},{"$f":"+IF(O$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":678.19799999999998},{"$f":"+IF(P$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":862.78399999999988},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":630.49599999999998},{"$f":"+IF(R$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":862.78399999999988},{"$f":"+IF(S$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":680.27199999999993},{"$f":"+IF(T$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":829.59999999999991},{"$f":"+IF(U$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":663.68},{"$f":"+IF(V$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":862.78399999999988},{"$f":"+IF(W$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":680.27199999999993},{"$f":"+IF(X$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":895.96799999999996},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":647.08799999999997},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":796.41599999999994},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":696.86399999999992},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":932.25599999999997},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":673.29599999999994},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":863.19999999999993},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":692.71799999999996},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":863.19999999999993},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":742.35199999999998},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":897.72799999999995},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":707.82399999999996},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":828.67200000000003},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":621.50400000000002},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":897.72799999999995},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":705.66599999999994},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":897.72799999999995},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":656.03199999999993},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":897.72799999999995},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":707.82399999999996},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":863.19999999999993},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":690.56},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":897.72799999999995},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":707.82399999999996},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":897.72799999999995},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":707.82399999999996},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":863.19999999999993},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":690.56}]
[null,10074,"Forest Grove, City of",{"$f":"+IF(D$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":14.975999999999999},{"$f":"+IF(E$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":11.808},{"$f":"+IF(F$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":14.399999999999999},{"$f":"+IF(G$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":11.555999999999999},{"$f":"+IF(H$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":14.399999999999999},{"$f":"+IF(I$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":12.383999999999999},{"$f":"+IF(J$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":14.975999999999999},{"$f":"+IF(K$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":11.808},{"$f":"+IF(L$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":14.399999999999999},{"$f":"+IF(M$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":10.655999999999999},{"$f":"+IF(N$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":14.975999999999999},{"$f":"+IF(O$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":11.771999999999998},{"$f":"+IF(P$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":14.975999999999999},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":10.943999999999999},{"$f":"+IF(R$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":14.975999999999999},{"$f":"+IF(S$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":11.808},{"$f":"+IF(T$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":14.399999999999999},{"$f":"+IF(U$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":11.52},{"$f":"+IF(V$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":14.975999999999999},{"$f":"+IF(W$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":11.808},{"$f":"+IF(X$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":15.552},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":11.231999999999999},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":13.823999999999998},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":12.095999999999998},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":105.84},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":76.44},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":98},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":78.644999999999996},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":98},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":84.28},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":101.92},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":80.36},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":94.08},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":70.56},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":101.92},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":80.114999999999995},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":101.92},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":74.48},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":101.92},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":80.36},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":98},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":78.400000000000006},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":101.92},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":80.36},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":101.92},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":80.36},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":98},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":78.400000000000006}]
[null,10087,"Port Angeles, City of",{"$f":"+IF(D$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10106,"Clearwater Power",{"$f":"+IF(D$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10136,"Douglas Electric Cooperative",{"$f":"+IF(D$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10174,"Farmers Elec Coop",{"$f":"+IF(D$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10203,"Idaho County L & P",{"$f":"+IF(D$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10204,"Idaho Falls Power",{"$f":"+IF(D$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10242,"Lost River Elec Coop",{"$f":"+IF(D$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10278,"Northern Lights",{"$f":"+IF(D$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"+IF(D$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10352,"Skamania County PUD #1",{"$f":"+IF(D$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":435.13600000000002},{"$f":"+IF(E$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":343.08800000000002},{"$f":"+IF(F$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":418.40000000000003},{"$f":"+IF(G$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":335.76600000000002},{"$f":"+IF(H$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":418.40000000000003},{"$f":"+IF(I$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":359.82400000000001},{"$f":"+IF(J$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":435.13600000000002},{"$f":"+IF(K$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":343.08800000000002},{"$f":"+IF(L$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":418.40000000000003},{"$f":"+IF(M$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":309.61599999999999},{"$f":"+IF(N$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":435.13600000000002},{"$f":"+IF(O$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":342.04200000000003},{"$f":"+IF(P$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":435.13600000000002},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":317.98400000000004},{"$f":"+IF(R$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":435.13600000000002},{"$f":"+IF(S$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":343.08800000000002},{"$f":"+IF(T$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":418.40000000000003},{"$f":"+IF(U$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":334.72},{"$f":"+IF(V$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":435.13600000000002},{"$f":"+IF(W$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":343.08800000000002},{"$f":"+IF(X$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":451.87200000000001},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":326.35200000000003},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":401.66399999999999},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":351.45600000000002},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":478.65600000000006},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":345.69600000000003},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":443.20000000000005},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":355.66800000000001},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":443.20000000000005},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":381.15200000000004},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":460.92800000000005},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":363.42400000000004},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":425.47200000000004},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":319.10400000000004},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":460.92800000000005},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":362.31600000000003},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":460.92800000000005},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":336.83200000000005},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":460.92800000000005},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":363.42400000000004},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":443.20000000000005},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":354.56000000000006},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":460.92800000000005},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":363.42400000000004},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":460.92800000000005},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":363.42400000000004},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":443.20000000000005},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":354.56000000000006}]
[null,10379,"Steilacoom, Town of",{"$f":"+IF(D$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10440,"Wahkiakum County PUD #1",{"$f":"+IF(D$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"+IF(D$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,11680,"Weiser, City of",{"$f":"+IF(D$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,12026,"Jefferson County PUD #1",{"$f":"+IF(D$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":511.05600000000004},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":369.096},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":473.20000000000005},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":379.74299999999999},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":473.20000000000005},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":406.952},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":492.12800000000004},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":388.024},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":454.27200000000005},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":340.70400000000001},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":492.12800000000004},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":386.84100000000001},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":492.12800000000004},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":359.63200000000001},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":492.12800000000004},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":388.024},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":473.20000000000005},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":378.56},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":492.12800000000004},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":388.024},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":492.12800000000004},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":388.024},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":473.20000000000005},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":378.56}]
[null,10298,"PNGC Aggregate",{"$f":"+IF(D$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":12827.776},{"$f":"+IF(E$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":10114.207999999999},{"$f":"+IF(F$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":12334.4},{"$f":"+IF(G$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":9898.3559999999998},{"$f":"+IF(H$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":12334.4},{"$f":"+IF(I$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":10607.583999999999},{"$f":"+IF(J$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":12827.776},{"$f":"+IF(K$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":10114.207999999999},{"$f":"+IF(L$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":12334.4},{"$f":"+IF(M$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":9127.4560000000001},{"$f":"+IF(N$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":12827.776},{"$f":"+IF(O$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":10083.371999999999},{"$f":"+IF(P$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":12827.776},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":9374.1440000000002},{"$f":"+IF(R$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":12827.776},{"$f":"+IF(S$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":10114.207999999999},{"$f":"+IF(T$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":12334.4},{"$f":"+IF(U$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":9867.52},{"$f":"+IF(V$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":12827.776},{"$f":"+IF(W$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":10114.207999999999},{"$f":"+IF(X$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":13321.152},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":9620.8320000000003},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":11841.023999999999},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":10360.895999999999},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":14961.888000000001},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":10805.808000000001},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":13853.6},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":11117.513999999999},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":13853.6},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":11914.096},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":14407.744000000001},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":11359.951999999999},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":13299.456},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":9974.5920000000006},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":14407.744000000001},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":11325.317999999999},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":14407.744000000001},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":10528.736000000001},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":14407.744000000001},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":11359.951999999999},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":13853.6},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":11082.880000000001},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":14407.744000000001},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":11359.951999999999},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":14407.744000000001},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":11359.951999999999},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":13853.6},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":11082.880000000001}]

{"sheet":"Tier2_STR","index":30,"n_rows":138,"n_cols":51,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Tier 2: Short-term (MWh)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2023-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2023-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2023-11-01"},"2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!D4-Tier2_Vintage!D4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!E4-Tier2_Vintage!E4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!F4-Tier2_Vintage!F4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!G4-Tier2_Vintage!G4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!H4-Tier2_Vintage!H4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!I4-Tier2_Vintage!I4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!J4-Tier2_Vintage!J4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!K4-Tier2_Vintage!K4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!L4-Tier2_Vintage!L4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!M4-Tier2_Vintage!M4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!N4-Tier2_Vintage!N4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!O4-Tier2_Vintage!O4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!P4-Tier2_Vintage!P4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!Q4-Tier2_Vintage!Q4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!R4-Tier2_Vintage!R4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!S4-Tier2_Vintage!S4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!T4-Tier2_Vintage!T4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!U4-Tier2_Vintage!U4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!V4-Tier2_Vintage!V4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!W4-Tier2_Vintage!W4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!X4-Tier2_Vintage!X4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!Y4-Tier2_Vintage!Y4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!Z4-Tier2_Vintage!Z4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AA4-Tier2_Vintage!AA4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AB4-Tier2_Vintage!AB4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AC4-Tier2_Vintage!AC4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AD4-Tier2_Vintage!AD4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AE4-Tier2_Vintage!AE4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AF4-Tier2_Vintage!AF4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AG4-Tier2_Vintage!AG4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AH4-Tier2_Vintage!AH4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AI4-Tier2_Vintage!AI4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AJ4-Tier2_Vintage!AJ4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AK4-Tier2_Vintage!AK4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AL4-Tier2_Vintage!AL4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AM4-Tier2_Vintage!AM4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AN4-Tier2_Vintage!AN4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AO4-Tier2_Vintage!AO4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AP4-Tier2_Vintage!AP4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AQ4-Tier2_Vintage!AQ4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AR4-Tier2_Vintage!AR4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AS4-Tier2_Vintage!AS4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AT4-Tier2_Vintage!AT4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AU4-Tier2_Vintage!AU4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AV4-Tier2_Vintage!AV4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AW4-Tier2_Vintage!AW4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AX4-Tier2_Vintage!AX4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AY4-Tier2_Vintage!AY4,0)","v":0}]
[null,10015,"Asotin County PUD #1",{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!D5-Tier2_Vintage!D5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!E5-Tier2_Vintage!E5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!F5-Tier2_Vintage!F5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!G5-Tier2_Vintage!G5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!H5-Tier2_Vintage!H5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!I5-Tier2_Vintage!I5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!J5-Tier2_Vintage!J5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!K5-Tier2_Vintage!K5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!L5-Tier2_Vintage!L5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!M5-Tier2_Vintage!M5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!N5-Tier2_Vintage!N5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!O5-Tier2_Vintage!O5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!P5-Tier2_Vintage!P5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!Q5-Tier2_Vintage!Q5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!R5-Tier2_Vintage!R5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!S5-Tier2_Vintage!S5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!T5-Tier2_Vintage!T5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!U5-Tier2_Vintage!U5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!V5-Tier2_Vintage!V5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!W5-Tier2_Vintage!W5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!X5-Tier2_Vintage!X5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!Y5-Tier2_Vintage!Y5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!Z5-Tier2_Vintage!Z5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AA5-Tier2_Vintage!AA5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AB5-Tier2_Vintage!AB5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AC5-Tier2_Vintage!AC5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AD5-Tier2_Vintage!AD5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AE5-Tier2_Vintage!AE5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AF5-Tier2_Vintage!AF5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AG5-Tier2_Vintage!AG5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AH5-Tier2_Vintage!AH5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AI5-Tier2_Vintage!AI5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AJ5-Tier2_Vintage!AJ5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AK5-Tier2_Vintage!AK5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AL5-Tier2_Vintage!AL5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AM5-Tier2_Vintage!AM5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AN5-Tier2_Vintage!AN5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AO5-Tier2_Vintage!AO5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AP5-Tier2_Vintage!AP5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AQ5-Tier2_Vintage!AQ5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AR5-Tier2_Vintage!AR5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AS5-Tier2_Vintage!AS5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AT5-Tier2_Vintage!AT5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AU5-Tier2_Vintage!AU5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AV5-Tier2_Vintage!AV5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AW5-Tier2_Vintage!AW5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AX5-Tier2_Vintage!AX5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AY5-Tier2_Vintage!AY5,0)","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!D6-Tier2_Vintage!D6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!E6-Tier2_Vintage!E6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!F6-Tier2_Vintage!F6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!G6-Tier2_Vintage!G6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!H6-Tier2_Vintage!H6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!I6-Tier2_Vintage!I6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!J6-Tier2_Vintage!J6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!K6-Tier2_Vintage!K6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!L6-Tier2_Vintage!L6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!M6-Tier2_Vintage!M6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!N6-Tier2_Vintage!N6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!O6-Tier2_Vintage!O6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!P6-Tier2_Vintage!P6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!Q6-Tier2_Vintage!Q6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!R6-Tier2_Vintage!R6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!S6-Tier2_Vintage!S6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!T6-Tier2_Vintage!T6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!U6-Tier2_Vintage!U6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!V6-Tier2_Vintage!V6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!W6-Tier2_Vintage!W6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!X6-Tier2_Vintage!X6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!Y6-Tier2_Vintage!Y6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!Z6-Tier2_Vintage!Z6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AA6-Tier2_Vintage!AA6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AB6-Tier2_Vintage!AB6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AC6-Tier2_Vintage!AC6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AD6-Tier2_Vintage!AD6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AE6-Tier2_Vintage!AE6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AF6-Tier2_Vintage!AF6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AG6-Tier2_Vintage!AG6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AH6-Tier2_Vintage!AH6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AI6-Tier2_Vintage!AI6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AJ6-Tier2_Vintage!AJ6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AK6-Tier2_Vintage!AK6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AL6-Tier2_Vintage!AL6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AM6-Tier2_Vintage!AM6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AN6-Tier2_Vintage!AN6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AO6-Tier2_Vintage!AO6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AP6-Tier2_Vintage!AP6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AQ6-Tier2_Vintage!AQ6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AR6-Tier2_Vintage!AR6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AS6-Tier2_Vintage!AS6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AT6-Tier2_Vintage!AT6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AU6-Tier2_Vintage!AU6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AV6-Tier2_Vintage!AV6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AW6-Tier2_Vintage!AW6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AX6-Tier2_Vintage!AX6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AY6-Tier2_Vintage!AY6,0)","v":0}]
[null,10025,"Benton REA",{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!D7-Tier2_Vintage!D7,0)","v":3784.7680000000005},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!E7-Tier2_Vintage!E7,0)","v":2984.1440000000002},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!F7-Tier2_Vintage!F7,0)","v":3639.2000000000003},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!G7-Tier2_Vintage!G7,0)","v":2920.4580000000001},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!H7-Tier2_Vintage!H7,0)","v":3639.2000000000003},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!I7-Tier2_Vintage!I7,0)","v":3129.7120000000004},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!J7-Tier2_Vintage!J7,0)","v":3784.7680000000005},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!K7-Tier2_Vintage!K7,0)","v":2984.1440000000002},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!L7-Tier2_Vintage!L7,0)","v":3639.2000000000003},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!M7-Tier2_Vintage!M7,0)","v":2693.0080000000003},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!N7-Tier2_Vintage!N7,0)","v":3784.7680000000005},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!O7-Tier2_Vintage!O7,0)","v":2975.0460000000003},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!P7-Tier2_Vintage!P7,0)","v":3784.7680000000005},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!Q7-Tier2_Vintage!Q7,0)","v":2765.7920000000004},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!R7-Tier2_Vintage!R7,0)","v":3784.7680000000005},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!S7-Tier2_Vintage!S7,0)","v":2984.1440000000002},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!T7-Tier2_Vintage!T7,0)","v":3639.2000000000003},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!U7-Tier2_Vintage!U7,0)","v":2911.36},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!V7-Tier2_Vintage!V7,0)","v":3784.7680000000005},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!W7-Tier2_Vintage!W7,0)","v":2984.1440000000002},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!X7-Tier2_Vintage!X7,0)","v":3930.3360000000002},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!Y7-Tier2_Vintage!Y7,0)","v":2838.576},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!Z7-Tier2_Vintage!Z7,0)","v":3493.6320000000005},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AA7-Tier2_Vintage!AA7,0)","v":3056.9280000000003},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AB7-Tier2_Vintage!AB7,0)","v":4322.1600000000008},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AC7-Tier2_Vintage!AC7,0)","v":3121.5600000000004},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AD7-Tier2_Vintage!AD7,0)","v":4002.0000000000005},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AE7-Tier2_Vintage!AE7,0)","v":3211.6050000000005},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AF7-Tier2_Vintage!AF7,0)","v":4002.0000000000005},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AG7-Tier2_Vintage!AG7,0)","v":3441.7200000000003},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AH7-Tier2_Vintage!AH7,0)","v":4162.08},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AI7-Tier2_Vintage!AI7,0)","v":3281.6400000000003},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AJ7-Tier2_Vintage!AJ7,0)","v":3841.92},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AK7-Tier2_Vintage!AK7,0)","v":2881.44},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AL7-Tier2_Vintage!AL7,0)","v":4162.08},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AM7-Tier2_Vintage!AM7,0)","v":3271.6350000000002},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AN7-Tier2_Vintage!AN7,0)","v":4162.08},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AO7-Tier2_Vintage!AO7,0)","v":3041.5200000000004},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AP7-Tier2_Vintage!AP7,0)","v":4162.08},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AQ7-Tier2_Vintage!AQ7,0)","v":3281.6400000000003},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AR7-Tier2_Vintage!AR7,0)","v":4002.0000000000005},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AS7-Tier2_Vintage!AS7,0)","v":3201.6000000000004},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AT7-Tier2_Vintage!AT7,0)","v":4162.08},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AU7-Tier2_Vintage!AU7,0)","v":3281.6400000000003},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AV7-Tier2_Vintage!AV7,0)","v":4162.08},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AW7-Tier2_Vintage!AW7,0)","v":3281.6400000000003},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AX7-Tier2_Vintage!AX7,0)","v":4002.0000000000005},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AY7-Tier2_Vintage!AY7,0)","v":3201.6000000000004}]
[null,10027,"Big Bend Elec Coop",{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!D8-Tier2_Vintage!D8,0)","v":386.88},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!E8-Tier2_Vintage!E8,0)","v":305.04000000000002},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!F8-Tier2_Vintage!F8,0)","v":372},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!G8-Tier2_Vintage!G8,0)","v":298.53000000000003},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!H8-Tier2_Vintage!H8,0)","v":372},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!I8-Tier2_Vintage!I8,0)","v":319.92},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!J8-Tier2_Vintage!J8,0)","v":386.88},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!K8-Tier2_Vintage!K8,0)","v":305.04000000000002},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!L8-Tier2_Vintage!L8,0)","v":372},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!M8-Tier2_Vintage!M8,0)","v":275.28000000000003},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!N8-Tier2_Vintage!N8,0)","v":386.88},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!O8-Tier2_Vintage!O8,0)","v":304.11},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!P8-Tier2_Vintage!P8,0)","v":386.88},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!Q8-Tier2_Vintage!Q8,0)","v":282.72000000000003},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!R8-Tier2_Vintage!R8,0)","v":386.88},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!S8-Tier2_Vintage!S8,0)","v":305.04000000000002},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!T8-Tier2_Vintage!T8,0)","v":372},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!U8-Tier2_Vintage!U8,0)","v":297.60000000000002},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!V8-Tier2_Vintage!V8,0)","v":386.88},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!W8-Tier2_Vintage!W8,0)","v":305.04000000000002},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!X8-Tier2_Vintage!X8,0)","v":401.76000000000005},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!Y8-Tier2_Vintage!Y8,0)","v":290.16000000000003},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!Z8-Tier2_Vintage!Z8,0)","v":357.12},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AA8-Tier2_Vintage!AA8,0)","v":312.48},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AB8-Tier2_Vintage!AB8,0)","v":152.06399999999999},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AC8-Tier2_Vintage!AC8,0)","v":109.824},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AD8-Tier2_Vintage!AD8,0)","v":140.79999999999998},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AE8-Tier2_Vintage!AE8,0)","v":112.99199999999999},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AF8-Tier2_Vintage!AF8,0)","v":140.79999999999998},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AG8-Tier2_Vintage!AG8,0)","v":121.08799999999999},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AH8-Tier2_Vintage!AH8,0)","v":146.43199999999999},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AI8-Tier2_Vintage!AI8,0)","v":115.45599999999999},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AJ8-Tier2_Vintage!AJ8,0)","v":135.16800000000001},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AK8-Tier2_Vintage!AK8,0)","v":101.37599999999999},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AL8-Tier2_Vintage!AL8,0)","v":146.43199999999999},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AM8-Tier2_Vintage!AM8,0)","v":115.104},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AN8-Tier2_Vintage!AN8,0)","v":146.43199999999999},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AO8-Tier2_Vintage!AO8,0)","v":107.008},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AP8-Tier2_Vintage!AP8,0)","v":146.43199999999999},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AQ8-Tier2_Vintage!AQ8,0)","v":115.45599999999999},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AR8-Tier2_Vintage!AR8,0)","v":140.79999999999998},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AS8-Tier2_Vintage!AS8,0)","v":112.63999999999999},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AT8-Tier2_Vintage!AT8,0)","v":146.43199999999999},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AU8-Tier2_Vintage!AU8,0)","v":115.45599999999999},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AV8-Tier2_Vintage!AV8,0)","v":146.43199999999999},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AW8-Tier2_Vintage!AW8,0)","v":115.45599999999999},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AX8-Tier2_Vintage!AX8,0)","v":140.79999999999998},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AY8-Tier2_Vintage!AY8,0)","v":112.63999999999999}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!D9-Tier2_Vintage!D9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!E9-Tier2_Vintage!E9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!F9-Tier2_Vintage!F9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!G9-Tier2_Vintage!G9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!H9-Tier2_Vintage!H9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!I9-Tier2_Vintage!I9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!J9-Tier2_Vintage!J9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!K9-Tier2_Vintage!K9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!L9-Tier2_Vintage!L9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!M9-Tier2_Vintage!M9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!N9-Tier2_Vintage!N9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!O9-Tier2_Vintage!O9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!P9-Tier2_Vintage!P9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!Q9-Tier2_Vintage!Q9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!R9-Tier2_Vintage!R9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!S9-Tier2_Vintage!S9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!T9-Tier2_Vintage!T9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!U9-Tier2_Vintage!U9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!V9-Tier2_Vintage!V9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!W9-Tier2_Vintage!W9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!X9-Tier2_Vintage!X9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!Y9-Tier2_Vintage!Y9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!Z9-Tier2_Vintage!Z9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AA9-Tier2_Vintage!AA9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AB9-Tier2_Vintage!AB9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AC9-Tier2_Vintage!AC9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AD9-Tier2_Vintage!AD9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AE9-Tier2_Vintage!AE9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AF9-Tier2_Vintage!AF9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AG9-Tier2_Vintage!AG9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AH9-Tier2_Vintage!AH9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AI9-Tier2_Vintage!AI9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AJ9-Tier2_Vintage!AJ9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AK9-Tier2_Vintage!AK9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AL9-Tier2_Vintage!AL9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AM9-Tier2_Vintage!AM9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AN9-Tier2_Vintage!AN9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AO9-Tier2_Vintage!AO9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AP9-Tier2_Vintage!AP9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AQ9-Tier2_Vintage!AQ9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AR9-Tier2_Vintage!AR9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AS9-Tier2_Vintage!AS9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AT9-Tier2_Vintage!AT9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AU9-Tier2_Vintage!AU9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AV9-Tier2_Vintage!AV9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AW9-Tier2_Vintage!AW9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AX9-Tier2_Vintage!AX9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AY9-Tier2_Vintage!AY9,0)","v":0}]
[null,10044,"Canby, City of",{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!D10-Tier2_Vintage!D10,0)","v":797.47199999999998},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!E10-Tier2_Vintage!E10,0)","v":628.77600000000007},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!F10-Tier2_Vintage!F10,0)","v":766.80000000000007},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!G10-Tier2_Vintage!G10,0)","v":615.35699999999997},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!H10-Tier2_Vintage!H10,0)","v":766.80000000000007},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!I10-Tier2_Vintage!I10,0)","v":659.44799999999998},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!J10-Tier2_Vintage!J10,0)","v":797.47199999999998},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!K10-Tier2_Vintage!K10,0)","v":628.77600000000007},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!L10-Tier2_Vintage!L10,0)","v":766.80000000000007},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!M10-Tier2_Vintage!M10,0)","v":567.43200000000002},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!N10-Tier2_Vintage!N10,0)","v":797.47199999999998},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!O10-Tier2_Vintage!O10,0)","v":626.85900000000004},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!P10-Tier2_Vintage!P10,0)","v":797.47199999999998},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!Q10-Tier2_Vintage!Q10,0)","v":582.76800000000003},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!R10-Tier2_Vintage!R10,0)","v":797.47199999999998},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!S10-Tier2_Vintage!S10,0)","v":628.77600000000007},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!T10-Tier2_Vintage!T10,0)","v":766.80000000000007},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!U10-Tier2_Vintage!U10,0)","v":613.44000000000005},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!V10-Tier2_Vintage!V10,0)","v":797.47199999999998},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!W10-Tier2_Vintage!W10,0)","v":628.77600000000007},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!X10-Tier2_Vintage!X10,0)","v":828.14400000000001},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!Y10-Tier2_Vintage!Y10,0)","v":598.10400000000004},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!Z10-Tier2_Vintage!Z10,0)","v":736.12800000000004},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AA10-Tier2_Vintage!AA10,0)","v":644.11199999999997},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AB10-Tier2_Vintage!AB10,0)","v":885.59999999999991},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AC10-Tier2_Vintage!AC10,0)","v":639.59999999999991},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AD10-Tier2_Vintage!AD10,0)","v":819.99999999999989},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AE10-Tier2_Vintage!AE10,0)","v":658.05},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AF10-Tier2_Vintage!AF10,0)","v":819.99999999999989},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AG10-Tier2_Vintage!AG10,0)","v":705.19999999999993},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AH10-Tier2_Vintage!AH10,0)","v":852.8},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AI10-Tier2_Vintage!AI10,0)","v":672.4},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AJ10-Tier2_Vintage!AJ10,0)","v":787.19999999999993},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AK10-Tier2_Vintage!AK10,0)","v":590.4},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AL10-Tier2_Vintage!AL10,0)","v":852.8},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AM10-Tier2_Vintage!AM10,0)","v":670.34999999999991},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AN10-Tier2_Vintage!AN10,0)","v":852.8},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AO10-Tier2_Vintage!AO10,0)","v":623.19999999999993},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AP10-Tier2_Vintage!AP10,0)","v":852.8},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AQ10-Tier2_Vintage!AQ10,0)","v":672.4},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AR10-Tier2_Vintage!AR10,0)","v":819.99999999999989},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AS10-Tier2_Vintage!AS10,0)","v":656},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AT10-Tier2_Vintage!AT10,0)","v":852.8},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AU10-Tier2_Vintage!AU10,0)","v":672.4},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AV10-Tier2_Vintage!AV10,0)","v":852.8},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AW10-Tier2_Vintage!AW10,0)","v":672.4},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AX10-Tier2_Vintage!AX10,0)","v":819.99999999999989},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AY10-Tier2_Vintage!AY10,0)","v":656}]
[null,10046,"Central Electric Coop",{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!D11-Tier2_Vintage!D11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!E11-Tier2_Vintage!E11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!F11-Tier2_Vintage!F11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!G11-Tier2_Vintage!G11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!H11-Tier2_Vintage!H11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!I11-Tier2_Vintage!I11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!J11-Tier2_Vintage!J11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!K11-Tier2_Vintage!K11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!L11-Tier2_Vintage!L11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!M11-Tier2_Vintage!M11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!N11-Tier2_Vintage!N11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!O11-Tier2_Vintage!O11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!P11-Tier2_Vintage!P11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!Q11-Tier2_Vintage!Q11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!R11-Tier2_Vintage!R11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!S11-Tier2_Vintage!S11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!T11-Tier2_Vintage!T11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!U11-Tier2_Vintage!U11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!V11-Tier2_Vintage!V11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!W11-Tier2_Vintage!W11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!X11-Tier2_Vintage!X11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!Y11-Tier2_Vintage!Y11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!Z11-Tier2_Vintage!Z11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AA11-Tier2_Vintage!AA11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AB11-Tier2_Vintage!AB11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AC11-Tier2_Vintage!AC11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AD11-Tier2_Vintage!AD11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AE11-Tier2_Vintage!AE11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AF11-Tier2_Vintage!AF11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AG11-Tier2_Vintage!AG11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AH11-Tier2_Vintage!AH11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AI11-Tier2_Vintage!AI11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AJ11-Tier2_Vintage!AJ11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AK11-Tier2_Vintage!AK11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AL11-Tier2_Vintage!AL11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AM11-Tier2_Vintage!AM11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AN11-Tier2_Vintage!AN11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AO11-Tier2_Vintage!AO11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AP11-Tier2_Vintage!AP11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AQ11-Tier2_Vintage!AQ11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AR11-Tier2_Vintage!AR11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AS11-Tier2_Vintage!AS11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AT11-Tier2_Vintage!AT11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AU11-Tier2_Vintage!AU11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AV11-Tier2_Vintage!AV11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AW11-Tier2_Vintage!AW11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AX11-Tier2_Vintage!AX11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AY11-Tier2_Vintage!AY11,0)","v":0}]
[null,10047,"Central Lincoln PUD",{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!D12-Tier2_Vintage!D12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!E12-Tier2_Vintage!E12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!F12-Tier2_Vintage!F12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!G12-Tier2_Vintage!G12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!H12-Tier2_Vintage!H12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!I12-Tier2_Vintage!I12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!J12-Tier2_Vintage!J12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!K12-Tier2_Vintage!K12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!L12-Tier2_Vintage!L12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!M12-Tier2_Vintage!M12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!N12-Tier2_Vintage!N12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!O12-Tier2_Vintage!O12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!P12-Tier2_Vintage!P12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!Q12-Tier2_Vintage!Q12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!R12-Tier2_Vintage!R12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!S12-Tier2_Vintage!S12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!T12-Tier2_Vintage!T12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!U12-Tier2_Vintage!U12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!V12-Tier2_Vintage!V12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!W12-Tier2_Vintage!W12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!X12-Tier2_Vintage!X12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!Y12-Tier2_Vintage!Y12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!Z12-Tier2_Vintage!Z12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AA12-Tier2_Vintage!AA12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AB12-Tier2_Vintage!AB12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AC12-Tier2_Vintage!AC12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AD12-Tier2_Vintage!AD12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AE12-Tier2_Vintage!AE12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AF12-Tier2_Vintage!AF12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AG12-Tier2_Vintage!AG12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AH12-Tier2_Vintage!AH12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AI12-Tier2_Vintage!AI12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AJ12-Tier2_Vintage!AJ12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AK12-Tier2_Vintage!AK12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AL12-Tier2_Vintage!AL12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AM12-Tier2_Vintage!AM12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AN12-Tier2_Vintage!AN12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AO12-Tier2_Vintage!AO12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AP12-Tier2_Vintage!AP12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AQ12-Tier2_Vintage!AQ12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AR12-Tier2_Vintage!AR12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AS12-Tier2_Vintage!AS12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AT12-Tier2_Vintage!AT12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AU12-Tier2_Vintage!AU12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AV12-Tier2_Vintage!AV12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AW12-Tier2_Vintage!AW12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AX12-Tier2_Vintage!AX12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AY12-Tier2_Vintage!AY12,0)","v":0}]
[null,10055,"Albion, City of",{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!D13-Tier2_Vintage!D13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!E13-Tier2_Vintage!E13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!F13-Tier2_Vintage!F13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!G13-Tier2_Vintage!G13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!H13-Tier2_Vintage!H13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!I13-Tier2_Vintage!I13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!J13-Tier2_Vintage!J13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!K13-Tier2_Vintage!K13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!L13-Tier2_Vintage!L13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!M13-Tier2_Vintage!M13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!N13-Tier2_Vintage!N13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!O13-Tier2_Vintage!O13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!P13-Tier2_Vintage!P13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!Q13-Tier2_Vintage!Q13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!R13-Tier2_Vintage!R13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!S13-Tier2_Vintage!S13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!T13-Tier2_Vintage!T13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!U13-Tier2_Vintage!U13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!V13-Tier2_Vintage!V13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!W13-Tier2_Vintage!W13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!X13-Tier2_Vintage!X13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!Y13-Tier2_Vintage!Y13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!Z13-Tier2_Vintage!Z13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AA13-Tier2_Vintage!AA13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AB13-Tier2_Vintage!AB13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AC13-Tier2_Vintage!AC13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AD13-Tier2_Vintage!AD13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AE13-Tier2_Vintage!AE13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AF13-Tier2_Vintage!AF13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AG13-Tier2_Vintage!AG13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AH13-Tier2_Vintage!AH13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AI13-Tier2_Vintage!AI13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AJ13-Tier2_Vintage!AJ13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AK13-Tier2_Vintage!AK13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AL13-Tier2_Vintage!AL13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AM13-Tier2_Vintage!AM13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AN13-Tier2_Vintage!AN13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AO13-Tier2_Vintage!AO13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AP13-Tier2_Vintage!AP13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AQ13-Tier2_Vintage!AQ13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AR13-Tier2_Vintage!AR13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AS13-Tier2_Vintage!AS13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AT13-Tier2_Vintage!AT13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AU13-Tier2_Vintage!AU13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AV13-Tier2_Vintage!AV13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AW13-Tier2_Vintage!AW13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AX13-Tier2_Vintage!AX13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AY13-Tier2_Vintage!AY13,0)","v":0}]
[null,10057,"Ashland, City of",{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!D14-Tier2_Vintage!D14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!E14-Tier2_Vintage!E14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!F14-Tier2_Vintage!F14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!G14-Tier2_Vintage!G14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!H14-Tier2_Vintage!H14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!I14-Tier2_Vintage!I14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!J14-Tier2_Vintage!J14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!K14-Tier2_Vintage!K14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!L14-Tier2_Vintage!L14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!M14-Tier2_Vintage!M14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!N14-Tier2_Vintage!N14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!O14-Tier2_Vintage!O14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!P14-Tier2_Vintage!P14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!Q14-Tier2_Vintage!Q14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!R14-Tier2_Vintage!R14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!S14-Tier2_Vintage!S14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!T14-Tier2_Vintage!T14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!U14-Tier2_Vintage!U14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!V14-Tier2_Vintage!V14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!W14-Tier2_Vintage!W14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!X14-Tier2_Vintage!X14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!Y14-Tier2_Vintage!Y14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!Z14-Tier2_Vintage!Z14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AA14-Tier2_Vintage!AA14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AB14-Tier2_Vintage!AB14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AC14-Tier2_Vintage!AC14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AD14-Tier2_Vintage!AD14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AE14-Tier2_Vintage!AE14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AF14-Tier2_Vintage!AF14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AG14-Tier2_Vintage!AG14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AH14-Tier2_Vintage!AH14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AI14-Tier2_Vintage!AI14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AJ14-Tier2_Vintage!AJ14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AK14-Tier2_Vintage!AK14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AL14-Tier2_Vintage!AL14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AM14-Tier2_Vintage!AM14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AN14-Tier2_Vintage!AN14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AO14-Tier2_Vintage!AO14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AP14-Tier2_Vintage!AP14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AQ14-Tier2_Vintage!AQ14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AR14-Tier2_Vintage!AR14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AS14-Tier2_Vintage!AS14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AT14-Tier2_Vintage!AT14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AU14-Tier2_Vintage!AU14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AV14-Tier2_Vintage!AV14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AW14-Tier2_Vintage!AW14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AX14-Tier2_Vintage!AX14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AY14-Tier2_Vintage!AY14,0)","v":0}]
[null,10059,"Bandon, City of",{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!D15-Tier2_Vintage!D15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!E15-Tier2_Vintage!E15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!F15-Tier2_Vintage!F15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!G15-Tier2_Vintage!G15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!H15-Tier2_Vintage!H15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!I15-Tier2_Vintage!I15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!J15-Tier2_Vintage!J15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!K15-Tier2_Vintage!K15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!L15-Tier2_Vintage!L15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!M15-Tier2_Vintage!M15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!N15-Tier2_Vintage!N15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!O15-Tier2_Vintage!O15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!P15-Tier2_Vintage!P15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!Q15-Tier2_Vintage!Q15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!R15-Tier2_Vintage!R15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!S15-Tier2_Vintage!S15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!T15-Tier2_Vintage!T15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!U15-Tier2_Vintage!U15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!V15-Tier2_Vintage!V15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!W15-Tier2_Vintage!W15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!X15-Tier2_Vintage!X15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!Y15-Tier2_Vintage!Y15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!Z15-Tier2_Vintage!Z15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AA15-Tier2_Vintage!AA15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AB15-Tier2_Vintage!AB15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AC15-Tier2_Vintage!AC15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AD15-Tier2_Vintage!AD15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AE15-Tier2_Vintage!AE15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AF15-Tier2_Vintage!AF15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AG15-Tier2_Vintage!AG15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AH15-Tier2_Vintage!AH15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AI15-Tier2_Vintage!AI15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AJ15-Tier2_Vintage!AJ15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AK15-Tier2_Vintage!AK15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AL15-Tier2_Vintage!AL15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AM15-Tier2_Vintage!AM15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AN15-Tier2_Vintage!AN15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AO15-Tier2_Vintage!AO15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AP15-Tier2_Vintage!AP15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AQ15-Tier2_Vintage!AQ15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AR15-Tier2_Vintage!AR15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AS15-Tier2_Vintage!AS15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AT15-Tier2_Vintage!AT15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AU15-Tier2_Vintage!AU15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AV15-Tier2_Vintage!AV15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AW15-Tier2_Vintage!AW15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AX15-Tier2_Vintage!AX15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AY15-Tier2_Vintage!AY15,0)","v":0}]
[null,10062,"Bonners Ferry, City of",{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!D17-Tier2_Vintage!D17,0)","v":862.78399999999988},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!E17-Tier2_Vintage!E17,0)","v":680.27199999999993},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!F17-Tier2_Vintage!F17,0)","v":829.59999999999991},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!G17-Tier2_Vintage!G17,0)","v":665.75399999999991},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!H17-Tier2_Vintage!H17,0)","v":829.59999999999991},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!I17-Tier2_Vintage!I17,0)","v":713.4559999999999},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!J17-Tier2_Vintage!J17,0)","v":862.78399999999988},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!K17-Tier2_Vintage!K17,0)","v":680.27199999999993},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!L17-Tier2_Vintage!L17,0)","v":829.59999999999991},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!M17-Tier2_Vintage!M17,0)","v":613.904},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!N17-Tier2_Vintage!N17,0)","v":862.78399999999988},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!O17-Tier2_Vintage!O17,0)","v":678.19799999999998},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!P17-Tier2_Vintage!P17,0)","v":862.78399999999988},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!Q17-Tier2_Vintage!Q17,0)","v":630.49599999999998},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!R17-Tier2_Vintage!R17,0)","v":862.78399999999988},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!S17-Tier2_Vintage!S17,0)","v":680.27199999999993},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!T17-Tier2_Vintage!T17,0)","v":829.59999999999991},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!U17-Tier2_Vintage!U17,0)","v":663.68},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!V17-Tier2_Vintage!V17,0)","v":862.78399999999988},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!W17-Tier2_Vintage!W17,0)","v":680.27199999999993},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!X17-Tier2_Vintage!X17,0)","v":895.96799999999996},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!Y17-Tier2_Vintage!Y17,0)","v":647.08799999999997},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!Z17-Tier2_Vintage!Z17,0)","v":796.41599999999994},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AA17-Tier2_Vintage!AA17,0)","v":696.86399999999992},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AB17-Tier2_Vintage!AB17,0)","v":932.25599999999997},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AC17-Tier2_Vintage!AC17,0)","v":673.29599999999994},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AD17-Tier2_Vintage!AD17,0)","v":863.19999999999993},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AE17-Tier2_Vintage!AE17,0)","v":692.71799999999996},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AF17-Tier2_Vintage!AF17,0)","v":863.19999999999993},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AG17-Tier2_Vintage!AG17,0)","v":742.35199999999998},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AH17-Tier2_Vintage!AH17,0)","v":897.72799999999995},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AI17-Tier2_Vintage!AI17,0)","v":707.82399999999996},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AJ17-Tier2_Vintage!AJ17,0)","v":828.67200000000003},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AK17-Tier2_Vintage!AK17,0)","v":621.50400000000002},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AL17-Tier2_Vintage!AL17,0)","v":897.72799999999995},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AM17-Tier2_Vintage!AM17,0)","v":705.66599999999994},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AN17-Tier2_Vintage!AN17,0)","v":897.72799999999995},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AO17-Tier2_Vintage!AO17,0)","v":656.03199999999993},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AP17-Tier2_Vintage!AP17,0)","v":897.72799999999995},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AQ17-Tier2_Vintage!AQ17,0)","v":707.82399999999996},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AR17-Tier2_Vintage!AR17,0)","v":863.19999999999993},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AS17-Tier2_Vintage!AS17,0)","v":690.56},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AT17-Tier2_Vintage!AT17,0)","v":897.72799999999995},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AU17-Tier2_Vintage!AU17,0)","v":707.82399999999996},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AV17-Tier2_Vintage!AV17,0)","v":897.72799999999995},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AW17-Tier2_Vintage!AW17,0)","v":707.82399999999996},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AX17-Tier2_Vintage!AX17,0)","v":863.19999999999993},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AY17-Tier2_Vintage!AY17,0)","v":690.56}]
[null,10074,"Forest Grove, City of",{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!D26-Tier2_Vintage!D26,0)","v":14.975999999999999},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!E26-Tier2_Vintage!E26,0)","v":11.808},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!F26-Tier2_Vintage!F26,0)","v":14.399999999999999},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!G26-Tier2_Vintage!G26,0)","v":11.555999999999999},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!H26-Tier2_Vintage!H26,0)","v":14.399999999999999},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!I26-Tier2_Vintage!I26,0)","v":12.383999999999999},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!J26-Tier2_Vintage!J26,0)","v":14.975999999999999},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!K26-Tier2_Vintage!K26,0)","v":11.808},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!L26-Tier2_Vintage!L26,0)","v":14.399999999999999},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!M26-Tier2_Vintage!M26,0)","v":10.655999999999999},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!N26-Tier2_Vintage!N26,0)","v":14.975999999999999},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!O26-Tier2_Vintage!O26,0)","v":11.771999999999998},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!P26-Tier2_Vintage!P26,0)","v":14.975999999999999},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!Q26-Tier2_Vintage!Q26,0)","v":10.943999999999999},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!R26-Tier2_Vintage!R26,0)","v":14.975999999999999},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!S26-Tier2_Vintage!S26,0)","v":11.808},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!T26-Tier2_Vintage!T26,0)","v":14.399999999999999},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!U26-Tier2_Vintage!U26,0)","v":11.52},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!V26-Tier2_Vintage!V26,0)","v":14.975999999999999},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!W26-Tier2_Vintage!W26,0)","v":11.808},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!X26-Tier2_Vintage!X26,0)","v":15.552},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!Y26-Tier2_Vintage!Y26,0)","v":11.231999999999999},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!Z26-Tier2_Vintage!Z26,0)","v":13.823999999999998},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AA26-Tier2_Vintage!AA26,0)","v":12.095999999999998},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AB26-Tier2_Vintage!AB26,0)","v":105.84},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AC26-Tier2_Vintage!AC26,0)","v":76.44},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AD26-Tier2_Vintage!AD26,0)","v":98},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AE26-Tier2_Vintage!AE26,0)","v":78.644999999999996},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AF26-Tier2_Vintage!AF26,0)","v":98},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AG26-Tier2_Vintage!AG26,0)","v":84.28},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AH26-Tier2_Vintage!AH26,0)","v":101.92},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AI26-Tier2_Vintage!AI26,0)","v":80.36},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AJ26-Tier2_Vintage!AJ26,0)","v":94.08},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AK26-Tier2_Vintage!AK26,0)","v":70.56},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AL26-Tier2_Vintage!AL26,0)","v":101.92},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AM26-Tier2_Vintage!AM26,0)","v":80.114999999999995},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AN26-Tier2_Vintage!AN26,0)","v":101.92},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AO26-Tier2_Vintage!AO26,0)","v":74.48},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AP26-Tier2_Vintage!AP26,0)","v":101.92},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AQ26-Tier2_Vintage!AQ26,0)","v":80.36},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AR26-Tier2_Vintage!AR26,0)","v":98},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AS26-Tier2_Vintage!AS26,0)","v":78.400000000000006},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AT26-Tier2_Vintage!AT26,0)","v":101.92},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AU26-Tier2_Vintage!AU26,0)","v":80.36},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AV26-Tier2_Vintage!AV26,0)","v":101.92},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AW26-Tier2_Vintage!AW26,0)","v":80.36},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AX26-Tier2_Vintage!AX26,0)","v":98},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AY26-Tier2_Vintage!AY26,0)","v":78.400000000000006}]
[null,10087,"Port Angeles, City of",{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!D35-Tier2_Vintage!D35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!E35-Tier2_Vintage!E35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!F35-Tier2_Vintage!F35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!G35-Tier2_Vintage!G35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!H35-Tier2_Vintage!H35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!I35-Tier2_Vintage!I35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!J35-Tier2_Vintage!J35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!K35-Tier2_Vintage!K35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!L35-Tier2_Vintage!L35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!M35-Tier2_Vintage!M35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!N35-Tier2_Vintage!N35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!O35-Tier2_Vintage!O35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!P35-Tier2_Vintage!P35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!Q35-Tier2_Vintage!Q35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!R35-Tier2_Vintage!R35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!S35-Tier2_Vintage!S35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!T35-Tier2_Vintage!T35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!U35-Tier2_Vintage!U35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!V35-Tier2_Vintage!V35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!W35-Tier2_Vintage!W35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!X35-Tier2_Vintage!X35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!Y35-Tier2_Vintage!Y35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!Z35-Tier2_Vintage!Z35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AA35-Tier2_Vintage!AA35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AB35-Tier2_Vintage!AB35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AC35-Tier2_Vintage!AC35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AD35-Tier2_Vintage!AD35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AE35-Tier2_Vintage!AE35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AF35-Tier2_Vintage!AF35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AG35-Tier2_Vintage!AG35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AH35-Tier2_Vintage!AH35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AI35-Tier2_Vintage!AI35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AJ35-Tier2_Vintage!AJ35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AK35-Tier2_Vintage!AK35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AL35-Tier2_Vintage!AL35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AM35-Tier2_Vintage!AM35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AN35-Tier2_Vintage!AN35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AO35-Tier2_Vintage!AO35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AP35-Tier2_Vintage!AP35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AQ35-Tier2_Vintage!AQ35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AR35-Tier2_Vintage!AR35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AS35-Tier2_Vintage!AS35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AT35-Tier2_Vintage!AT35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AU35-Tier2_Vintage!AU35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AV35-Tier2_Vintage!AV35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AW35-Tier2_Vintage!AW35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AX35-Tier2_Vintage!AX35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AY35-Tier2_Vintage!AY35,0)","v":0}]
[null,10106,"Clearwater Power",{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!D44-Tier2_Vintage!D44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!E44-Tier2_Vintage!E44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!F44-Tier2_Vintage!F44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!G44-Tier2_Vintage!G44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!H44-Tier2_Vintage!H44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!I44-Tier2_Vintage!I44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!J44-Tier2_Vintage!J44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!K44-Tier2_Vintage!K44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!L44-Tier2_Vintage!L44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!M44-Tier2_Vintage!M44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!N44-Tier2_Vintage!N44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!O44-Tier2_Vintage!O44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!P44-Tier2_Vintage!P44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!Q44-Tier2_Vintage!Q44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!R44-Tier2_Vintage!R44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!S44-Tier2_Vintage!S44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!T44-Tier2_Vintage!T44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!U44-Tier2_Vintage!U44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!V44-Tier2_Vintage!V44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!W44-Tier2_Vintage!W44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!X44-Tier2_Vintage!X44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!Y44-Tier2_Vintage!Y44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!Z44-Tier2_Vintage!Z44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AA44-Tier2_Vintage!AA44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AB44-Tier2_Vintage!AB44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AC44-Tier2_Vintage!AC44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AD44-Tier2_Vintage!AD44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AE44-Tier2_Vintage!AE44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AF44-Tier2_Vintage!AF44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AG44-Tier2_Vintage!AG44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AH44-Tier2_Vintage!AH44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AI44-Tier2_Vintage!AI44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AJ44-Tier2_Vintage!AJ44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AK44-Tier2_Vintage!AK44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AL44-Tier2_Vintage!AL44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AM44-Tier2_Vintage!AM44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AN44-Tier2_Vintage!AN44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AO44-Tier2_Vintage!AO44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AP44-Tier2_Vintage!AP44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AQ44-Tier2_Vintage!AQ44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AR44-Tier2_Vintage!AR44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AS44-Tier2_Vintage!AS44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AT44-Tier2_Vintage!AT44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AU44-Tier2_Vintage!AU44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AV44-Tier2_Vintage!AV44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AW44-Tier2_Vintage!AW44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AX44-Tier2_Vintage!AX44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AY44-Tier2_Vintage!AY44,0)","v":0}]
[null,10136,"Douglas Electric Cooperative",{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!D53-Tier2_Vintage!D53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!E53-Tier2_Vintage!E53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!F53-Tier2_Vintage!F53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!G53-Tier2_Vintage!G53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!H53-Tier2_Vintage!H53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!I53-Tier2_Vintage!I53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!J53-Tier2_Vintage!J53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!K53-Tier2_Vintage!K53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!L53-Tier2_Vintage!L53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!M53-Tier2_Vintage!M53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!N53-Tier2_Vintage!N53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!O53-Tier2_Vintage!O53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!P53-Tier2_Vintage!P53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!Q53-Tier2_Vintage!Q53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!R53-Tier2_Vintage!R53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!S53-Tier2_Vintage!S53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!T53-Tier2_Vintage!T53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!U53-Tier2_Vintage!U53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!V53-Tier2_Vintage!V53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!W53-Tier2_Vintage!W53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!X53-Tier2_Vintage!X53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!Y53-Tier2_Vintage!Y53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!Z53-Tier2_Vintage!Z53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AA53-Tier2_Vintage!AA53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AB53-Tier2_Vintage!AB53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AC53-Tier2_Vintage!AC53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AD53-Tier2_Vintage!AD53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AE53-Tier2_Vintage!AE53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AF53-Tier2_Vintage!AF53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AG53-Tier2_Vintage!AG53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AH53-Tier2_Vintage!AH53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AI53-Tier2_Vintage!AI53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AJ53-Tier2_Vintage!AJ53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AK53-Tier2_Vintage!AK53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AL53-Tier2_Vintage!AL53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AM53-Tier2_Vintage!AM53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AN53-Tier2_Vintage!AN53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AO53-Tier2_Vintage!AO53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AP53-Tier2_Vintage!AP53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AQ53-Tier2_Vintage!AQ53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AR53-Tier2_Vintage!AR53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AS53-Tier2_Vintage!AS53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AT53-Tier2_Vintage!AT53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AU53-Tier2_Vintage!AU53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AV53-Tier2_Vintage!AV53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AW53-Tier2_Vintage!AW53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AX53-Tier2_Vintage!AX53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AY53-Tier2_Vintage!AY53,0)","v":0}]
[null,10174,"Farmers Elec Coop",{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!D62-Tier2_Vintage!D62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!E62-Tier2_Vintage!E62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!F62-Tier2_Vintage!F62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!G62-Tier2_Vintage!G62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!H62-Tier2_Vintage!H62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!I62-Tier2_Vintage!I62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!J62-Tier2_Vintage!J62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!K62-Tier2_Vintage!K62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!L62-Tier2_Vintage!L62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!M62-Tier2_Vintage!M62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!N62-Tier2_Vintage!N62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!O62-Tier2_Vintage!O62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!P62-Tier2_Vintage!P62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!Q62-Tier2_Vintage!Q62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!R62-Tier2_Vintage!R62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!S62-Tier2_Vintage!S62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!T62-Tier2_Vintage!T62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!U62-Tier2_Vintage!U62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!V62-Tier2_Vintage!V62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!W62-Tier2_Vintage!W62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!X62-Tier2_Vintage!X62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!Y62-Tier2_Vintage!Y62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!Z62-Tier2_Vintage!Z62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AA62-Tier2_Vintage!AA62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AB62-Tier2_Vintage!AB62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AC62-Tier2_Vintage!AC62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AD62-Tier2_Vintage!AD62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AE62-Tier2_Vintage!AE62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AF62-Tier2_Vintage!AF62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AG62-Tier2_Vintage!AG62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AH62-Tier2_Vintage!AH62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AI62-Tier2_Vintage!AI62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AJ62-Tier2_Vintage!AJ62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AK62-Tier2_Vintage!AK62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AL62-Tier2_Vintage!AL62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AM62-Tier2_Vintage!AM62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AN62-Tier2_Vintage!AN62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AO62-Tier2_Vintage!AO62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AP62-Tier2_Vintage!AP62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AQ62-Tier2_Vintage!AQ62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AR62-Tier2_Vintage!AR62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AS62-Tier2_Vintage!AS62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AT62-Tier2_Vintage!AT62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AU62-Tier2_Vintage!AU62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AV62-Tier2_Vintage!AV62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AW62-Tier2_Vintage!AW62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AX62-Tier2_Vintage!AX62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AY62-Tier2_Vintage!AY62,0)","v":0}]
[null,10203,"Idaho County L & P",{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!D71-Tier2_Vintage!D71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!E71-Tier2_Vintage!E71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!F71-Tier2_Vintage!F71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!G71-Tier2_Vintage!G71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!H71-Tier2_Vintage!H71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!I71-Tier2_Vintage!I71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!J71-Tier2_Vintage!J71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!K71-Tier2_Vintage!K71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!L71-Tier2_Vintage!L71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!M71-Tier2_Vintage!M71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!N71-Tier2_Vintage!N71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!O71-Tier2_Vintage!O71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!P71-Tier2_Vintage!P71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!Q71-Tier2_Vintage!Q71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!R71-Tier2_Vintage!R71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!S71-Tier2_Vintage!S71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!T71-Tier2_Vintage!T71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!U71-Tier2_Vintage!U71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!V71-Tier2_Vintage!V71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!W71-Tier2_Vintage!W71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!X71-Tier2_Vintage!X71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!Y71-Tier2_Vintage!Y71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!Z71-Tier2_Vintage!Z71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AA71-Tier2_Vintage!AA71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AB71-Tier2_Vintage!AB71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AC71-Tier2_Vintage!AC71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AD71-Tier2_Vintage!AD71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AE71-Tier2_Vintage!AE71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AF71-Tier2_Vintage!AF71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AG71-Tier2_Vintage!AG71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AH71-Tier2_Vintage!AH71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AI71-Tier2_Vintage!AI71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AJ71-Tier2_Vintage!AJ71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AK71-Tier2_Vintage!AK71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AL71-Tier2_Vintage!AL71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AM71-Tier2_Vintage!AM71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AN71-Tier2_Vintage!AN71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AO71-Tier2_Vintage!AO71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AP71-Tier2_Vintage!AP71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AQ71-Tier2_Vintage!AQ71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AR71-Tier2_Vintage!AR71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AS71-Tier2_Vintage!AS71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AT71-Tier2_Vintage!AT71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AU71-Tier2_Vintage!AU71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AV71-Tier2_Vintage!AV71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AW71-Tier2_Vintage!AW71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AX71-Tier2_Vintage!AX71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AY71-Tier2_Vintage!AY71,0)","v":0}]
[null,10204,"Idaho Falls Power",{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!D72-Tier2_Vintage!D72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!E72-Tier2_Vintage!E72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!F72-Tier2_Vintage!F72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!G72-Tier2_Vintage!G72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!H72-Tier2_Vintage!H72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!I72-Tier2_Vintage!I72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!J72-Tier2_Vintage!J72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!K72-Tier2_Vintage!K72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!L72-Tier2_Vintage!L72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!M72-Tier2_Vintage!M72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!N72-Tier2_Vintage!N72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!O72-Tier2_Vintage!O72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!P72-Tier2_Vintage!P72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!Q72-Tier2_Vintage!Q72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!R72-Tier2_Vintage!R72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!S72-Tier2_Vintage!S72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!T72-Tier2_Vintage!T72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!U72-Tier2_Vintage!U72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!V72-Tier2_Vintage!V72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!W72-Tier2_Vintage!W72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!X72-Tier2_Vintage!X72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!Y72-Tier2_Vintage!Y72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!Z72-Tier2_Vintage!Z72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AA72-Tier2_Vintage!AA72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AB72-Tier2_Vintage!AB72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AC72-Tier2_Vintage!AC72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AD72-Tier2_Vintage!AD72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AE72-Tier2_Vintage!AE72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AF72-Tier2_Vintage!AF72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AG72-Tier2_Vintage!AG72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AH72-Tier2_Vintage!AH72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AI72-Tier2_Vintage!AI72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AJ72-Tier2_Vintage!AJ72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AK72-Tier2_Vintage!AK72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AL72-Tier2_Vintage!AL72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AM72-Tier2_Vintage!AM72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AN72-Tier2_Vintage!AN72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AO72-Tier2_Vintage!AO72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AP72-Tier2_Vintage!AP72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AQ72-Tier2_Vintage!AQ72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AR72-Tier2_Vintage!AR72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AS72-Tier2_Vintage!AS72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AT72-Tier2_Vintage!AT72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AU72-Tier2_Vintage!AU72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AV72-Tier2_Vintage!AV72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AW72-Tier2_Vintage!AW72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AX72-Tier2_Vintage!AX72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AY72-Tier2_Vintage!AY72,0)","v":0}]
[null,10242,"Lost River Elec Coop",{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!D81-Tier2_Vintage!D81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!E81-Tier2_Vintage!E81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!F81-Tier2_Vintage!F81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!G81-Tier2_Vintage!G81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!H81-Tier2_Vintage!H81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!I81-Tier2_Vintage!I81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!J81-Tier2_Vintage!J81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!K81-Tier2_Vintage!K81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!L81-Tier2_Vintage!L81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!M81-Tier2_Vintage!M81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!N81-Tier2_Vintage!N81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!O81-Tier2_Vintage!O81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!P81-Tier2_Vintage!P81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!Q81-Tier2_Vintage!Q81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!R81-Tier2_Vintage!R81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!S81-Tier2_Vintage!S81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!T81-Tier2_Vintage!T81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!U81-Tier2_Vintage!U81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!V81-Tier2_Vintage!V81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!W81-Tier2_Vintage!W81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!X81-Tier2_Vintage!X81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!Y81-Tier2_Vintage!Y81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!Z81-Tier2_Vintage!Z81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AA81-Tier2_Vintage!AA81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AB81-Tier2_Vintage!AB81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AC81-Tier2_Vintage!AC81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AD81-Tier2_Vintage!AD81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AE81-Tier2_Vintage!AE81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AF81-Tier2_Vintage!AF81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AG81-Tier2_Vintage!AG81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AH81-Tier2_Vintage!AH81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AI81-Tier2_Vintage!AI81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AJ81-Tier2_Vintage!AJ81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AK81-Tier2_Vintage!AK81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AL81-Tier2_Vintage!AL81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AM81-Tier2_Vintage!AM81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AN81-Tier2_Vintage!AN81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AO81-Tier2_Vintage!AO81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AP81-Tier2_Vintage!AP81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AQ81-Tier2_Vintage!AQ81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AR81-Tier2_Vintage!AR81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AS81-Tier2_Vintage!AS81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AT81-Tier2_Vintage!AT81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AU81-Tier2_Vintage!AU81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AV81-Tier2_Vintage!AV81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AW81-Tier2_Vintage!AW81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AX81-Tier2_Vintage!AX81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AY81-Tier2_Vintage!AY81,0)","v":0}]
[null,10278,"Northern Lights",{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!D90-Tier2_Vintage!D90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!E90-Tier2_Vintage!E90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!F90-Tier2_Vintage!F90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!G90-Tier2_Vintage!G90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!H90-Tier2_Vintage!H90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!I90-Tier2_Vintage!I90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!J90-Tier2_Vintage!J90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!K90-Tier2_Vintage!K90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!L90-Tier2_Vintage!L90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!M90-Tier2_Vintage!M90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!N90-Tier2_Vintage!N90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!O90-Tier2_Vintage!O90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!P90-Tier2_Vintage!P90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!Q90-Tier2_Vintage!Q90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!R90-Tier2_Vintage!R90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!S90-Tier2_Vintage!S90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!T90-Tier2_Vintage!T90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!U90-Tier2_Vintage!U90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!V90-Tier2_Vintage!V90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!W90-Tier2_Vintage!W90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!X90-Tier2_Vintage!X90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!Y90-Tier2_Vintage!Y90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!Z90-Tier2_Vintage!Z90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AA90-Tier2_Vintage!AA90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AB90-Tier2_Vintage!AB90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AC90-Tier2_Vintage!AC90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AD90-Tier2_Vintage!AD90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AE90-Tier2_Vintage!AE90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AF90-Tier2_Vintage!AF90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AG90-Tier2_Vintage!AG90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AH90-Tier2_Vintage!AH90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AI90-Tier2_Vintage!AI90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AJ90-Tier2_Vintage!AJ90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AK90-Tier2_Vintage!AK90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AL90-Tier2_Vintage!AL90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AM90-Tier2_Vintage!AM90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AN90-Tier2_Vintage!AN90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AO90-Tier2_Vintage!AO90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AP90-Tier2_Vintage!AP90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AQ90-Tier2_Vintage!AQ90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AR90-Tier2_Vintage!AR90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AS90-Tier2_Vintage!AS90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AT90-Tier2_Vintage!AT90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AU90-Tier2_Vintage!AU90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AV90-Tier2_Vintage!AV90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AW90-Tier2_Vintage!AW90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AX90-Tier2_Vintage!AX90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AY90-Tier2_Vintage!AY90,0)","v":0}]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!D99-Tier2_Vintage!D99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!E99-Tier2_Vintage!E99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!F99-Tier2_Vintage!F99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!G99-Tier2_Vintage!G99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!H99-Tier2_Vintage!H99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!I99-Tier2_Vintage!I99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!J99-Tier2_Vintage!J99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!K99-Tier2_Vintage!K99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!L99-Tier2_Vintage!L99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!M99-Tier2_Vintage!M99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!N99-Tier2_Vintage!N99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!O99-Tier2_Vintage!O99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!P99-Tier2_Vintage!P99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!Q99-Tier2_Vintage!Q99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!R99-Tier2_Vintage!R99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!S99-Tier2_Vintage!S99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!T99-Tier2_Vintage!T99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!U99-Tier2_Vintage!U99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!V99-Tier2_Vintage!V99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!W99-Tier2_Vintage!W99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!X99-Tier2_Vintage!X99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!Y99-Tier2_Vintage!Y99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!Z99-Tier2_Vintage!Z99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AA99-Tier2_Vintage!AA99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AB99-Tier2_Vintage!AB99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AC99-Tier2_Vintage!AC99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AD99-Tier2_Vintage!AD99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AE99-Tier2_Vintage!AE99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AF99-Tier2_Vintage!AF99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AG99-Tier2_Vintage!AG99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AH99-Tier2_Vintage!AH99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AI99-Tier2_Vintage!AI99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AJ99-Tier2_Vintage!AJ99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AK99-Tier2_Vintage!AK99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AL99-Tier2_Vintage!AL99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AM99-Tier2_Vintage!AM99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AN99-Tier2_Vintage!AN99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AO99-Tier2_Vintage!AO99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AP99-Tier2_Vintage!AP99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AQ99-Tier2_Vintage!AQ99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AR99-Tier2_Vintage!AR99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AS99-Tier2_Vintage!AS99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AT99-Tier2_Vintage!AT99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AU99-Tier2_Vintage!AU99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AV99-Tier2_Vintage!AV99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AW99-Tier2_Vintage!AW99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AX99-Tier2_Vintage!AX99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AY99-Tier2_Vintage!AY99,0)","v":0}]
[null,10352,"Skamania County PUD #1",{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!D108-Tier2_Vintage!D108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!E108-Tier2_Vintage!E108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!F108-Tier2_Vintage!F108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!G108-Tier2_Vintage!G108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!H108-Tier2_Vintage!H108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!I108-Tier2_Vintage!I108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!J108-Tier2_Vintage!J108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!K108-Tier2_Vintage!K108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!L108-Tier2_Vintage!L108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!M108-Tier2_Vintage!M108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!N108-Tier2_Vintage!N108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!O108-Tier2_Vintage!O108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!P108-Tier2_Vintage!P108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!Q108-Tier2_Vintage!Q108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!R108-Tier2_Vintage!R108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!S108-Tier2_Vintage!S108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!T108-Tier2_Vintage!T108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!U108-Tier2_Vintage!U108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!V108-Tier2_Vintage!V108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!W108-Tier2_Vintage!W108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!X108-Tier2_Vintage!X108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!Y108-Tier2_Vintage!Y108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!Z108-Tier2_Vintage!Z108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AA108-Tier2_Vintage!AA108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AB108-Tier2_Vintage!AB108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AC108-Tier2_Vintage!AC108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AD108-Tier2_Vintage!AD108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AE108-Tier2_Vintage!AE108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AF108-Tier2_Vintage!AF108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AG108-Tier2_Vintage!AG108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AH108-Tier2_Vintage!AH108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AI108-Tier2_Vintage!AI108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AJ108-Tier2_Vintage!AJ108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AK108-Tier2_Vintage!AK108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AL108-Tier2_Vintage!AL108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AM108-Tier2_Vintage!AM108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AN108-Tier2_Vintage!AN108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AO108-Tier2_Vintage!AO108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AP108-Tier2_Vintage!AP108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AQ108-Tier2_Vintage!AQ108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AR108-Tier2_Vintage!AR108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AS108-Tier2_Vintage!AS108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AT108-Tier2_Vintage!AT108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AU108-Tier2_Vintage!AU108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AV108-Tier2_Vintage!AV108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AW108-Tier2_Vintage!AW108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AX108-Tier2_Vintage!AX108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AY108-Tier2_Vintage!AY108,0)","v":0}]
[null,10379,"Steilacoom, Town of",{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!D117-Tier2_Vintage!D117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!E117-Tier2_Vintage!E117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!F117-Tier2_Vintage!F117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!G117-Tier2_Vintage!G117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!H117-Tier2_Vintage!H117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!I117-Tier2_Vintage!I117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!J117-Tier2_Vintage!J117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!K117-Tier2_Vintage!K117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!L117-Tier2_Vintage!L117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!M117-Tier2_Vintage!M117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!N117-Tier2_Vintage!N117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!O117-Tier2_Vintage!O117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!P117-Tier2_Vintage!P117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!Q117-Tier2_Vintage!Q117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!R117-Tier2_Vintage!R117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!S117-Tier2_Vintage!S117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!T117-Tier2_Vintage!T117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!U117-Tier2_Vintage!U117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!V117-Tier2_Vintage!V117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!W117-Tier2_Vintage!W117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!X117-Tier2_Vintage!X117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!Y117-Tier2_Vintage!Y117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!Z117-Tier2_Vintage!Z117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AA117-Tier2_Vintage!AA117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AB117-Tier2_Vintage!AB117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AC117-Tier2_Vintage!AC117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AD117-Tier2_Vintage!AD117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AE117-Tier2_Vintage!AE117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AF117-Tier2_Vintage!AF117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AG117-Tier2_Vintage!AG117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AH117-Tier2_Vintage!AH117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AI117-Tier2_Vintage!AI117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AJ117-Tier2_Vintage!AJ117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AK117-Tier2_Vintage!AK117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AL117-Tier2_Vintage!AL117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AM117-Tier2_Vintage!AM117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AN117-Tier2_Vintage!AN117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AO117-Tier2_Vintage!AO117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AP117-Tier2_Vintage!AP117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AQ117-Tier2_Vintage!AQ117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AR117-Tier2_Vintage!AR117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AS117-Tier2_Vintage!AS117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AT117-Tier2_Vintage!AT117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AU117-Tier2_Vintage!AU117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AV117-Tier2_Vintage!AV117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AW117-Tier2_Vintage!AW117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AX117-Tier2_Vintage!AX117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AY117-Tier2_Vintage!AY117,0)","v":0}]
[null,10440,"Wahkiakum County PUD #1",{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!D126-Tier2_Vintage!D126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!E126-Tier2_Vintage!E126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!F126-Tier2_Vintage!F126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!G126-Tier2_Vintage!G126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!H126-Tier2_Vintage!H126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!I126-Tier2_Vintage!I126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!J126-Tier2_Vintage!J126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!K126-Tier2_Vintage!K126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!L126-Tier2_Vintage!L126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!M126-Tier2_Vintage!M126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!N126-Tier2_Vintage!N126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!O126-Tier2_Vintage!O126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!P126-Tier2_Vintage!P126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!Q126-Tier2_Vintage!Q126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!R126-Tier2_Vintage!R126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!S126-Tier2_Vintage!S126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!T126-Tier2_Vintage!T126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!U126-Tier2_Vintage!U126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!V126-Tier2_Vintage!V126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!W126-Tier2_Vintage!W126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!X126-Tier2_Vintage!X126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!Y126-Tier2_Vintage!Y126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!Z126-Tier2_Vintage!Z126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AA126-Tier2_Vintage!AA126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AB126-Tier2_Vintage!AB126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AC126-Tier2_Vintage!AC126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AD126-Tier2_Vintage!AD126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AE126-Tier2_Vintage!AE126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AF126-Tier2_Vintage!AF126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AG126-Tier2_Vintage!AG126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AH126-Tier2_Vintage!AH126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AI126-Tier2_Vintage!AI126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AJ126-Tier2_Vintage!AJ126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AK126-Tier2_Vintage!AK126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AL126-Tier2_Vintage!AL126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AM126-Tier2_Vintage!AM126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AN126-Tier2_Vintage!AN126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AO126-Tier2_Vintage!AO126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AP126-Tier2_Vintage!AP126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AQ126-Tier2_Vintage!AQ126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AR126-Tier2_Vintage!AR126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AS126-Tier2_Vintage!AS126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AT126-Tier2_Vintage!AT126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AU126-Tier2_Vintage!AU126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AV126-Tier2_Vintage!AV126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AW126-Tier2_Vintage!AW126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AX126-Tier2_Vintage!AX126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AY126-Tier2_Vintage!AY126,0)","v":0}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!D135-Tier2_Vintage!D135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!E135-Tier2_Vintage!E135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!F135-Tier2_Vintage!F135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!G135-Tier2_Vintage!G135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!H135-Tier2_Vintage!H135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!I135-Tier2_Vintage!I135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!J135-Tier2_Vintage!J135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!K135-Tier2_Vintage!K135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!L135-Tier2_Vintage!L135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!M135-Tier2_Vintage!M135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!N135-Tier2_Vintage!N135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!O135-Tier2_Vintage!O135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!P135-Tier2_Vintage!P135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!Q135-Tier2_Vintage!Q135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!R135-Tier2_Vintage!R135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!S135-Tier2_Vintage!S135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!T135-Tier2_Vintage!T135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!U135-Tier2_Vintage!U135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!V135-Tier2_Vintage!V135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!W135-Tier2_Vintage!W135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!X135-Tier2_Vintage!X135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!Y135-Tier2_Vintage!Y135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!Z135-Tier2_Vintage!Z135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AA135-Tier2_Vintage!AA135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AB135-Tier2_Vintage!AB135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AC135-Tier2_Vintage!AC135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AD135-Tier2_Vintage!AD135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AE135-Tier2_Vintage!AE135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AF135-Tier2_Vintage!AF135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AG135-Tier2_Vintage!AG135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AH135-Tier2_Vintage!AH135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AI135-Tier2_Vintage!AI135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AJ135-Tier2_Vintage!AJ135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AK135-Tier2_Vintage!AK135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AL135-Tier2_Vintage!AL135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AM135-Tier2_Vintage!AM135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AN135-Tier2_Vintage!AN135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AO135-Tier2_Vintage!AO135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AP135-Tier2_Vintage!AP135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AQ135-Tier2_Vintage!AQ135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AR135-Tier2_Vintage!AR135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AS135-Tier2_Vintage!AS135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AT135-Tier2_Vintage!AT135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AU135-Tier2_Vintage!AU135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AV135-Tier2_Vintage!AV135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AW135-Tier2_Vintage!AW135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AX135-Tier2_Vintage!AX135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AY135-Tier2_Vintage!AY135,0)","v":0}]
[null,11680,"Weiser, City of",{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!D136-Tier2_Vintage!D136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!E136-Tier2_Vintage!E136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!F136-Tier2_Vintage!F136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!G136-Tier2_Vintage!G136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!H136-Tier2_Vintage!H136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!I136-Tier2_Vintage!I136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!J136-Tier2_Vintage!J136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!K136-Tier2_Vintage!K136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!L136-Tier2_Vintage!L136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!M136-Tier2_Vintage!M136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!N136-Tier2_Vintage!N136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!O136-Tier2_Vintage!O136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!P136-Tier2_Vintage!P136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!Q136-Tier2_Vintage!Q136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!R136-Tier2_Vintage!R136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!S136-Tier2_Vintage!S136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!T136-Tier2_Vintage!T136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!U136-Tier2_Vintage!U136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!V136-Tier2_Vintage!V136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!W136-Tier2_Vintage!W136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!X136-Tier2_Vintage!X136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!Y136-Tier2_Vintage!Y136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!Z136-Tier2_Vintage!Z136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AA136-Tier2_Vintage!AA136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AB136-Tier2_Vintage!AB136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AC136-Tier2_Vintage!AC136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AD136-Tier2_Vintage!AD136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AE136-Tier2_Vintage!AE136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AF136-Tier2_Vintage!AF136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AG136-Tier2_Vintage!AG136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AH136-Tier2_Vintage!AH136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AI136-Tier2_Vintage!AI136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AJ136-Tier2_Vintage!AJ136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AK136-Tier2_Vintage!AK136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AL136-Tier2_Vintage!AL136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AM136-Tier2_Vintage!AM136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AN136-Tier2_Vintage!AN136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AO136-Tier2_Vintage!AO136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AP136-Tier2_Vintage!AP136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AQ136-Tier2_Vintage!AQ136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AR136-Tier2_Vintage!AR136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AS136-Tier2_Vintage!AS136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AT136-Tier2_Vintage!AT136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AU136-Tier2_Vintage!AU136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AV136-Tier2_Vintage!AV136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AW136-Tier2_Vintage!AW136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AX136-Tier2_Vintage!AX136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AY136-Tier2_Vintage!AY136,0)","v":0}]
[null,12026,"Jefferson County PUD #1",{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!D137-Tier2_Vintage!D137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!E137-Tier2_Vintage!E137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!F137-Tier2_Vintage!F137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!G137-Tier2_Vintage!G137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!H137-Tier2_Vintage!H137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!I137-Tier2_Vintage!I137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!J137-Tier2_Vintage!J137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!K137-Tier2_Vintage!K137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!L137-Tier2_Vintage!L137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!M137-Tier2_Vintage!M137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!N137-Tier2_Vintage!N137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!O137-Tier2_Vintage!O137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!P137-Tier2_Vintage!P137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!Q137-Tier2_Vintage!Q137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!R137-Tier2_Vintage!R137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!S137-Tier2_Vintage!S137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!T137-Tier2_Vintage!T137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!U137-Tier2_Vintage!U137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!V137-Tier2_Vintage!V137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!W137-Tier2_Vintage!W137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!X137-Tier2_Vintage!X137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!Y137-Tier2_Vintage!Y137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!Z137-Tier2_Vintage!Z137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AA137-Tier2_Vintage!AA137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AB137-Tier2_Vintage!AB137,0)","v":511.05600000000004},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AC137-Tier2_Vintage!AC137,0)","v":369.096},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AD137-Tier2_Vintage!AD137,0)","v":473.20000000000005},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AE137-Tier2_Vintage!AE137,0)","v":379.74299999999999},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AF137-Tier2_Vintage!AF137,0)","v":473.20000000000005},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AG137-Tier2_Vintage!AG137,0)","v":406.952},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AH137-Tier2_Vintage!AH137,0)","v":492.12800000000004},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AI137-Tier2_Vintage!AI137,0)","v":388.024},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AJ137-Tier2_Vintage!AJ137,0)","v":454.27200000000005},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AK137-Tier2_Vintage!AK137,0)","v":340.70400000000001},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AL137-Tier2_Vintage!AL137,0)","v":492.12800000000004},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AM137-Tier2_Vintage!AM137,0)","v":386.84100000000001},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AN137-Tier2_Vintage!AN137,0)","v":492.12800000000004},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AO137-Tier2_Vintage!AO137,0)","v":359.63200000000001},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AP137-Tier2_Vintage!AP137,0)","v":492.12800000000004},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AQ137-Tier2_Vintage!AQ137,0)","v":388.024},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AR137-Tier2_Vintage!AR137,0)","v":473.20000000000005},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AS137-Tier2_Vintage!AS137,0)","v":378.56},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AT137-Tier2_Vintage!AT137,0)","v":492.12800000000004},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AU137-Tier2_Vintage!AU137,0)","v":388.024},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AV137-Tier2_Vintage!AV137,0)","v":492.12800000000004},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AW137-Tier2_Vintage!AW137,0)","v":388.024},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AX137-Tier2_Vintage!AX137,0)","v":473.20000000000005},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AY137-Tier2_Vintage!AY137,0)","v":378.56}]
[null,10298,"PNGC Aggregate",{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!D138-Tier2_Vintage!D138,0)","v":12827.776},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!E138-Tier2_Vintage!E138,0)","v":10114.207999999999},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!F138-Tier2_Vintage!F138,0)","v":12334.4},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!G138-Tier2_Vintage!G138,0)","v":9898.3559999999998},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!H138-Tier2_Vintage!H138,0)","v":12334.4},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!I138-Tier2_Vintage!I138,0)","v":10607.583999999999},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!J138-Tier2_Vintage!J138,0)","v":12827.776},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!K138-Tier2_Vintage!K138,0)","v":10114.207999999999},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!L138-Tier2_Vintage!L138,0)","v":12334.4},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!M138-Tier2_Vintage!M138,0)","v":9127.4560000000001},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!N138-Tier2_Vintage!N138,0)","v":12827.776},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!O138-Tier2_Vintage!O138,0)","v":10083.371999999999},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!P138-Tier2_Vintage!P138,0)","v":12827.776},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!Q138-Tier2_Vintage!Q138,0)","v":9374.1440000000002},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!R138-Tier2_Vintage!R138,0)","v":12827.776},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!S138-Tier2_Vintage!S138,0)","v":10114.207999999999},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!T138-Tier2_Vintage!T138,0)","v":12334.4},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!U138-Tier2_Vintage!U138,0)","v":9867.52},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!V138-Tier2_Vintage!V138,0)","v":12827.776},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!W138-Tier2_Vintage!W138,0)","v":10114.207999999999},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!X138-Tier2_Vintage!X138,0)","v":13321.152},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!Y138-Tier2_Vintage!Y138,0)","v":9620.8320000000003},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!Z138-Tier2_Vintage!Z138,0)","v":11841.023999999999},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AA138-Tier2_Vintage!AA138,0)","v":10360.895999999999},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AB138-Tier2_Vintage!AB138,0)","v":14961.888000000001},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AC138-Tier2_Vintage!AC138,0)","v":10805.808000000001},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AD138-Tier2_Vintage!AD138,0)","v":13853.6},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AE138-Tier2_Vintage!AE138,0)","v":11117.513999999999},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AF138-Tier2_Vintage!AF138,0)","v":13853.6},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AG138-Tier2_Vintage!AG138,0)","v":11914.096},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AH138-Tier2_Vintage!AH138,0)","v":14407.744000000001},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AI138-Tier2_Vintage!AI138,0)","v":11359.951999999999},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AJ138-Tier2_Vintage!AJ138,0)","v":13299.456},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AK138-Tier2_Vintage!AK138,0)","v":9974.5920000000006},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AL138-Tier2_Vintage!AL138,0)","v":14407.744000000001},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AM138-Tier2_Vintage!AM138,0)","v":11325.317999999999},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AN138-Tier2_Vintage!AN138,0)","v":14407.744000000001},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AO138-Tier2_Vintage!AO138,0)","v":10528.736000000001},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AP138-Tier2_Vintage!AP138,0)","v":14407.744000000001},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AQ138-Tier2_Vintage!AQ138,0)","v":11359.951999999999},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AR138-Tier2_Vintage!AR138,0)","v":13853.6},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AS138-Tier2_Vintage!AS138,0)","v":11082.880000000001},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AT138-Tier2_Vintage!AT138,0)","v":14407.744000000001},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AU138-Tier2_Vintage!AU138,0)","v":11359.951999999999},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AV138-Tier2_Vintage!AV138,0)","v":14407.744000000001},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AW138-Tier2_Vintage!AW138,0)","v":11359.951999999999},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AX138-Tier2_Vintage!AX138,0)","v":13853.6},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"STR\",Tier2!AY138-Tier2_Vintage!AY138,0)","v":11082.880000000001}]

{"sheet":"Tier2_LGR","index":31,"n_rows":138,"n_cols":51,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Tier 2: Load Growth (MWh)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2023-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2023-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2023-11-01"},"2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!D4-Tier2_Vintage!D4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!E4-Tier2_Vintage!E4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!F4-Tier2_Vintage!F4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!G4-Tier2_Vintage!G4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!H4-Tier2_Vintage!H4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!I4-Tier2_Vintage!I4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!J4-Tier2_Vintage!J4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!K4-Tier2_Vintage!K4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!L4-Tier2_Vintage!L4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!M4-Tier2_Vintage!M4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!N4-Tier2_Vintage!N4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!O4-Tier2_Vintage!O4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!P4-Tier2_Vintage!P4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!Q4-Tier2_Vintage!Q4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!R4-Tier2_Vintage!R4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!S4-Tier2_Vintage!S4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!T4-Tier2_Vintage!T4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!U4-Tier2_Vintage!U4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!V4-Tier2_Vintage!V4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!W4-Tier2_Vintage!W4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!X4-Tier2_Vintage!X4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!Y4-Tier2_Vintage!Y4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!Z4-Tier2_Vintage!Z4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AA4-Tier2_Vintage!AA4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AB4-Tier2_Vintage!AB4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AC4-Tier2_Vintage!AC4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AD4-Tier2_Vintage!AD4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AE4-Tier2_Vintage!AE4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AF4-Tier2_Vintage!AF4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AG4-Tier2_Vintage!AG4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AH4-Tier2_Vintage!AH4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AI4-Tier2_Vintage!AI4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AJ4-Tier2_Vintage!AJ4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AK4-Tier2_Vintage!AK4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AL4-Tier2_Vintage!AL4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AM4-Tier2_Vintage!AM4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AN4-Tier2_Vintage!AN4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AO4-Tier2_Vintage!AO4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AP4-Tier2_Vintage!AP4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AQ4-Tier2_Vintage!AQ4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AR4-Tier2_Vintage!AR4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AS4-Tier2_Vintage!AS4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AT4-Tier2_Vintage!AT4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AU4-Tier2_Vintage!AU4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AV4-Tier2_Vintage!AV4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AW4-Tier2_Vintage!AW4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AX4-Tier2_Vintage!AX4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AY4-Tier2_Vintage!AY4,0)","v":0}]
[null,10015,"Asotin County PUD #1",{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!D5-Tier2_Vintage!D5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!E5-Tier2_Vintage!E5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!F5-Tier2_Vintage!F5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!G5-Tier2_Vintage!G5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!H5-Tier2_Vintage!H5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!I5-Tier2_Vintage!I5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!J5-Tier2_Vintage!J5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!K5-Tier2_Vintage!K5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!L5-Tier2_Vintage!L5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!M5-Tier2_Vintage!M5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!N5-Tier2_Vintage!N5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!O5-Tier2_Vintage!O5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!P5-Tier2_Vintage!P5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!Q5-Tier2_Vintage!Q5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!R5-Tier2_Vintage!R5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!S5-Tier2_Vintage!S5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!T5-Tier2_Vintage!T5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!U5-Tier2_Vintage!U5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!V5-Tier2_Vintage!V5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!W5-Tier2_Vintage!W5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!X5-Tier2_Vintage!X5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!Y5-Tier2_Vintage!Y5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!Z5-Tier2_Vintage!Z5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AA5-Tier2_Vintage!AA5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AB5-Tier2_Vintage!AB5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AC5-Tier2_Vintage!AC5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AD5-Tier2_Vintage!AD5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AE5-Tier2_Vintage!AE5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AF5-Tier2_Vintage!AF5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AG5-Tier2_Vintage!AG5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AH5-Tier2_Vintage!AH5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AI5-Tier2_Vintage!AI5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AJ5-Tier2_Vintage!AJ5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AK5-Tier2_Vintage!AK5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AL5-Tier2_Vintage!AL5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AM5-Tier2_Vintage!AM5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AN5-Tier2_Vintage!AN5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AO5-Tier2_Vintage!AO5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AP5-Tier2_Vintage!AP5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AQ5-Tier2_Vintage!AQ5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AR5-Tier2_Vintage!AR5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AS5-Tier2_Vintage!AS5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AT5-Tier2_Vintage!AT5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AU5-Tier2_Vintage!AU5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AV5-Tier2_Vintage!AV5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AW5-Tier2_Vintage!AW5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AX5-Tier2_Vintage!AX5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AY5-Tier2_Vintage!AY5,0)","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!D6-Tier2_Vintage!D6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!E6-Tier2_Vintage!E6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!F6-Tier2_Vintage!F6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!G6-Tier2_Vintage!G6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!H6-Tier2_Vintage!H6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!I6-Tier2_Vintage!I6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!J6-Tier2_Vintage!J6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!K6-Tier2_Vintage!K6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!L6-Tier2_Vintage!L6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!M6-Tier2_Vintage!M6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!N6-Tier2_Vintage!N6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!O6-Tier2_Vintage!O6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!P6-Tier2_Vintage!P6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!Q6-Tier2_Vintage!Q6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!R6-Tier2_Vintage!R6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!S6-Tier2_Vintage!S6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!T6-Tier2_Vintage!T6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!U6-Tier2_Vintage!U6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!V6-Tier2_Vintage!V6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!W6-Tier2_Vintage!W6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!X6-Tier2_Vintage!X6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!Y6-Tier2_Vintage!Y6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!Z6-Tier2_Vintage!Z6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AA6-Tier2_Vintage!AA6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AB6-Tier2_Vintage!AB6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AC6-Tier2_Vintage!AC6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AD6-Tier2_Vintage!AD6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AE6-Tier2_Vintage!AE6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AF6-Tier2_Vintage!AF6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AG6-Tier2_Vintage!AG6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AH6-Tier2_Vintage!AH6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AI6-Tier2_Vintage!AI6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AJ6-Tier2_Vintage!AJ6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AK6-Tier2_Vintage!AK6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AL6-Tier2_Vintage!AL6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AM6-Tier2_Vintage!AM6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AN6-Tier2_Vintage!AN6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AO6-Tier2_Vintage!AO6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AP6-Tier2_Vintage!AP6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AQ6-Tier2_Vintage!AQ6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AR6-Tier2_Vintage!AR6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AS6-Tier2_Vintage!AS6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AT6-Tier2_Vintage!AT6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AU6-Tier2_Vintage!AU6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AV6-Tier2_Vintage!AV6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AW6-Tier2_Vintage!AW6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AX6-Tier2_Vintage!AX6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AY6-Tier2_Vintage!AY6,0)","v":0}]
[null,10025,"Benton REA",{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!D7-Tier2_Vintage!D7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!E7-Tier2_Vintage!E7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!F7-Tier2_Vintage!F7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!G7-Tier2_Vintage!G7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!H7-Tier2_Vintage!H7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!I7-Tier2_Vintage!I7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!J7-Tier2_Vintage!J7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!K7-Tier2_Vintage!K7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!L7-Tier2_Vintage!L7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!M7-Tier2_Vintage!M7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!N7-Tier2_Vintage!N7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!O7-Tier2_Vintage!O7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!P7-Tier2_Vintage!P7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!Q7-Tier2_Vintage!Q7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!R7-Tier2_Vintage!R7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!S7-Tier2_Vintage!S7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!T7-Tier2_Vintage!T7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!U7-Tier2_Vintage!U7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!V7-Tier2_Vintage!V7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!W7-Tier2_Vintage!W7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!X7-Tier2_Vintage!X7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!Y7-Tier2_Vintage!Y7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!Z7-Tier2_Vintage!Z7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AA7-Tier2_Vintage!AA7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AB7-Tier2_Vintage!AB7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AC7-Tier2_Vintage!AC7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AD7-Tier2_Vintage!AD7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AE7-Tier2_Vintage!AE7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AF7-Tier2_Vintage!AF7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AG7-Tier2_Vintage!AG7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AH7-Tier2_Vintage!AH7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AI7-Tier2_Vintage!AI7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AJ7-Tier2_Vintage!AJ7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AK7-Tier2_Vintage!AK7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AL7-Tier2_Vintage!AL7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AM7-Tier2_Vintage!AM7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AN7-Tier2_Vintage!AN7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AO7-Tier2_Vintage!AO7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AP7-Tier2_Vintage!AP7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AQ7-Tier2_Vintage!AQ7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AR7-Tier2_Vintage!AR7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AS7-Tier2_Vintage!AS7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AT7-Tier2_Vintage!AT7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AU7-Tier2_Vintage!AU7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AV7-Tier2_Vintage!AV7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AW7-Tier2_Vintage!AW7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AX7-Tier2_Vintage!AX7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AY7-Tier2_Vintage!AY7,0)","v":0}]
[null,10027,"Big Bend Elec Coop",{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!D8-Tier2_Vintage!D8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!E8-Tier2_Vintage!E8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!F8-Tier2_Vintage!F8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!G8-Tier2_Vintage!G8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!H8-Tier2_Vintage!H8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!I8-Tier2_Vintage!I8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!J8-Tier2_Vintage!J8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!K8-Tier2_Vintage!K8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!L8-Tier2_Vintage!L8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!M8-Tier2_Vintage!M8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!N8-Tier2_Vintage!N8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!O8-Tier2_Vintage!O8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!P8-Tier2_Vintage!P8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!Q8-Tier2_Vintage!Q8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!R8-Tier2_Vintage!R8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!S8-Tier2_Vintage!S8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!T8-Tier2_Vintage!T8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!U8-Tier2_Vintage!U8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!V8-Tier2_Vintage!V8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!W8-Tier2_Vintage!W8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!X8-Tier2_Vintage!X8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!Y8-Tier2_Vintage!Y8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!Z8-Tier2_Vintage!Z8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AA8-Tier2_Vintage!AA8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AB8-Tier2_Vintage!AB8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AC8-Tier2_Vintage!AC8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AD8-Tier2_Vintage!AD8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AE8-Tier2_Vintage!AE8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AF8-Tier2_Vintage!AF8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AG8-Tier2_Vintage!AG8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AH8-Tier2_Vintage!AH8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AI8-Tier2_Vintage!AI8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AJ8-Tier2_Vintage!AJ8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AK8-Tier2_Vintage!AK8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AL8-Tier2_Vintage!AL8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AM8-Tier2_Vintage!AM8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AN8-Tier2_Vintage!AN8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AO8-Tier2_Vintage!AO8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AP8-Tier2_Vintage!AP8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AQ8-Tier2_Vintage!AQ8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AR8-Tier2_Vintage!AR8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AS8-Tier2_Vintage!AS8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AT8-Tier2_Vintage!AT8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AU8-Tier2_Vintage!AU8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AV8-Tier2_Vintage!AV8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AW8-Tier2_Vintage!AW8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AX8-Tier2_Vintage!AX8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AY8-Tier2_Vintage!AY8,0)","v":0}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!D9-Tier2_Vintage!D9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!E9-Tier2_Vintage!E9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!F9-Tier2_Vintage!F9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!G9-Tier2_Vintage!G9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!H9-Tier2_Vintage!H9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!I9-Tier2_Vintage!I9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!J9-Tier2_Vintage!J9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!K9-Tier2_Vintage!K9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!L9-Tier2_Vintage!L9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!M9-Tier2_Vintage!M9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!N9-Tier2_Vintage!N9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!O9-Tier2_Vintage!O9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!P9-Tier2_Vintage!P9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!Q9-Tier2_Vintage!Q9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!R9-Tier2_Vintage!R9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!S9-Tier2_Vintage!S9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!T9-Tier2_Vintage!T9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!U9-Tier2_Vintage!U9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!V9-Tier2_Vintage!V9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!W9-Tier2_Vintage!W9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!X9-Tier2_Vintage!X9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!Y9-Tier2_Vintage!Y9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!Z9-Tier2_Vintage!Z9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AA9-Tier2_Vintage!AA9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AB9-Tier2_Vintage!AB9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AC9-Tier2_Vintage!AC9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AD9-Tier2_Vintage!AD9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AE9-Tier2_Vintage!AE9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AF9-Tier2_Vintage!AF9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AG9-Tier2_Vintage!AG9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AH9-Tier2_Vintage!AH9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AI9-Tier2_Vintage!AI9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AJ9-Tier2_Vintage!AJ9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AK9-Tier2_Vintage!AK9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AL9-Tier2_Vintage!AL9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AM9-Tier2_Vintage!AM9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AN9-Tier2_Vintage!AN9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AO9-Tier2_Vintage!AO9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AP9-Tier2_Vintage!AP9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AQ9-Tier2_Vintage!AQ9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AR9-Tier2_Vintage!AR9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AS9-Tier2_Vintage!AS9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AT9-Tier2_Vintage!AT9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AU9-Tier2_Vintage!AU9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AV9-Tier2_Vintage!AV9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AW9-Tier2_Vintage!AW9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AX9-Tier2_Vintage!AX9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AY9-Tier2_Vintage!AY9,0)","v":0}]
[null,10044,"Canby, City of",{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!D10-Tier2_Vintage!D10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!E10-Tier2_Vintage!E10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!F10-Tier2_Vintage!F10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!G10-Tier2_Vintage!G10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!H10-Tier2_Vintage!H10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!I10-Tier2_Vintage!I10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!J10-Tier2_Vintage!J10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!K10-Tier2_Vintage!K10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!L10-Tier2_Vintage!L10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!M10-Tier2_Vintage!M10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!N10-Tier2_Vintage!N10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!O10-Tier2_Vintage!O10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!P10-Tier2_Vintage!P10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!Q10-Tier2_Vintage!Q10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!R10-Tier2_Vintage!R10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!S10-Tier2_Vintage!S10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!T10-Tier2_Vintage!T10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!U10-Tier2_Vintage!U10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!V10-Tier2_Vintage!V10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!W10-Tier2_Vintage!W10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!X10-Tier2_Vintage!X10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!Y10-Tier2_Vintage!Y10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!Z10-Tier2_Vintage!Z10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AA10-Tier2_Vintage!AA10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AB10-Tier2_Vintage!AB10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AC10-Tier2_Vintage!AC10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AD10-Tier2_Vintage!AD10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AE10-Tier2_Vintage!AE10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AF10-Tier2_Vintage!AF10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AG10-Tier2_Vintage!AG10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AH10-Tier2_Vintage!AH10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AI10-Tier2_Vintage!AI10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AJ10-Tier2_Vintage!AJ10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AK10-Tier2_Vintage!AK10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AL10-Tier2_Vintage!AL10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AM10-Tier2_Vintage!AM10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AN10-Tier2_Vintage!AN10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AO10-Tier2_Vintage!AO10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AP10-Tier2_Vintage!AP10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AQ10-Tier2_Vintage!AQ10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AR10-Tier2_Vintage!AR10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AS10-Tier2_Vintage!AS10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AT10-Tier2_Vintage!AT10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AU10-Tier2_Vintage!AU10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AV10-Tier2_Vintage!AV10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AW10-Tier2_Vintage!AW10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AX10-Tier2_Vintage!AX10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AY10-Tier2_Vintage!AY10,0)","v":0}]
[null,10046,"Central Electric Coop",{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!D11-Tier2_Vintage!D11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!E11-Tier2_Vintage!E11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!F11-Tier2_Vintage!F11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!G11-Tier2_Vintage!G11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!H11-Tier2_Vintage!H11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!I11-Tier2_Vintage!I11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!J11-Tier2_Vintage!J11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!K11-Tier2_Vintage!K11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!L11-Tier2_Vintage!L11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!M11-Tier2_Vintage!M11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!N11-Tier2_Vintage!N11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!O11-Tier2_Vintage!O11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!P11-Tier2_Vintage!P11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!Q11-Tier2_Vintage!Q11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!R11-Tier2_Vintage!R11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!S11-Tier2_Vintage!S11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!T11-Tier2_Vintage!T11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!U11-Tier2_Vintage!U11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!V11-Tier2_Vintage!V11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!W11-Tier2_Vintage!W11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!X11-Tier2_Vintage!X11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!Y11-Tier2_Vintage!Y11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!Z11-Tier2_Vintage!Z11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AA11-Tier2_Vintage!AA11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AB11-Tier2_Vintage!AB11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AC11-Tier2_Vintage!AC11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AD11-Tier2_Vintage!AD11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AE11-Tier2_Vintage!AE11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AF11-Tier2_Vintage!AF11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AG11-Tier2_Vintage!AG11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AH11-Tier2_Vintage!AH11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AI11-Tier2_Vintage!AI11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AJ11-Tier2_Vintage!AJ11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AK11-Tier2_Vintage!AK11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AL11-Tier2_Vintage!AL11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AM11-Tier2_Vintage!AM11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AN11-Tier2_Vintage!AN11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AO11-Tier2_Vintage!AO11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AP11-Tier2_Vintage!AP11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AQ11-Tier2_Vintage!AQ11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AR11-Tier2_Vintage!AR11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AS11-Tier2_Vintage!AS11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AT11-Tier2_Vintage!AT11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AU11-Tier2_Vintage!AU11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AV11-Tier2_Vintage!AV11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AW11-Tier2_Vintage!AW11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AX11-Tier2_Vintage!AX11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AY11-Tier2_Vintage!AY11,0)","v":0}]
[null,10047,"Central Lincoln PUD",{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!D12-Tier2_Vintage!D12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!E12-Tier2_Vintage!E12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!F12-Tier2_Vintage!F12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!G12-Tier2_Vintage!G12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!H12-Tier2_Vintage!H12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!I12-Tier2_Vintage!I12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!J12-Tier2_Vintage!J12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!K12-Tier2_Vintage!K12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!L12-Tier2_Vintage!L12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!M12-Tier2_Vintage!M12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!N12-Tier2_Vintage!N12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!O12-Tier2_Vintage!O12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!P12-Tier2_Vintage!P12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!Q12-Tier2_Vintage!Q12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!R12-Tier2_Vintage!R12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!S12-Tier2_Vintage!S12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!T12-Tier2_Vintage!T12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!U12-Tier2_Vintage!U12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!V12-Tier2_Vintage!V12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!W12-Tier2_Vintage!W12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!X12-Tier2_Vintage!X12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!Y12-Tier2_Vintage!Y12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!Z12-Tier2_Vintage!Z12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AA12-Tier2_Vintage!AA12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AB12-Tier2_Vintage!AB12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AC12-Tier2_Vintage!AC12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AD12-Tier2_Vintage!AD12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AE12-Tier2_Vintage!AE12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AF12-Tier2_Vintage!AF12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AG12-Tier2_Vintage!AG12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AH12-Tier2_Vintage!AH12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AI12-Tier2_Vintage!AI12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AJ12-Tier2_Vintage!AJ12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AK12-Tier2_Vintage!AK12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AL12-Tier2_Vintage!AL12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AM12-Tier2_Vintage!AM12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AN12-Tier2_Vintage!AN12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AO12-Tier2_Vintage!AO12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AP12-Tier2_Vintage!AP12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AQ12-Tier2_Vintage!AQ12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AR12-Tier2_Vintage!AR12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AS12-Tier2_Vintage!AS12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AT12-Tier2_Vintage!AT12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AU12-Tier2_Vintage!AU12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AV12-Tier2_Vintage!AV12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AW12-Tier2_Vintage!AW12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AX12-Tier2_Vintage!AX12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AY12-Tier2_Vintage!AY12,0)","v":0}]
[null,10055,"Albion, City of",{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!D13-Tier2_Vintage!D13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!E13-Tier2_Vintage!E13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!F13-Tier2_Vintage!F13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!G13-Tier2_Vintage!G13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!H13-Tier2_Vintage!H13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!I13-Tier2_Vintage!I13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!J13-Tier2_Vintage!J13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!K13-Tier2_Vintage!K13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!L13-Tier2_Vintage!L13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!M13-Tier2_Vintage!M13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!N13-Tier2_Vintage!N13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!O13-Tier2_Vintage!O13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!P13-Tier2_Vintage!P13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!Q13-Tier2_Vintage!Q13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!R13-Tier2_Vintage!R13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!S13-Tier2_Vintage!S13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!T13-Tier2_Vintage!T13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!U13-Tier2_Vintage!U13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!V13-Tier2_Vintage!V13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!W13-Tier2_Vintage!W13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!X13-Tier2_Vintage!X13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!Y13-Tier2_Vintage!Y13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!Z13-Tier2_Vintage!Z13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AA13-Tier2_Vintage!AA13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AB13-Tier2_Vintage!AB13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AC13-Tier2_Vintage!AC13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AD13-Tier2_Vintage!AD13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AE13-Tier2_Vintage!AE13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AF13-Tier2_Vintage!AF13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AG13-Tier2_Vintage!AG13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AH13-Tier2_Vintage!AH13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AI13-Tier2_Vintage!AI13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AJ13-Tier2_Vintage!AJ13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AK13-Tier2_Vintage!AK13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AL13-Tier2_Vintage!AL13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AM13-Tier2_Vintage!AM13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AN13-Tier2_Vintage!AN13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AO13-Tier2_Vintage!AO13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AP13-Tier2_Vintage!AP13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AQ13-Tier2_Vintage!AQ13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AR13-Tier2_Vintage!AR13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AS13-Tier2_Vintage!AS13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AT13-Tier2_Vintage!AT13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AU13-Tier2_Vintage!AU13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AV13-Tier2_Vintage!AV13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AW13-Tier2_Vintage!AW13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AX13-Tier2_Vintage!AX13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AY13-Tier2_Vintage!AY13,0)","v":0}]
[null,10057,"Ashland, City of",{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!D14-Tier2_Vintage!D14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!E14-Tier2_Vintage!E14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!F14-Tier2_Vintage!F14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!G14-Tier2_Vintage!G14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!H14-Tier2_Vintage!H14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!I14-Tier2_Vintage!I14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!J14-Tier2_Vintage!J14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!K14-Tier2_Vintage!K14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!L14-Tier2_Vintage!L14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!M14-Tier2_Vintage!M14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!N14-Tier2_Vintage!N14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!O14-Tier2_Vintage!O14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!P14-Tier2_Vintage!P14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!Q14-Tier2_Vintage!Q14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!R14-Tier2_Vintage!R14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!S14-Tier2_Vintage!S14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!T14-Tier2_Vintage!T14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!U14-Tier2_Vintage!U14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!V14-Tier2_Vintage!V14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!W14-Tier2_Vintage!W14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!X14-Tier2_Vintage!X14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!Y14-Tier2_Vintage!Y14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!Z14-Tier2_Vintage!Z14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AA14-Tier2_Vintage!AA14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AB14-Tier2_Vintage!AB14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AC14-Tier2_Vintage!AC14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AD14-Tier2_Vintage!AD14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AE14-Tier2_Vintage!AE14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AF14-Tier2_Vintage!AF14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AG14-Tier2_Vintage!AG14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AH14-Tier2_Vintage!AH14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AI14-Tier2_Vintage!AI14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AJ14-Tier2_Vintage!AJ14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AK14-Tier2_Vintage!AK14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AL14-Tier2_Vintage!AL14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AM14-Tier2_Vintage!AM14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AN14-Tier2_Vintage!AN14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AO14-Tier2_Vintage!AO14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AP14-Tier2_Vintage!AP14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AQ14-Tier2_Vintage!AQ14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AR14-Tier2_Vintage!AR14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AS14-Tier2_Vintage!AS14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AT14-Tier2_Vintage!AT14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AU14-Tier2_Vintage!AU14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AV14-Tier2_Vintage!AV14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AW14-Tier2_Vintage!AW14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AX14-Tier2_Vintage!AX14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AY14-Tier2_Vintage!AY14,0)","v":0}]
[null,10059,"Bandon, City of",{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!D15-Tier2_Vintage!D15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!E15-Tier2_Vintage!E15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!F15-Tier2_Vintage!F15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!G15-Tier2_Vintage!G15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!H15-Tier2_Vintage!H15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!I15-Tier2_Vintage!I15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!J15-Tier2_Vintage!J15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!K15-Tier2_Vintage!K15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!L15-Tier2_Vintage!L15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!M15-Tier2_Vintage!M15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!N15-Tier2_Vintage!N15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!O15-Tier2_Vintage!O15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!P15-Tier2_Vintage!P15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!Q15-Tier2_Vintage!Q15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!R15-Tier2_Vintage!R15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!S15-Tier2_Vintage!S15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!T15-Tier2_Vintage!T15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!U15-Tier2_Vintage!U15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!V15-Tier2_Vintage!V15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!W15-Tier2_Vintage!W15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!X15-Tier2_Vintage!X15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!Y15-Tier2_Vintage!Y15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!Z15-Tier2_Vintage!Z15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AA15-Tier2_Vintage!AA15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AB15-Tier2_Vintage!AB15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AC15-Tier2_Vintage!AC15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AD15-Tier2_Vintage!AD15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AE15-Tier2_Vintage!AE15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AF15-Tier2_Vintage!AF15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AG15-Tier2_Vintage!AG15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AH15-Tier2_Vintage!AH15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AI15-Tier2_Vintage!AI15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AJ15-Tier2_Vintage!AJ15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AK15-Tier2_Vintage!AK15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AL15-Tier2_Vintage!AL15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AM15-Tier2_Vintage!AM15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AN15-Tier2_Vintage!AN15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AO15-Tier2_Vintage!AO15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AP15-Tier2_Vintage!AP15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AQ15-Tier2_Vintage!AQ15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AR15-Tier2_Vintage!AR15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AS15-Tier2_Vintage!AS15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AT15-Tier2_Vintage!AT15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AU15-Tier2_Vintage!AU15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AV15-Tier2_Vintage!AV15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AW15-Tier2_Vintage!AW15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AX15-Tier2_Vintage!AX15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AY15-Tier2_Vintage!AY15,0)","v":0}]
[null,10062,"Bonners Ferry, City of",{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!D17-Tier2_Vintage!D17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!E17-Tier2_Vintage!E17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!F17-Tier2_Vintage!F17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!G17-Tier2_Vintage!G17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!H17-Tier2_Vintage!H17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!I17-Tier2_Vintage!I17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!J17-Tier2_Vintage!J17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!K17-Tier2_Vintage!K17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!L17-Tier2_Vintage!L17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!M17-Tier2_Vintage!M17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!N17-Tier2_Vintage!N17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!O17-Tier2_Vintage!O17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!P17-Tier2_Vintage!P17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!Q17-Tier2_Vintage!Q17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!R17-Tier2_Vintage!R17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!S17-Tier2_Vintage!S17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!T17-Tier2_Vintage!T17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!U17-Tier2_Vintage!U17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!V17-Tier2_Vintage!V17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!W17-Tier2_Vintage!W17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!X17-Tier2_Vintage!X17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!Y17-Tier2_Vintage!Y17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!Z17-Tier2_Vintage!Z17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AA17-Tier2_Vintage!AA17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AB17-Tier2_Vintage!AB17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AC17-Tier2_Vintage!AC17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AD17-Tier2_Vintage!AD17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AE17-Tier2_Vintage!AE17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AF17-Tier2_Vintage!AF17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AG17-Tier2_Vintage!AG17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AH17-Tier2_Vintage!AH17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AI17-Tier2_Vintage!AI17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AJ17-Tier2_Vintage!AJ17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AK17-Tier2_Vintage!AK17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AL17-Tier2_Vintage!AL17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AM17-Tier2_Vintage!AM17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AN17-Tier2_Vintage!AN17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AO17-Tier2_Vintage!AO17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AP17-Tier2_Vintage!AP17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AQ17-Tier2_Vintage!AQ17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AR17-Tier2_Vintage!AR17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AS17-Tier2_Vintage!AS17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AT17-Tier2_Vintage!AT17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AU17-Tier2_Vintage!AU17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AV17-Tier2_Vintage!AV17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AW17-Tier2_Vintage!AW17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AX17-Tier2_Vintage!AX17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AY17-Tier2_Vintage!AY17,0)","v":0}]
[null,10074,"Forest Grove, City of",{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!D26-Tier2_Vintage!D26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!E26-Tier2_Vintage!E26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!F26-Tier2_Vintage!F26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!G26-Tier2_Vintage!G26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!H26-Tier2_Vintage!H26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!I26-Tier2_Vintage!I26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!J26-Tier2_Vintage!J26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!K26-Tier2_Vintage!K26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!L26-Tier2_Vintage!L26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!M26-Tier2_Vintage!M26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!N26-Tier2_Vintage!N26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!O26-Tier2_Vintage!O26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!P26-Tier2_Vintage!P26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!Q26-Tier2_Vintage!Q26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!R26-Tier2_Vintage!R26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!S26-Tier2_Vintage!S26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!T26-Tier2_Vintage!T26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!U26-Tier2_Vintage!U26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!V26-Tier2_Vintage!V26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!W26-Tier2_Vintage!W26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!X26-Tier2_Vintage!X26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!Y26-Tier2_Vintage!Y26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!Z26-Tier2_Vintage!Z26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AA26-Tier2_Vintage!AA26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AB26-Tier2_Vintage!AB26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AC26-Tier2_Vintage!AC26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AD26-Tier2_Vintage!AD26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AE26-Tier2_Vintage!AE26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AF26-Tier2_Vintage!AF26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AG26-Tier2_Vintage!AG26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AH26-Tier2_Vintage!AH26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AI26-Tier2_Vintage!AI26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AJ26-Tier2_Vintage!AJ26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AK26-Tier2_Vintage!AK26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AL26-Tier2_Vintage!AL26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AM26-Tier2_Vintage!AM26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AN26-Tier2_Vintage!AN26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AO26-Tier2_Vintage!AO26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AP26-Tier2_Vintage!AP26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AQ26-Tier2_Vintage!AQ26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AR26-Tier2_Vintage!AR26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AS26-Tier2_Vintage!AS26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AT26-Tier2_Vintage!AT26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AU26-Tier2_Vintage!AU26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AV26-Tier2_Vintage!AV26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AW26-Tier2_Vintage!AW26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AX26-Tier2_Vintage!AX26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AY26-Tier2_Vintage!AY26,0)","v":0}]
[null,10087,"Port Angeles, City of",{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!D35-Tier2_Vintage!D35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!E35-Tier2_Vintage!E35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!F35-Tier2_Vintage!F35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!G35-Tier2_Vintage!G35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!H35-Tier2_Vintage!H35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!I35-Tier2_Vintage!I35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!J35-Tier2_Vintage!J35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!K35-Tier2_Vintage!K35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!L35-Tier2_Vintage!L35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!M35-Tier2_Vintage!M35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!N35-Tier2_Vintage!N35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!O35-Tier2_Vintage!O35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!P35-Tier2_Vintage!P35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!Q35-Tier2_Vintage!Q35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!R35-Tier2_Vintage!R35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!S35-Tier2_Vintage!S35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!T35-Tier2_Vintage!T35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!U35-Tier2_Vintage!U35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!V35-Tier2_Vintage!V35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!W35-Tier2_Vintage!W35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!X35-Tier2_Vintage!X35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!Y35-Tier2_Vintage!Y35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!Z35-Tier2_Vintage!Z35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AA35-Tier2_Vintage!AA35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AB35-Tier2_Vintage!AB35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AC35-Tier2_Vintage!AC35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AD35-Tier2_Vintage!AD35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AE35-Tier2_Vintage!AE35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AF35-Tier2_Vintage!AF35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AG35-Tier2_Vintage!AG35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AH35-Tier2_Vintage!AH35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AI35-Tier2_Vintage!AI35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AJ35-Tier2_Vintage!AJ35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AK35-Tier2_Vintage!AK35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AL35-Tier2_Vintage!AL35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AM35-Tier2_Vintage!AM35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AN35-Tier2_Vintage!AN35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AO35-Tier2_Vintage!AO35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AP35-Tier2_Vintage!AP35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AQ35-Tier2_Vintage!AQ35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AR35-Tier2_Vintage!AR35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AS35-Tier2_Vintage!AS35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AT35-Tier2_Vintage!AT35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AU35-Tier2_Vintage!AU35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AV35-Tier2_Vintage!AV35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AW35-Tier2_Vintage!AW35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AX35-Tier2_Vintage!AX35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AY35-Tier2_Vintage!AY35,0)","v":0}]
[null,10106,"Clearwater Power",{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!D44-Tier2_Vintage!D44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!E44-Tier2_Vintage!E44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!F44-Tier2_Vintage!F44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!G44-Tier2_Vintage!G44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!H44-Tier2_Vintage!H44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!I44-Tier2_Vintage!I44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!J44-Tier2_Vintage!J44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!K44-Tier2_Vintage!K44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!L44-Tier2_Vintage!L44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!M44-Tier2_Vintage!M44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!N44-Tier2_Vintage!N44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!O44-Tier2_Vintage!O44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!P44-Tier2_Vintage!P44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!Q44-Tier2_Vintage!Q44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!R44-Tier2_Vintage!R44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!S44-Tier2_Vintage!S44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!T44-Tier2_Vintage!T44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!U44-Tier2_Vintage!U44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!V44-Tier2_Vintage!V44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!W44-Tier2_Vintage!W44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!X44-Tier2_Vintage!X44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!Y44-Tier2_Vintage!Y44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!Z44-Tier2_Vintage!Z44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AA44-Tier2_Vintage!AA44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AB44-Tier2_Vintage!AB44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AC44-Tier2_Vintage!AC44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AD44-Tier2_Vintage!AD44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AE44-Tier2_Vintage!AE44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AF44-Tier2_Vintage!AF44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AG44-Tier2_Vintage!AG44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AH44-Tier2_Vintage!AH44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AI44-Tier2_Vintage!AI44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AJ44-Tier2_Vintage!AJ44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AK44-Tier2_Vintage!AK44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AL44-Tier2_Vintage!AL44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AM44-Tier2_Vintage!AM44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AN44-Tier2_Vintage!AN44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AO44-Tier2_Vintage!AO44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AP44-Tier2_Vintage!AP44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AQ44-Tier2_Vintage!AQ44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AR44-Tier2_Vintage!AR44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AS44-Tier2_Vintage!AS44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AT44-Tier2_Vintage!AT44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AU44-Tier2_Vintage!AU44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AV44-Tier2_Vintage!AV44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AW44-Tier2_Vintage!AW44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AX44-Tier2_Vintage!AX44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AY44-Tier2_Vintage!AY44,0)","v":0}]
[null,10136,"Douglas Electric Cooperative",{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!D53-Tier2_Vintage!D53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!E53-Tier2_Vintage!E53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!F53-Tier2_Vintage!F53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!G53-Tier2_Vintage!G53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!H53-Tier2_Vintage!H53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!I53-Tier2_Vintage!I53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!J53-Tier2_Vintage!J53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!K53-Tier2_Vintage!K53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!L53-Tier2_Vintage!L53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!M53-Tier2_Vintage!M53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!N53-Tier2_Vintage!N53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!O53-Tier2_Vintage!O53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!P53-Tier2_Vintage!P53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!Q53-Tier2_Vintage!Q53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!R53-Tier2_Vintage!R53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!S53-Tier2_Vintage!S53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!T53-Tier2_Vintage!T53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!U53-Tier2_Vintage!U53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!V53-Tier2_Vintage!V53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!W53-Tier2_Vintage!W53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!X53-Tier2_Vintage!X53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!Y53-Tier2_Vintage!Y53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!Z53-Tier2_Vintage!Z53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AA53-Tier2_Vintage!AA53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AB53-Tier2_Vintage!AB53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AC53-Tier2_Vintage!AC53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AD53-Tier2_Vintage!AD53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AE53-Tier2_Vintage!AE53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AF53-Tier2_Vintage!AF53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AG53-Tier2_Vintage!AG53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AH53-Tier2_Vintage!AH53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AI53-Tier2_Vintage!AI53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AJ53-Tier2_Vintage!AJ53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AK53-Tier2_Vintage!AK53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AL53-Tier2_Vintage!AL53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AM53-Tier2_Vintage!AM53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AN53-Tier2_Vintage!AN53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AO53-Tier2_Vintage!AO53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AP53-Tier2_Vintage!AP53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AQ53-Tier2_Vintage!AQ53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AR53-Tier2_Vintage!AR53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AS53-Tier2_Vintage!AS53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AT53-Tier2_Vintage!AT53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AU53-Tier2_Vintage!AU53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AV53-Tier2_Vintage!AV53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AW53-Tier2_Vintage!AW53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AX53-Tier2_Vintage!AX53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AY53-Tier2_Vintage!AY53,0)","v":0}]
[null,10174,"Farmers Elec Coop",{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!D62-Tier2_Vintage!D62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!E62-Tier2_Vintage!E62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!F62-Tier2_Vintage!F62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!G62-Tier2_Vintage!G62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!H62-Tier2_Vintage!H62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!I62-Tier2_Vintage!I62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!J62-Tier2_Vintage!J62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!K62-Tier2_Vintage!K62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!L62-Tier2_Vintage!L62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!M62-Tier2_Vintage!M62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!N62-Tier2_Vintage!N62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!O62-Tier2_Vintage!O62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!P62-Tier2_Vintage!P62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!Q62-Tier2_Vintage!Q62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!R62-Tier2_Vintage!R62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!S62-Tier2_Vintage!S62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!T62-Tier2_Vintage!T62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!U62-Tier2_Vintage!U62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!V62-Tier2_Vintage!V62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!W62-Tier2_Vintage!W62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!X62-Tier2_Vintage!X62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!Y62-Tier2_Vintage!Y62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!Z62-Tier2_Vintage!Z62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AA62-Tier2_Vintage!AA62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AB62-Tier2_Vintage!AB62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AC62-Tier2_Vintage!AC62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AD62-Tier2_Vintage!AD62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AE62-Tier2_Vintage!AE62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AF62-Tier2_Vintage!AF62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AG62-Tier2_Vintage!AG62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AH62-Tier2_Vintage!AH62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AI62-Tier2_Vintage!AI62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AJ62-Tier2_Vintage!AJ62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AK62-Tier2_Vintage!AK62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AL62-Tier2_Vintage!AL62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AM62-Tier2_Vintage!AM62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AN62-Tier2_Vintage!AN62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AO62-Tier2_Vintage!AO62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AP62-Tier2_Vintage!AP62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AQ62-Tier2_Vintage!AQ62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AR62-Tier2_Vintage!AR62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AS62-Tier2_Vintage!AS62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AT62-Tier2_Vintage!AT62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AU62-Tier2_Vintage!AU62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AV62-Tier2_Vintage!AV62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AW62-Tier2_Vintage!AW62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AX62-Tier2_Vintage!AX62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AY62-Tier2_Vintage!AY62,0)","v":0}]
[null,10203,"Idaho County L & P",{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!D71-Tier2_Vintage!D71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!E71-Tier2_Vintage!E71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!F71-Tier2_Vintage!F71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!G71-Tier2_Vintage!G71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!H71-Tier2_Vintage!H71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!I71-Tier2_Vintage!I71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!J71-Tier2_Vintage!J71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!K71-Tier2_Vintage!K71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!L71-Tier2_Vintage!L71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!M71-Tier2_Vintage!M71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!N71-Tier2_Vintage!N71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!O71-Tier2_Vintage!O71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!P71-Tier2_Vintage!P71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!Q71-Tier2_Vintage!Q71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!R71-Tier2_Vintage!R71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!S71-Tier2_Vintage!S71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!T71-Tier2_Vintage!T71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!U71-Tier2_Vintage!U71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!V71-Tier2_Vintage!V71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!W71-Tier2_Vintage!W71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!X71-Tier2_Vintage!X71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!Y71-Tier2_Vintage!Y71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!Z71-Tier2_Vintage!Z71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AA71-Tier2_Vintage!AA71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AB71-Tier2_Vintage!AB71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AC71-Tier2_Vintage!AC71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AD71-Tier2_Vintage!AD71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AE71-Tier2_Vintage!AE71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AF71-Tier2_Vintage!AF71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AG71-Tier2_Vintage!AG71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AH71-Tier2_Vintage!AH71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AI71-Tier2_Vintage!AI71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AJ71-Tier2_Vintage!AJ71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AK71-Tier2_Vintage!AK71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AL71-Tier2_Vintage!AL71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AM71-Tier2_Vintage!AM71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AN71-Tier2_Vintage!AN71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AO71-Tier2_Vintage!AO71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AP71-Tier2_Vintage!AP71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AQ71-Tier2_Vintage!AQ71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AR71-Tier2_Vintage!AR71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AS71-Tier2_Vintage!AS71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AT71-Tier2_Vintage!AT71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AU71-Tier2_Vintage!AU71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AV71-Tier2_Vintage!AV71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AW71-Tier2_Vintage!AW71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AX71-Tier2_Vintage!AX71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AY71-Tier2_Vintage!AY71,0)","v":0}]
[null,10204,"Idaho Falls Power",{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!D72-Tier2_Vintage!D72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!E72-Tier2_Vintage!E72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!F72-Tier2_Vintage!F72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!G72-Tier2_Vintage!G72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!H72-Tier2_Vintage!H72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!I72-Tier2_Vintage!I72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!J72-Tier2_Vintage!J72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!K72-Tier2_Vintage!K72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!L72-Tier2_Vintage!L72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!M72-Tier2_Vintage!M72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!N72-Tier2_Vintage!N72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!O72-Tier2_Vintage!O72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!P72-Tier2_Vintage!P72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!Q72-Tier2_Vintage!Q72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!R72-Tier2_Vintage!R72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!S72-Tier2_Vintage!S72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!T72-Tier2_Vintage!T72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!U72-Tier2_Vintage!U72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!V72-Tier2_Vintage!V72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!W72-Tier2_Vintage!W72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!X72-Tier2_Vintage!X72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!Y72-Tier2_Vintage!Y72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!Z72-Tier2_Vintage!Z72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AA72-Tier2_Vintage!AA72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AB72-Tier2_Vintage!AB72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AC72-Tier2_Vintage!AC72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AD72-Tier2_Vintage!AD72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AE72-Tier2_Vintage!AE72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AF72-Tier2_Vintage!AF72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AG72-Tier2_Vintage!AG72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AH72-Tier2_Vintage!AH72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AI72-Tier2_Vintage!AI72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AJ72-Tier2_Vintage!AJ72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AK72-Tier2_Vintage!AK72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AL72-Tier2_Vintage!AL72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AM72-Tier2_Vintage!AM72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AN72-Tier2_Vintage!AN72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AO72-Tier2_Vintage!AO72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AP72-Tier2_Vintage!AP72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AQ72-Tier2_Vintage!AQ72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AR72-Tier2_Vintage!AR72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AS72-Tier2_Vintage!AS72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AT72-Tier2_Vintage!AT72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AU72-Tier2_Vintage!AU72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AV72-Tier2_Vintage!AV72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AW72-Tier2_Vintage!AW72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AX72-Tier2_Vintage!AX72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AY72-Tier2_Vintage!AY72,0)","v":0}]
[null,10242,"Lost River Elec Coop",{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!D81-Tier2_Vintage!D81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!E81-Tier2_Vintage!E81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!F81-Tier2_Vintage!F81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!G81-Tier2_Vintage!G81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!H81-Tier2_Vintage!H81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!I81-Tier2_Vintage!I81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!J81-Tier2_Vintage!J81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!K81-Tier2_Vintage!K81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!L81-Tier2_Vintage!L81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!M81-Tier2_Vintage!M81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!N81-Tier2_Vintage!N81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!O81-Tier2_Vintage!O81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!P81-Tier2_Vintage!P81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!Q81-Tier2_Vintage!Q81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!R81-Tier2_Vintage!R81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!S81-Tier2_Vintage!S81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!T81-Tier2_Vintage!T81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!U81-Tier2_Vintage!U81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!V81-Tier2_Vintage!V81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!W81-Tier2_Vintage!W81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!X81-Tier2_Vintage!X81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!Y81-Tier2_Vintage!Y81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!Z81-Tier2_Vintage!Z81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AA81-Tier2_Vintage!AA81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AB81-Tier2_Vintage!AB81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AC81-Tier2_Vintage!AC81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AD81-Tier2_Vintage!AD81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AE81-Tier2_Vintage!AE81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AF81-Tier2_Vintage!AF81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AG81-Tier2_Vintage!AG81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AH81-Tier2_Vintage!AH81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AI81-Tier2_Vintage!AI81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AJ81-Tier2_Vintage!AJ81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AK81-Tier2_Vintage!AK81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AL81-Tier2_Vintage!AL81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AM81-Tier2_Vintage!AM81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AN81-Tier2_Vintage!AN81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AO81-Tier2_Vintage!AO81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AP81-Tier2_Vintage!AP81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AQ81-Tier2_Vintage!AQ81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AR81-Tier2_Vintage!AR81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AS81-Tier2_Vintage!AS81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AT81-Tier2_Vintage!AT81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AU81-Tier2_Vintage!AU81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AV81-Tier2_Vintage!AV81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AW81-Tier2_Vintage!AW81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AX81-Tier2_Vintage!AX81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AY81-Tier2_Vintage!AY81,0)","v":0}]
[null,10278,"Northern Lights",{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!D90-Tier2_Vintage!D90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!E90-Tier2_Vintage!E90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!F90-Tier2_Vintage!F90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!G90-Tier2_Vintage!G90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!H90-Tier2_Vintage!H90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!I90-Tier2_Vintage!I90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!J90-Tier2_Vintage!J90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!K90-Tier2_Vintage!K90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!L90-Tier2_Vintage!L90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!M90-Tier2_Vintage!M90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!N90-Tier2_Vintage!N90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!O90-Tier2_Vintage!O90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!P90-Tier2_Vintage!P90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!Q90-Tier2_Vintage!Q90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!R90-Tier2_Vintage!R90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!S90-Tier2_Vintage!S90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!T90-Tier2_Vintage!T90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!U90-Tier2_Vintage!U90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!V90-Tier2_Vintage!V90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!W90-Tier2_Vintage!W90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!X90-Tier2_Vintage!X90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!Y90-Tier2_Vintage!Y90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!Z90-Tier2_Vintage!Z90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AA90-Tier2_Vintage!AA90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AB90-Tier2_Vintage!AB90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AC90-Tier2_Vintage!AC90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AD90-Tier2_Vintage!AD90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AE90-Tier2_Vintage!AE90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AF90-Tier2_Vintage!AF90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AG90-Tier2_Vintage!AG90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AH90-Tier2_Vintage!AH90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AI90-Tier2_Vintage!AI90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AJ90-Tier2_Vintage!AJ90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AK90-Tier2_Vintage!AK90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AL90-Tier2_Vintage!AL90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AM90-Tier2_Vintage!AM90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AN90-Tier2_Vintage!AN90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AO90-Tier2_Vintage!AO90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AP90-Tier2_Vintage!AP90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AQ90-Tier2_Vintage!AQ90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AR90-Tier2_Vintage!AR90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AS90-Tier2_Vintage!AS90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AT90-Tier2_Vintage!AT90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AU90-Tier2_Vintage!AU90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AV90-Tier2_Vintage!AV90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AW90-Tier2_Vintage!AW90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AX90-Tier2_Vintage!AX90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AY90-Tier2_Vintage!AY90,0)","v":0}]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!D99-Tier2_Vintage!D99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!E99-Tier2_Vintage!E99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!F99-Tier2_Vintage!F99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!G99-Tier2_Vintage!G99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!H99-Tier2_Vintage!H99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!I99-Tier2_Vintage!I99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!J99-Tier2_Vintage!J99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!K99-Tier2_Vintage!K99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!L99-Tier2_Vintage!L99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!M99-Tier2_Vintage!M99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!N99-Tier2_Vintage!N99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!O99-Tier2_Vintage!O99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!P99-Tier2_Vintage!P99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!Q99-Tier2_Vintage!Q99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!R99-Tier2_Vintage!R99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!S99-Tier2_Vintage!S99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!T99-Tier2_Vintage!T99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!U99-Tier2_Vintage!U99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!V99-Tier2_Vintage!V99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!W99-Tier2_Vintage!W99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!X99-Tier2_Vintage!X99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!Y99-Tier2_Vintage!Y99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!Z99-Tier2_Vintage!Z99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AA99-Tier2_Vintage!AA99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AB99-Tier2_Vintage!AB99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AC99-Tier2_Vintage!AC99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AD99-Tier2_Vintage!AD99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AE99-Tier2_Vintage!AE99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AF99-Tier2_Vintage!AF99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AG99-Tier2_Vintage!AG99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AH99-Tier2_Vintage!AH99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AI99-Tier2_Vintage!AI99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AJ99-Tier2_Vintage!AJ99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AK99-Tier2_Vintage!AK99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AL99-Tier2_Vintage!AL99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AM99-Tier2_Vintage!AM99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AN99-Tier2_Vintage!AN99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AO99-Tier2_Vintage!AO99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AP99-Tier2_Vintage!AP99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AQ99-Tier2_Vintage!AQ99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AR99-Tier2_Vintage!AR99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AS99-Tier2_Vintage!AS99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AT99-Tier2_Vintage!AT99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AU99-Tier2_Vintage!AU99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AV99-Tier2_Vintage!AV99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AW99-Tier2_Vintage!AW99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AX99-Tier2_Vintage!AX99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AY99-Tier2_Vintage!AY99,0)","v":0}]
[null,10352,"Skamania County PUD #1",{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!D108-Tier2_Vintage!D108,0)","v":435.13600000000002},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!E108-Tier2_Vintage!E108,0)","v":343.08800000000002},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!F108-Tier2_Vintage!F108,0)","v":418.40000000000003},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!G108-Tier2_Vintage!G108,0)","v":335.76600000000002},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!H108-Tier2_Vintage!H108,0)","v":418.40000000000003},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!I108-Tier2_Vintage!I108,0)","v":359.82400000000001},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!J108-Tier2_Vintage!J108,0)","v":435.13600000000002},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!K108-Tier2_Vintage!K108,0)","v":343.08800000000002},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!L108-Tier2_Vintage!L108,0)","v":418.40000000000003},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!M108-Tier2_Vintage!M108,0)","v":309.61599999999999},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!N108-Tier2_Vintage!N108,0)","v":435.13600000000002},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!O108-Tier2_Vintage!O108,0)","v":342.04200000000003},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!P108-Tier2_Vintage!P108,0)","v":435.13600000000002},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!Q108-Tier2_Vintage!Q108,0)","v":317.98400000000004},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!R108-Tier2_Vintage!R108,0)","v":435.13600000000002},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!S108-Tier2_Vintage!S108,0)","v":343.08800000000002},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!T108-Tier2_Vintage!T108,0)","v":418.40000000000003},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!U108-Tier2_Vintage!U108,0)","v":334.72},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!V108-Tier2_Vintage!V108,0)","v":435.13600000000002},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!W108-Tier2_Vintage!W108,0)","v":343.08800000000002},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!X108-Tier2_Vintage!X108,0)","v":451.87200000000001},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!Y108-Tier2_Vintage!Y108,0)","v":326.35200000000003},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!Z108-Tier2_Vintage!Z108,0)","v":401.66399999999999},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AA108-Tier2_Vintage!AA108,0)","v":351.45600000000002},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AB108-Tier2_Vintage!AB108,0)","v":478.65600000000006},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AC108-Tier2_Vintage!AC108,0)","v":345.69600000000003},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AD108-Tier2_Vintage!AD108,0)","v":443.20000000000005},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AE108-Tier2_Vintage!AE108,0)","v":355.66800000000001},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AF108-Tier2_Vintage!AF108,0)","v":443.20000000000005},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AG108-Tier2_Vintage!AG108,0)","v":381.15200000000004},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AH108-Tier2_Vintage!AH108,0)","v":460.92800000000005},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AI108-Tier2_Vintage!AI108,0)","v":363.42400000000004},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AJ108-Tier2_Vintage!AJ108,0)","v":425.47200000000004},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AK108-Tier2_Vintage!AK108,0)","v":319.10400000000004},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AL108-Tier2_Vintage!AL108,0)","v":460.92800000000005},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AM108-Tier2_Vintage!AM108,0)","v":362.31600000000003},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AN108-Tier2_Vintage!AN108,0)","v":460.92800000000005},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AO108-Tier2_Vintage!AO108,0)","v":336.83200000000005},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AP108-Tier2_Vintage!AP108,0)","v":460.92800000000005},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AQ108-Tier2_Vintage!AQ108,0)","v":363.42400000000004},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AR108-Tier2_Vintage!AR108,0)","v":443.20000000000005},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AS108-Tier2_Vintage!AS108,0)","v":354.56000000000006},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AT108-Tier2_Vintage!AT108,0)","v":460.92800000000005},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AU108-Tier2_Vintage!AU108,0)","v":363.42400000000004},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AV108-Tier2_Vintage!AV108,0)","v":460.92800000000005},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AW108-Tier2_Vintage!AW108,0)","v":363.42400000000004},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AX108-Tier2_Vintage!AX108,0)","v":443.20000000000005},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AY108-Tier2_Vintage!AY108,0)","v":354.56000000000006}]
[null,10379,"Steilacoom, Town of",{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!D117-Tier2_Vintage!D117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!E117-Tier2_Vintage!E117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!F117-Tier2_Vintage!F117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!G117-Tier2_Vintage!G117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!H117-Tier2_Vintage!H117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!I117-Tier2_Vintage!I117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!J117-Tier2_Vintage!J117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!K117-Tier2_Vintage!K117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!L117-Tier2_Vintage!L117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!M117-Tier2_Vintage!M117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!N117-Tier2_Vintage!N117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!O117-Tier2_Vintage!O117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!P117-Tier2_Vintage!P117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!Q117-Tier2_Vintage!Q117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!R117-Tier2_Vintage!R117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!S117-Tier2_Vintage!S117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!T117-Tier2_Vintage!T117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!U117-Tier2_Vintage!U117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!V117-Tier2_Vintage!V117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!W117-Tier2_Vintage!W117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!X117-Tier2_Vintage!X117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!Y117-Tier2_Vintage!Y117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!Z117-Tier2_Vintage!Z117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AA117-Tier2_Vintage!AA117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AB117-Tier2_Vintage!AB117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AC117-Tier2_Vintage!AC117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AD117-Tier2_Vintage!AD117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AE117-Tier2_Vintage!AE117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AF117-Tier2_Vintage!AF117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AG117-Tier2_Vintage!AG117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AH117-Tier2_Vintage!AH117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AI117-Tier2_Vintage!AI117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AJ117-Tier2_Vintage!AJ117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AK117-Tier2_Vintage!AK117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AL117-Tier2_Vintage!AL117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AM117-Tier2_Vintage!AM117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AN117-Tier2_Vintage!AN117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AO117-Tier2_Vintage!AO117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AP117-Tier2_Vintage!AP117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AQ117-Tier2_Vintage!AQ117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AR117-Tier2_Vintage!AR117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AS117-Tier2_Vintage!AS117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AT117-Tier2_Vintage!AT117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AU117-Tier2_Vintage!AU117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AV117-Tier2_Vintage!AV117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AW117-Tier2_Vintage!AW117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AX117-Tier2_Vintage!AX117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AY117-Tier2_Vintage!AY117,0)","v":0}]
[null,10440,"Wahkiakum County PUD #1",{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!D126-Tier2_Vintage!D126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!E126-Tier2_Vintage!E126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!F126-Tier2_Vintage!F126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!G126-Tier2_Vintage!G126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!H126-Tier2_Vintage!H126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!I126-Tier2_Vintage!I126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!J126-Tier2_Vintage!J126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!K126-Tier2_Vintage!K126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!L126-Tier2_Vintage!L126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!M126-Tier2_Vintage!M126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!N126-Tier2_Vintage!N126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!O126-Tier2_Vintage!O126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!P126-Tier2_Vintage!P126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!Q126-Tier2_Vintage!Q126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!R126-Tier2_Vintage!R126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!S126-Tier2_Vintage!S126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!T126-Tier2_Vintage!T126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!U126-Tier2_Vintage!U126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!V126-Tier2_Vintage!V126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!W126-Tier2_Vintage!W126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!X126-Tier2_Vintage!X126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!Y126-Tier2_Vintage!Y126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!Z126-Tier2_Vintage!Z126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AA126-Tier2_Vintage!AA126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AB126-Tier2_Vintage!AB126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AC126-Tier2_Vintage!AC126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AD126-Tier2_Vintage!AD126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AE126-Tier2_Vintage!AE126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AF126-Tier2_Vintage!AF126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AG126-Tier2_Vintage!AG126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AH126-Tier2_Vintage!AH126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AI126-Tier2_Vintage!AI126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AJ126-Tier2_Vintage!AJ126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AK126-Tier2_Vintage!AK126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AL126-Tier2_Vintage!AL126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AM126-Tier2_Vintage!AM126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AN126-Tier2_Vintage!AN126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AO126-Tier2_Vintage!AO126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AP126-Tier2_Vintage!AP126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AQ126-Tier2_Vintage!AQ126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AR126-Tier2_Vintage!AR126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AS126-Tier2_Vintage!AS126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AT126-Tier2_Vintage!AT126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AU126-Tier2_Vintage!AU126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AV126-Tier2_Vintage!AV126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AW126-Tier2_Vintage!AW126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AX126-Tier2_Vintage!AX126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AY126-Tier2_Vintage!AY126,0)","v":0}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!D135-Tier2_Vintage!D135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!E135-Tier2_Vintage!E135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!F135-Tier2_Vintage!F135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!G135-Tier2_Vintage!G135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!H135-Tier2_Vintage!H135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!I135-Tier2_Vintage!I135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!J135-Tier2_Vintage!J135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!K135-Tier2_Vintage!K135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!L135-Tier2_Vintage!L135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!M135-Tier2_Vintage!M135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!N135-Tier2_Vintage!N135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!O135-Tier2_Vintage!O135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!P135-Tier2_Vintage!P135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!Q135-Tier2_Vintage!Q135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!R135-Tier2_Vintage!R135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!S135-Tier2_Vintage!S135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!T135-Tier2_Vintage!T135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!U135-Tier2_Vintage!U135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!V135-Tier2_Vintage!V135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!W135-Tier2_Vintage!W135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!X135-Tier2_Vintage!X135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!Y135-Tier2_Vintage!Y135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!Z135-Tier2_Vintage!Z135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AA135-Tier2_Vintage!AA135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AB135-Tier2_Vintage!AB135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AC135-Tier2_Vintage!AC135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AD135-Tier2_Vintage!AD135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AE135-Tier2_Vintage!AE135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AF135-Tier2_Vintage!AF135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AG135-Tier2_Vintage!AG135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AH135-Tier2_Vintage!AH135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AI135-Tier2_Vintage!AI135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AJ135-Tier2_Vintage!AJ135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AK135-Tier2_Vintage!AK135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AL135-Tier2_Vintage!AL135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AM135-Tier2_Vintage!AM135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AN135-Tier2_Vintage!AN135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AO135-Tier2_Vintage!AO135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AP135-Tier2_Vintage!AP135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AQ135-Tier2_Vintage!AQ135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AR135-Tier2_Vintage!AR135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AS135-Tier2_Vintage!AS135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AT135-Tier2_Vintage!AT135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AU135-Tier2_Vintage!AU135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AV135-Tier2_Vintage!AV135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AW135-Tier2_Vintage!AW135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AX135-Tier2_Vintage!AX135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AY135-Tier2_Vintage!AY135,0)","v":0}]
[null,11680,"Weiser, City of",{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!D136-Tier2_Vintage!D136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!E136-Tier2_Vintage!E136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!F136-Tier2_Vintage!F136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!G136-Tier2_Vintage!G136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!H136-Tier2_Vintage!H136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!I136-Tier2_Vintage!I136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!J136-Tier2_Vintage!J136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!K136-Tier2_Vintage!K136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!L136-Tier2_Vintage!L136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!M136-Tier2_Vintage!M136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!N136-Tier2_Vintage!N136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!O136-Tier2_Vintage!O136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!P136-Tier2_Vintage!P136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!Q136-Tier2_Vintage!Q136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!R136-Tier2_Vintage!R136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!S136-Tier2_Vintage!S136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!T136-Tier2_Vintage!T136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!U136-Tier2_Vintage!U136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!V136-Tier2_Vintage!V136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!W136-Tier2_Vintage!W136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!X136-Tier2_Vintage!X136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!Y136-Tier2_Vintage!Y136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!Z136-Tier2_Vintage!Z136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AA136-Tier2_Vintage!AA136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AB136-Tier2_Vintage!AB136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AC136-Tier2_Vintage!AC136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AD136-Tier2_Vintage!AD136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AE136-Tier2_Vintage!AE136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AF136-Tier2_Vintage!AF136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AG136-Tier2_Vintage!AG136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AH136-Tier2_Vintage!AH136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AI136-Tier2_Vintage!AI136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AJ136-Tier2_Vintage!AJ136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AK136-Tier2_Vintage!AK136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AL136-Tier2_Vintage!AL136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AM136-Tier2_Vintage!AM136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AN136-Tier2_Vintage!AN136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AO136-Tier2_Vintage!AO136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AP136-Tier2_Vintage!AP136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AQ136-Tier2_Vintage!AQ136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AR136-Tier2_Vintage!AR136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AS136-Tier2_Vintage!AS136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AT136-Tier2_Vintage!AT136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AU136-Tier2_Vintage!AU136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AV136-Tier2_Vintage!AV136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AW136-Tier2_Vintage!AW136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AX136-Tier2_Vintage!AX136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AY136-Tier2_Vintage!AY136,0)","v":0}]
[null,12026,"Jefferson County PUD #1",{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!D137-Tier2_Vintage!D137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!E137-Tier2_Vintage!E137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!F137-Tier2_Vintage!F137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!G137-Tier2_Vintage!G137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!H137-Tier2_Vintage!H137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!I137-Tier2_Vintage!I137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!J137-Tier2_Vintage!J137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!K137-Tier2_Vintage!K137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!L137-Tier2_Vintage!L137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!M137-Tier2_Vintage!M137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!N137-Tier2_Vintage!N137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!O137-Tier2_Vintage!O137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!P137-Tier2_Vintage!P137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!Q137-Tier2_Vintage!Q137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!R137-Tier2_Vintage!R137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!S137-Tier2_Vintage!S137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!T137-Tier2_Vintage!T137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!U137-Tier2_Vintage!U137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!V137-Tier2_Vintage!V137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!W137-Tier2_Vintage!W137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!X137-Tier2_Vintage!X137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!Y137-Tier2_Vintage!Y137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!Z137-Tier2_Vintage!Z137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AA137-Tier2_Vintage!AA137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AB137-Tier2_Vintage!AB137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AC137-Tier2_Vintage!AC137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AD137-Tier2_Vintage!AD137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AE137-Tier2_Vintage!AE137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AF137-Tier2_Vintage!AF137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AG137-Tier2_Vintage!AG137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AH137-Tier2_Vintage!AH137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AI137-Tier2_Vintage!AI137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AJ137-Tier2_Vintage!AJ137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AK137-Tier2_Vintage!AK137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AL137-Tier2_Vintage!AL137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AM137-Tier2_Vintage!AM137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AN137-Tier2_Vintage!AN137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AO137-Tier2_Vintage!AO137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AP137-Tier2_Vintage!AP137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AQ137-Tier2_Vintage!AQ137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AR137-Tier2_Vintage!AR137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AS137-Tier2_Vintage!AS137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AT137-Tier2_Vintage!AT137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AU137-Tier2_Vintage!AU137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AV137-Tier2_Vintage!AV137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AW137-Tier2_Vintage!AW137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AX137-Tier2_Vintage!AX137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AY137-Tier2_Vintage!AY137,0)","v":0}]
[null,10298,"PNGC Aggregate",{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!D138-Tier2_Vintage!D138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!E138-Tier2_Vintage!E138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!F138-Tier2_Vintage!F138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!G138-Tier2_Vintage!G138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!H138-Tier2_Vintage!H138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!I138-Tier2_Vintage!I138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!J138-Tier2_Vintage!J138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!K138-Tier2_Vintage!K138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!L138-Tier2_Vintage!L138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!M138-Tier2_Vintage!M138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!N138-Tier2_Vintage!N138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!O138-Tier2_Vintage!O138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!P138-Tier2_Vintage!P138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!Q138-Tier2_Vintage!Q138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!R138-Tier2_Vintage!R138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!S138-Tier2_Vintage!S138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!T138-Tier2_Vintage!T138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!U138-Tier2_Vintage!U138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!V138-Tier2_Vintage!V138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!W138-Tier2_Vintage!W138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!X138-Tier2_Vintage!X138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!Y138-Tier2_Vintage!Y138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!Z138-Tier2_Vintage!Z138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AA138-Tier2_Vintage!AA138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AB138-Tier2_Vintage!AB138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AC138-Tier2_Vintage!AC138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AD138-Tier2_Vintage!AD138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AE138-Tier2_Vintage!AE138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AF138-Tier2_Vintage!AF138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AG138-Tier2_Vintage!AG138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AH138-Tier2_Vintage!AH138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AI138-Tier2_Vintage!AI138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AJ138-Tier2_Vintage!AJ138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AK138-Tier2_Vintage!AK138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AL138-Tier2_Vintage!AL138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AM138-Tier2_Vintage!AM138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AN138-Tier2_Vintage!AN138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AO138-Tier2_Vintage!AO138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AP138-Tier2_Vintage!AP138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AQ138-Tier2_Vintage!AQ138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AR138-Tier2_Vintage!AR138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AS138-Tier2_Vintage!AS138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AT138-Tier2_Vintage!AT138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AU138-Tier2_Vintage!AU138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AV138-Tier2_Vintage!AV138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AW138-Tier2_Vintage!AW138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AX138-Tier2_Vintage!AX138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FQ$4,0),FALSE)=\"LGR\",Tier2!AY138-Tier2_Vintage!AY138,0)","v":0}]

{"sheet":"Tier2_Vintage","index":32,"n_rows":138,"n_cols":51,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Tier 2: Total Vintage (MWh)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2023-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2023-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2023-11-01"},"2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",{"$f":"IF(D$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10015,"Asotin County PUD #1",{"$f":"IF(D$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"IF(D$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10025,"Benton REA",{"$f":"IF(D$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10027,"Big Bend Elec Coop",{"$f":"IF(D$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"IF(D$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10044,"Canby, City of",{"$f":"IF(D$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10046,"Central Electric Coop",{"$f":"IF(D$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10047,"Central Lincoln PUD",{"$f":"IF(D$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10055,"Albion, City of",{"$f":"IF(D$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10057,"Ashland, City of",{"$f":"IF(D$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10059,"Bandon, City of",{"$f":"IF(D$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10062,"Bonners Ferry, City of",{"$f":"IF(D$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10074,"Forest Grove, City of",{"$f":"IF(D$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10087,"Port Angeles, City of",{"$f":"IF(D$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10106,"Clearwater Power",{"$f":"IF(D$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10136,"Douglas Electric Cooperative",{"$f":"IF(D$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10174,"Farmers Elec Coop",{"$f":"IF(D$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10203,"Idaho County L & P",{"$f":"IF(D$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10204,"Idaho Falls Power",{"$f":"IF(D$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10242,"Lost River Elec Coop",{"$f":"IF(D$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10278,"Northern Lights",{"$f":"IF(D$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"IF(D$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10352,"Skamania County PUD #1",{"$f":"IF(D$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10379,"Steilacoom, Town of",{"$f":"IF(D$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10440,"Wahkiakum County PUD #1",{"$f":"IF(D$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"IF(D$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,11680,"Weiser, City of",{"$f":"IF(D$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,12026,"Jefferson County PUD #1",{"$f":"IF(D$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10298,"PNGC Aggregate",{"$f":"IF(D$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]

{"sheet":"PNGC T2 Allocation","index":33,"n_rows":138,"n_cols":51,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"PNGC T2 Allocation (MWh)",null," "]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2023-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2023-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2023-11-01"},"2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!D4/AboveHWM!D$138)*IF(D$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!E4/AboveHWM!E$138)*IF(E$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!F4/AboveHWM!F$138)*IF(F$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!G4/AboveHWM!G$138)*IF(G$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!H4/AboveHWM!H$138)*IF(H$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!I4/AboveHWM!I$138)*IF(I$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!J4/AboveHWM!J$138)*IF(J$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!K4/AboveHWM!K$138)*IF(K$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!L4/AboveHWM!L$138)*IF(L$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!M4/AboveHWM!M$138)*IF(M$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!N4/AboveHWM!N$138)*IF(N$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!O4/AboveHWM!O$138)*IF(O$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!P4/AboveHWM!P$138)*IF(P$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!Q4/AboveHWM!Q$138)*IF(Q$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!R4/AboveHWM!R$138)*IF(R$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!S4/AboveHWM!S$138)*IF(S$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!T4/AboveHWM!T$138)*IF(T$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!U4/AboveHWM!U$138)*IF(U$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!V4/AboveHWM!V$138)*IF(V$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!W4/AboveHWM!W$138)*IF(W$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!X4/AboveHWM!X$138)*IF(X$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!Y4/AboveHWM!Y$138)*IF(Y$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!Z4/AboveHWM!Z$138)*IF(Z$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AA4/AboveHWM!AA$138)*IF(AA$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AB4/AboveHWM!AB$138)*IF(AB$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AC4/AboveHWM!AC$138)*IF(AC$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AD4/AboveHWM!AD$138)*IF(AD$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AE4/AboveHWM!AE$138)*IF(AE$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AF4/AboveHWM!AF$138)*IF(AF$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AG4/AboveHWM!AG$138)*IF(AG$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AH4/AboveHWM!AH$138)*IF(AH$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AI4/AboveHWM!AI$138)*IF(AI$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AJ4/AboveHWM!AJ$138)*IF(AJ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AK4/AboveHWM!AK$138)*IF(AK$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AL4/AboveHWM!AL$138)*IF(AL$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AM4/AboveHWM!AM$138)*IF(AM$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AN4/AboveHWM!AN$138)*IF(AN$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AO4/AboveHWM!AO$138)*IF(AO$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AP4/AboveHWM!AP$138)*IF(AP$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AQ4/AboveHWM!AQ$138)*IF(AQ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AR4/AboveHWM!AR$138)*IF(AR$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AS4/AboveHWM!AS$138)*IF(AS$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AT4/AboveHWM!AT$138)*IF(AT$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AU4/AboveHWM!AU$138)*IF(AU$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AV4/AboveHWM!AV$138)*IF(AV$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AW4/AboveHWM!AW$138)*IF(AW$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AX4/AboveHWM!AX$138)*IF(AX$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AY4/AboveHWM!AY$138)*IF(AY$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":0}]
[null,10015,"Asotin County PUD #1",{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!D5/AboveHWM!D$138)*IF(D$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!E5/AboveHWM!E$138)*IF(E$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!F5/AboveHWM!F$138)*IF(F$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!G5/AboveHWM!G$138)*IF(G$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!H5/AboveHWM!H$138)*IF(H$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!I5/AboveHWM!I$138)*IF(I$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!J5/AboveHWM!J$138)*IF(J$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!K5/AboveHWM!K$138)*IF(K$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!L5/AboveHWM!L$138)*IF(L$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!M5/AboveHWM!M$138)*IF(M$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!N5/AboveHWM!N$138)*IF(N$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!O5/AboveHWM!O$138)*IF(O$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!P5/AboveHWM!P$138)*IF(P$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!Q5/AboveHWM!Q$138)*IF(Q$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!R5/AboveHWM!R$138)*IF(R$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!S5/AboveHWM!S$138)*IF(S$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!T5/AboveHWM!T$138)*IF(T$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!U5/AboveHWM!U$138)*IF(U$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!V5/AboveHWM!V$138)*IF(V$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!W5/AboveHWM!W$138)*IF(W$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!X5/AboveHWM!X$138)*IF(X$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!Y5/AboveHWM!Y$138)*IF(Y$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!Z5/AboveHWM!Z$138)*IF(Z$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AA5/AboveHWM!AA$138)*IF(AA$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AB5/AboveHWM!AB$138)*IF(AB$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AC5/AboveHWM!AC$138)*IF(AC$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AD5/AboveHWM!AD$138)*IF(AD$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AE5/AboveHWM!AE$138)*IF(AE$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AF5/AboveHWM!AF$138)*IF(AF$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AG5/AboveHWM!AG$138)*IF(AG$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AH5/AboveHWM!AH$138)*IF(AH$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AI5/AboveHWM!AI$138)*IF(AI$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AJ5/AboveHWM!AJ$138)*IF(AJ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AK5/AboveHWM!AK$138)*IF(AK$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AL5/AboveHWM!AL$138)*IF(AL$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AM5/AboveHWM!AM$138)*IF(AM$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AN5/AboveHWM!AN$138)*IF(AN$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AO5/AboveHWM!AO$138)*IF(AO$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AP5/AboveHWM!AP$138)*IF(AP$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AQ5/AboveHWM!AQ$138)*IF(AQ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AR5/AboveHWM!AR$138)*IF(AR$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AS5/AboveHWM!AS$138)*IF(AS$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AT5/AboveHWM!AT$138)*IF(AT$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AU5/AboveHWM!AU$138)*IF(AU$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AV5/AboveHWM!AV$138)*IF(AV$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AW5/AboveHWM!AW$138)*IF(AW$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AX5/AboveHWM!AX$138)*IF(AX$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AY5/AboveHWM!AY$138)*IF(AY$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!D6/AboveHWM!D$138)*IF(D$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!E6/AboveHWM!E$138)*IF(E$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!F6/AboveHWM!F$138)*IF(F$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!G6/AboveHWM!G$138)*IF(G$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!H6/AboveHWM!H$138)*IF(H$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!I6/AboveHWM!I$138)*IF(I$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!J6/AboveHWM!J$138)*IF(J$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!K6/AboveHWM!K$138)*IF(K$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!L6/AboveHWM!L$138)*IF(L$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!M6/AboveHWM!M$138)*IF(M$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!N6/AboveHWM!N$138)*IF(N$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!O6/AboveHWM!O$138)*IF(O$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!P6/AboveHWM!P$138)*IF(P$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!Q6/AboveHWM!Q$138)*IF(Q$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!R6/AboveHWM!R$138)*IF(R$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!S6/AboveHWM!S$138)*IF(S$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!T6/AboveHWM!T$138)*IF(T$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!U6/AboveHWM!U$138)*IF(U$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!V6/AboveHWM!V$138)*IF(V$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!W6/AboveHWM!W$138)*IF(W$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!X6/AboveHWM!X$138)*IF(X$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!Y6/AboveHWM!Y$138)*IF(Y$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!Z6/AboveHWM!Z$138)*IF(Z$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AA6/AboveHWM!AA$138)*IF(AA$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AB6/AboveHWM!AB$138)*IF(AB$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AC6/AboveHWM!AC$138)*IF(AC$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AD6/AboveHWM!AD$138)*IF(AD$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AE6/AboveHWM!AE$138)*IF(AE$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AF6/AboveHWM!AF$138)*IF(AF$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AG6/AboveHWM!AG$138)*IF(AG$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AH6/AboveHWM!AH$138)*IF(AH$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AI6/AboveHWM!AI$138)*IF(AI$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AJ6/AboveHWM!AJ$138)*IF(AJ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AK6/AboveHWM!AK$138)*IF(AK$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AL6/AboveHWM!AL$138)*IF(AL$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AM6/AboveHWM!AM$138)*IF(AM$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AN6/AboveHWM!AN$138)*IF(AN$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AO6/AboveHWM!AO$138)*IF(AO$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AP6/AboveHWM!AP$138)*IF(AP$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AQ6/AboveHWM!AQ$138)*IF(AQ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AR6/AboveHWM!AR$138)*IF(AR$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AS6/AboveHWM!AS$138)*IF(AS$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AT6/AboveHWM!AT$138)*IF(AT$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AU6/AboveHWM!AU$138)*IF(AU$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AV6/AboveHWM!AV$138)*IF(AV$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AW6/AboveHWM!AW$138)*IF(AW$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AX6/AboveHWM!AX$138)*IF(AX$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AY6/AboveHWM!AY$138)*IF(AY$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":0}]
[null,10025,"Benton REA",{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!D7/AboveHWM!D$138)*IF(D$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!E7/AboveHWM!E$138)*IF(E$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!F7/AboveHWM!F$138)*IF(F$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!G7/AboveHWM!G$138)*IF(G$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!H7/AboveHWM!H$138)*IF(H$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!I7/AboveHWM!I$138)*IF(I$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!J7/AboveHWM!J$138)*IF(J$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!K7/AboveHWM!K$138)*IF(K$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!L7/AboveHWM!L$138)*IF(L$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!M7/AboveHWM!M$138)*IF(M$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!N7/AboveHWM!N$138)*IF(N$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!O7/AboveHWM!O$138)*IF(O$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!P7/AboveHWM!P$138)*IF(P$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!Q7/AboveHWM!Q$138)*IF(Q$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!R7/AboveHWM!R$138)*IF(R$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!S7/AboveHWM!S$138)*IF(S$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!T7/AboveHWM!T$138)*IF(T$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!U7/AboveHWM!U$138)*IF(U$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!V7/AboveHWM!V$138)*IF(V$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!W7/AboveHWM!W$138)*IF(W$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!X7/AboveHWM!X$138)*IF(X$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!Y7/AboveHWM!Y$138)*IF(Y$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!Z7/AboveHWM!Z$138)*IF(Z$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AA7/AboveHWM!AA$138)*IF(AA$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AB7/AboveHWM!AB$138)*IF(AB$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AC7/AboveHWM!AC$138)*IF(AC$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AD7/AboveHWM!AD$138)*IF(AD$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AE7/AboveHWM!AE$138)*IF(AE$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AF7/AboveHWM!AF$138)*IF(AF$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AG7/AboveHWM!AG$138)*IF(AG$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AH7/AboveHWM!AH$138)*IF(AH$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AI7/AboveHWM!AI$138)*IF(AI$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AJ7/AboveHWM!AJ$138)*IF(AJ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AK7/AboveHWM!AK$138)*IF(AK$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AL7/AboveHWM!AL$138)*IF(AL$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AM7/AboveHWM!AM$138)*IF(AM$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AN7/AboveHWM!AN$138)*IF(AN$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AO7/AboveHWM!AO$138)*IF(AO$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AP7/AboveHWM!AP$138)*IF(AP$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AQ7/AboveHWM!AQ$138)*IF(AQ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AR7/AboveHWM!AR$138)*IF(AR$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AS7/AboveHWM!AS$138)*IF(AS$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AT7/AboveHWM!AT$138)*IF(AT$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AU7/AboveHWM!AU$138)*IF(AU$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AV7/AboveHWM!AV$138)*IF(AV$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AW7/AboveHWM!AW$138)*IF(AW$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AX7/AboveHWM!AX$138)*IF(AX$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AY7/AboveHWM!AY$138)*IF(AY$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":0}]
[null,10027,"Big Bend Elec Coop",{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!D8/AboveHWM!D$138)*IF(D$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!E8/AboveHWM!E$138)*IF(E$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!F8/AboveHWM!F$138)*IF(F$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!G8/AboveHWM!G$138)*IF(G$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!H8/AboveHWM!H$138)*IF(H$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!I8/AboveHWM!I$138)*IF(I$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!J8/AboveHWM!J$138)*IF(J$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!K8/AboveHWM!K$138)*IF(K$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!L8/AboveHWM!L$138)*IF(L$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!M8/AboveHWM!M$138)*IF(M$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!N8/AboveHWM!N$138)*IF(N$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!O8/AboveHWM!O$138)*IF(O$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!P8/AboveHWM!P$138)*IF(P$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!Q8/AboveHWM!Q$138)*IF(Q$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!R8/AboveHWM!R$138)*IF(R$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!S8/AboveHWM!S$138)*IF(S$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!T8/AboveHWM!T$138)*IF(T$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!U8/AboveHWM!U$138)*IF(U$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!V8/AboveHWM!V$138)*IF(V$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!W8/AboveHWM!W$138)*IF(W$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!X8/AboveHWM!X$138)*IF(X$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!Y8/AboveHWM!Y$138)*IF(Y$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!Z8/AboveHWM!Z$138)*IF(Z$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!AA8/AboveHWM!AA$138)*IF(AA$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!AB8/AboveHWM!AB$138)*IF(AB$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!AC8/AboveHWM!AC$138)*IF(AC$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!AD8/AboveHWM!AD$138)*IF(AD$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!AE8/AboveHWM!AE$138)*IF(AE$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!AF8/AboveHWM!AF$138)*IF(AF$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!AG8/AboveHWM!AG$138)*IF(AG$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!AH8/AboveHWM!AH$138)*IF(AH$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!AI8/AboveHWM!AI$138)*IF(AI$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!AJ8/AboveHWM!AJ$138)*IF(AJ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!AK8/AboveHWM!AK$138)*IF(AK$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!AL8/AboveHWM!AL$138)*IF(AL$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!AM8/AboveHWM!AM$138)*IF(AM$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!AN8/AboveHWM!AN$138)*IF(AN$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!AO8/AboveHWM!AO$138)*IF(AO$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!AP8/AboveHWM!AP$138)*IF(AP$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!AQ8/AboveHWM!AQ$138)*IF(AQ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!AR8/AboveHWM!AR$138)*IF(AR$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!AS8/AboveHWM!AS$138)*IF(AS$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!AT8/AboveHWM!AT$138)*IF(AT$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!AU8/AboveHWM!AU$138)*IF(AU$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!AV8/AboveHWM!AV$138)*IF(AV$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!AW8/AboveHWM!AW$138)*IF(AW$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!AX8/AboveHWM!AX$138)*IF(AX$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!AY8/AboveHWM!AY$138)*IF(AY$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":0}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!D9/AboveHWM!D$138)*IF(D$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":890.24187442452728},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!E9/AboveHWM!E$138)*IF(E$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":701.92147791164666},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!F9/AboveHWM!F$138)*IF(F$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":856.00180233127639},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!G9/AboveHWM!G$138)*IF(G$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":686.94144637084923},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!H9/AboveHWM!H$138)*IF(H$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":856.00180233127639},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!I9/AboveHWM!I$138)*IF(I$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":736.16155000489778},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!J9/AboveHWM!J$138)*IF(J$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":890.24187442452728},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!K9/AboveHWM!K$138)*IF(K$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":701.92147791164666},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!L9/AboveHWM!L$138)*IF(L$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":856.00180233127639},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!M9/AboveHWM!M$138)*IF(M$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":633.44133372514443},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!N9/AboveHWM!N$138)*IF(N$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":890.24187442452728},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!O9/AboveHWM!O$138)*IF(O$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":699.78147340581847},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!P9/AboveHWM!P$138)*IF(P$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":890.24187442452728},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!Q9/AboveHWM!Q$138)*IF(Q$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":650.56136977176993},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!R9/AboveHWM!R$138)*IF(R$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":890.24187442452728},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!S9/AboveHWM!S$138)*IF(S$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":701.92147791164666},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!T9/AboveHWM!T$138)*IF(T$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":856.00180233127639},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!U9/AboveHWM!U$138)*IF(U$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":684.80144186502105},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!V9/AboveHWM!V$138)*IF(V$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":890.24187442452728},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!W9/AboveHWM!W$138)*IF(W$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":701.92147791164666},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!X9/AboveHWM!X$138)*IF(X$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":924.4819465177784},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!Y9/AboveHWM!Y$138)*IF(Y$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":667.68140581839555},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!Z9/AboveHWM!Z$138)*IF(Z$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":821.76173023802539},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!AA9/AboveHWM!AA$138)*IF(AA$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":719.04151395827216},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!AB9/AboveHWM!AB$138)*IF(AB$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":948.31700389837351},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!AC9/AboveHWM!AC$138)*IF(AC$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":684.895613926603},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!AD9/AboveHWM!AD$138)*IF(AD$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":878.07129990590147},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!AE9/AboveHWM!AE$138)*IF(AE$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":704.65221817448582},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!AF9/AboveHWM!AF$138)*IF(AF$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":878.07129990590147},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!AG9/AboveHWM!AG$138)*IF(AG$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":755.14131791907505},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!AH9/AboveHWM!AH$138)*IF(AH$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":913.19415190213726},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!AI9/AboveHWM!AI$138)*IF(AI$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":720.01846592283903},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!AJ9/AboveHWM!AJ$138)*IF(AJ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":842.94844790966545},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!AK9/AboveHWM!AK$138)*IF(AK$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":632.21133593224886},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!AL9/AboveHWM!AL$138)*IF(AL$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":913.19415190213726},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!AM9/AboveHWM!AM$138)*IF(AM$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":717.82328767307445},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!AN9/AboveHWM!AN$138)*IF(AN$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":913.19415190213726},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!AO9/AboveHWM!AO$138)*IF(AO$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":667.33418792848499},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!AP9/AboveHWM!AP$138)*IF(AP$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":913.19415190213726},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!AQ9/AboveHWM!AQ$138)*IF(AQ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":720.01846592283903},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!AR9/AboveHWM!AR$138)*IF(AR$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":878.07129990590147},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!AS9/AboveHWM!AS$138)*IF(AS$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":702.45703992472102},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!AT9/AboveHWM!AT$138)*IF(AT$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":913.19415190213726},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!AU9/AboveHWM!AU$138)*IF(AU$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":720.01846592283903},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!AV9/AboveHWM!AV$138)*IF(AV$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":913.19415190213726},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!AW9/AboveHWM!AW$138)*IF(AW$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":720.01846592283903},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!AX9/AboveHWM!AX$138)*IF(AX$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":878.07129990590147},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!AY9/AboveHWM!AY$138)*IF(AY$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":702.45703992472102}]
[null,10044,"Canby, City of",{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!D10/AboveHWM!D$138)*IF(D$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!E10/AboveHWM!E$138)*IF(E$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!F10/AboveHWM!F$138)*IF(F$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!G10/AboveHWM!G$138)*IF(G$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!H10/AboveHWM!H$138)*IF(H$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!I10/AboveHWM!I$138)*IF(I$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!J10/AboveHWM!J$138)*IF(J$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!K10/AboveHWM!K$138)*IF(K$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!L10/AboveHWM!L$138)*IF(L$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!M10/AboveHWM!M$138)*IF(M$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!N10/AboveHWM!N$138)*IF(N$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!O10/AboveHWM!O$138)*IF(O$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!P10/AboveHWM!P$138)*IF(P$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!Q10/AboveHWM!Q$138)*IF(Q$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!R10/AboveHWM!R$138)*IF(R$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!S10/AboveHWM!S$138)*IF(S$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!T10/AboveHWM!T$138)*IF(T$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!U10/AboveHWM!U$138)*IF(U$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!V10/AboveHWM!V$138)*IF(V$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!W10/AboveHWM!W$138)*IF(W$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!X10/AboveHWM!X$138)*IF(X$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!Y10/AboveHWM!Y$138)*IF(Y$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!Z10/AboveHWM!Z$138)*IF(Z$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!AA10/AboveHWM!AA$138)*IF(AA$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!AB10/AboveHWM!AB$138)*IF(AB$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!AC10/AboveHWM!AC$138)*IF(AC$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!AD10/AboveHWM!AD$138)*IF(AD$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!AE10/AboveHWM!AE$138)*IF(AE$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!AF10/AboveHWM!AF$138)*IF(AF$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!AG10/AboveHWM!AG$138)*IF(AG$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!AH10/AboveHWM!AH$138)*IF(AH$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!AI10/AboveHWM!AI$138)*IF(AI$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!AJ10/AboveHWM!AJ$138)*IF(AJ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!AK10/AboveHWM!AK$138)*IF(AK$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!AL10/AboveHWM!AL$138)*IF(AL$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!AM10/AboveHWM!AM$138)*IF(AM$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!AN10/AboveHWM!AN$138)*IF(AN$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!AO10/AboveHWM!AO$138)*IF(AO$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!AP10/AboveHWM!AP$138)*IF(AP$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!AQ10/AboveHWM!AQ$138)*IF(AQ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!AR10/AboveHWM!AR$138)*IF(AR$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!AS10/AboveHWM!AS$138)*IF(AS$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!AT10/AboveHWM!AT$138)*IF(AT$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!AU10/AboveHWM!AU$138)*IF(AU$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!AV10/AboveHWM!AV$138)*IF(AV$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!AW10/AboveHWM!AW$138)*IF(AW$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!AX10/AboveHWM!AX$138)*IF(AX$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!AY10/AboveHWM!AY$138)*IF(AY$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":0}]
[null,10046,"Central Electric Coop",{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!D11/AboveHWM!D$138)*IF(D$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":5487.8354079733572},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!E11/AboveHWM!E$138)*IF(E$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":4326.9471485943777},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!F11/AboveHWM!F$138)*IF(F$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":5276.7648153589971},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!G11/AboveHWM!G$138)*IF(G$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":4234.603764325595},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!H11/AboveHWM!H$138)*IF(H$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":5276.7648153589971},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!I11/AboveHWM!I$138)*IF(I$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":4538.0177412087369},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!J11/AboveHWM!J$138)*IF(J$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":5487.8354079733572},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!K11/AboveHWM!K$138)*IF(K$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":4326.9471485943777},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!L11/AboveHWM!L$138)*IF(L$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":5276.7648153589971},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!M11/AboveHWM!M$138)*IF(M$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":3904.8059633656576},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!N11/AboveHWM!N$138)*IF(N$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":5487.8354079733572},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!O11/AboveHWM!O$138)*IF(O$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":4313.7552365559795},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!P11/AboveHWM!P$138)*IF(P$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":5487.8354079733572},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!Q11/AboveHWM!Q$138)*IF(Q$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":4010.3412596728367},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!R11/AboveHWM!R$138)*IF(R$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":5487.8354079733572},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!S11/AboveHWM!S$138)*IF(S$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":4326.9471485943777},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!T11/AboveHWM!T$138)*IF(T$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":5276.7648153589971},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!U11/AboveHWM!U$138)*IF(U$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":4221.4118522871968},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!V11/AboveHWM!V$138)*IF(V$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":5487.8354079733572},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!W11/AboveHWM!W$138)*IF(W$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":4326.9471485943777},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!X11/AboveHWM!X$138)*IF(X$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":5698.9060005877163},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!Y11/AboveHWM!Y$138)*IF(Y$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":4115.8765559800167},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!Z11/AboveHWM!Z$138)*IF(Z$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":5065.694222744637},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!AA11/AboveHWM!AA$138)*IF(AA$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":4432.4824449015578},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!AB11/AboveHWM!AB$138)*IF(AB$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":6435.0800720526959},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!AC11/AboveHWM!AC$138)*IF(AC$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":4647.5578298158352},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!AD11/AboveHWM!AD$138)*IF(AD$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":5958.407474122866},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!AE11/AboveHWM!AE$138)*IF(AE$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":4781.6219979836005},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!AF11/AboveHWM!AF$138)*IF(AF$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":5958.407474122866},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!AG11/AboveHWM!AG$138)*IF(AG$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":5124.2304277456651},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!AH11/AboveHWM!AH$138)*IF(AH$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":6196.7437730877809},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!AI11/AboveHWM!AI$138)*IF(AI$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":4885.8941287807511},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!AJ11/AboveHWM!AJ$138)*IF(AJ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":5720.0711751579511},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!AK11/AboveHWM!AK$138)*IF(AK$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":4290.0533813684633},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!AL11/AboveHWM!AL$138)*IF(AL$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":6196.7437730877809},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!AM11/AboveHWM!AM$138)*IF(AM$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":4870.9981100954428},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!AN11/AboveHWM!AN$138)*IF(AN$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":6196.7437730877809},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!AO11/AboveHWM!AO$138)*IF(AO$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":4528.3896803333782},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!AP11/AboveHWM!AP$138)*IF(AP$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":6196.7437730877809},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!AQ11/AboveHWM!AQ$138)*IF(AQ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":4885.8941287807511},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!AR11/AboveHWM!AR$138)*IF(AR$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":5958.407474122866},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!AS11/AboveHWM!AS$138)*IF(AS$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":4766.7259792982932},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!AT11/AboveHWM!AT$138)*IF(AT$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":6196.7437730877809},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!AU11/AboveHWM!AU$138)*IF(AU$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":4885.8941287807511},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!AV11/AboveHWM!AV$138)*IF(AV$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":6196.7437730877809},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!AW11/AboveHWM!AW$138)*IF(AW$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":4885.8941287807511},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!AX11/AboveHWM!AX$138)*IF(AX$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":5958.407474122866},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!AY11/AboveHWM!AY$138)*IF(AY$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":4766.7259792982932}]
[null,10047,"Central Lincoln PUD",{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!D12/AboveHWM!D$138)*IF(D$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!E12/AboveHWM!E$138)*IF(E$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!F12/AboveHWM!F$138)*IF(F$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!G12/AboveHWM!G$138)*IF(G$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!H12/AboveHWM!H$138)*IF(H$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!I12/AboveHWM!I$138)*IF(I$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!J12/AboveHWM!J$138)*IF(J$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!K12/AboveHWM!K$138)*IF(K$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!L12/AboveHWM!L$138)*IF(L$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!M12/AboveHWM!M$138)*IF(M$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!N12/AboveHWM!N$138)*IF(N$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!O12/AboveHWM!O$138)*IF(O$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!P12/AboveHWM!P$138)*IF(P$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!Q12/AboveHWM!Q$138)*IF(Q$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!R12/AboveHWM!R$138)*IF(R$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!S12/AboveHWM!S$138)*IF(S$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!T12/AboveHWM!T$138)*IF(T$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!U12/AboveHWM!U$138)*IF(U$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!V12/AboveHWM!V$138)*IF(V$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!W12/AboveHWM!W$138)*IF(W$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!X12/AboveHWM!X$138)*IF(X$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!Y12/AboveHWM!Y$138)*IF(Y$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!Z12/AboveHWM!Z$138)*IF(Z$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!AA12/AboveHWM!AA$138)*IF(AA$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!AB12/AboveHWM!AB$138)*IF(AB$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!AC12/AboveHWM!AC$138)*IF(AC$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!AD12/AboveHWM!AD$138)*IF(AD$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!AE12/AboveHWM!AE$138)*IF(AE$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!AF12/AboveHWM!AF$138)*IF(AF$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!AG12/AboveHWM!AG$138)*IF(AG$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!AH12/AboveHWM!AH$138)*IF(AH$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!AI12/AboveHWM!AI$138)*IF(AI$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!AJ12/AboveHWM!AJ$138)*IF(AJ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!AK12/AboveHWM!AK$138)*IF(AK$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!AL12/AboveHWM!AL$138)*IF(AL$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!AM12/AboveHWM!AM$138)*IF(AM$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!AN12/AboveHWM!AN$138)*IF(AN$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!AO12/AboveHWM!AO$138)*IF(AO$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!AP12/AboveHWM!AP$138)*IF(AP$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!AQ12/AboveHWM!AQ$138)*IF(AQ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!AR12/AboveHWM!AR$138)*IF(AR$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!AS12/AboveHWM!AS$138)*IF(AS$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!AT12/AboveHWM!AT$138)*IF(AT$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!AU12/AboveHWM!AU$138)*IF(AU$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!AV12/AboveHWM!AV$138)*IF(AV$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!AW12/AboveHWM!AW$138)*IF(AW$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!AX12/AboveHWM!AX$138)*IF(AX$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!AY12/AboveHWM!AY$138)*IF(AY$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":0}]
[null,10055,"Albion, City of",{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!D13/AboveHWM!D$138)*IF(D$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!E13/AboveHWM!E$138)*IF(E$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!F13/AboveHWM!F$138)*IF(F$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!G13/AboveHWM!G$138)*IF(G$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!H13/AboveHWM!H$138)*IF(H$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!I13/AboveHWM!I$138)*IF(I$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!J13/AboveHWM!J$138)*IF(J$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!K13/AboveHWM!K$138)*IF(K$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!L13/AboveHWM!L$138)*IF(L$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!M13/AboveHWM!M$138)*IF(M$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!N13/AboveHWM!N$138)*IF(N$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!O13/AboveHWM!O$138)*IF(O$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!P13/AboveHWM!P$138)*IF(P$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!Q13/AboveHWM!Q$138)*IF(Q$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!R13/AboveHWM!R$138)*IF(R$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!S13/AboveHWM!S$138)*IF(S$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!T13/AboveHWM!T$138)*IF(T$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!U13/AboveHWM!U$138)*IF(U$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!V13/AboveHWM!V$138)*IF(V$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!W13/AboveHWM!W$138)*IF(W$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!X13/AboveHWM!X$138)*IF(X$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!Y13/AboveHWM!Y$138)*IF(Y$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!Z13/AboveHWM!Z$138)*IF(Z$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!AA13/AboveHWM!AA$138)*IF(AA$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!AB13/AboveHWM!AB$138)*IF(AB$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!AC13/AboveHWM!AC$138)*IF(AC$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!AD13/AboveHWM!AD$138)*IF(AD$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!AE13/AboveHWM!AE$138)*IF(AE$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!AF13/AboveHWM!AF$138)*IF(AF$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!AG13/AboveHWM!AG$138)*IF(AG$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!AH13/AboveHWM!AH$138)*IF(AH$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!AI13/AboveHWM!AI$138)*IF(AI$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!AJ13/AboveHWM!AJ$138)*IF(AJ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!AK13/AboveHWM!AK$138)*IF(AK$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!AL13/AboveHWM!AL$138)*IF(AL$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!AM13/AboveHWM!AM$138)*IF(AM$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!AN13/AboveHWM!AN$138)*IF(AN$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!AO13/AboveHWM!AO$138)*IF(AO$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!AP13/AboveHWM!AP$138)*IF(AP$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!AQ13/AboveHWM!AQ$138)*IF(AQ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!AR13/AboveHWM!AR$138)*IF(AR$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!AS13/AboveHWM!AS$138)*IF(AS$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!AT13/AboveHWM!AT$138)*IF(AT$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!AU13/AboveHWM!AU$138)*IF(AU$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!AV13/AboveHWM!AV$138)*IF(AV$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!AW13/AboveHWM!AW$138)*IF(AW$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!AX13/AboveHWM!AX$138)*IF(AX$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!AY13/AboveHWM!AY$138)*IF(AY$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":0}]
[null,10057,"Ashland, City of",{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!D14/AboveHWM!D$138)*IF(D$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!E14/AboveHWM!E$138)*IF(E$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!F14/AboveHWM!F$138)*IF(F$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!G14/AboveHWM!G$138)*IF(G$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!H14/AboveHWM!H$138)*IF(H$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!I14/AboveHWM!I$138)*IF(I$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!J14/AboveHWM!J$138)*IF(J$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!K14/AboveHWM!K$138)*IF(K$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!L14/AboveHWM!L$138)*IF(L$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!M14/AboveHWM!M$138)*IF(M$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!N14/AboveHWM!N$138)*IF(N$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!O14/AboveHWM!O$138)*IF(O$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!P14/AboveHWM!P$138)*IF(P$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!Q14/AboveHWM!Q$138)*IF(Q$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!R14/AboveHWM!R$138)*IF(R$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!S14/AboveHWM!S$138)*IF(S$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!T14/AboveHWM!T$138)*IF(T$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!U14/AboveHWM!U$138)*IF(U$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!V14/AboveHWM!V$138)*IF(V$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!W14/AboveHWM!W$138)*IF(W$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!X14/AboveHWM!X$138)*IF(X$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!Y14/AboveHWM!Y$138)*IF(Y$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!Z14/AboveHWM!Z$138)*IF(Z$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!AA14/AboveHWM!AA$138)*IF(AA$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!AB14/AboveHWM!AB$138)*IF(AB$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!AC14/AboveHWM!AC$138)*IF(AC$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!AD14/AboveHWM!AD$138)*IF(AD$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!AE14/AboveHWM!AE$138)*IF(AE$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!AF14/AboveHWM!AF$138)*IF(AF$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!AG14/AboveHWM!AG$138)*IF(AG$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!AH14/AboveHWM!AH$138)*IF(AH$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!AI14/AboveHWM!AI$138)*IF(AI$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!AJ14/AboveHWM!AJ$138)*IF(AJ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!AK14/AboveHWM!AK$138)*IF(AK$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!AL14/AboveHWM!AL$138)*IF(AL$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!AM14/AboveHWM!AM$138)*IF(AM$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!AN14/AboveHWM!AN$138)*IF(AN$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!AO14/AboveHWM!AO$138)*IF(AO$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!AP14/AboveHWM!AP$138)*IF(AP$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!AQ14/AboveHWM!AQ$138)*IF(AQ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!AR14/AboveHWM!AR$138)*IF(AR$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!AS14/AboveHWM!AS$138)*IF(AS$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!AT14/AboveHWM!AT$138)*IF(AT$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!AU14/AboveHWM!AU$138)*IF(AU$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!AV14/AboveHWM!AV$138)*IF(AV$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!AW14/AboveHWM!AW$138)*IF(AW$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!AX14/AboveHWM!AX$138)*IF(AX$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!AY14/AboveHWM!AY$138)*IF(AY$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":0}]
[null,10059,"Bandon, City of",{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!D15/AboveHWM!D$138)*IF(D$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!E15/AboveHWM!E$138)*IF(E$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!F15/AboveHWM!F$138)*IF(F$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!G15/AboveHWM!G$138)*IF(G$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!H15/AboveHWM!H$138)*IF(H$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!I15/AboveHWM!I$138)*IF(I$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!J15/AboveHWM!J$138)*IF(J$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!K15/AboveHWM!K$138)*IF(K$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!L15/AboveHWM!L$138)*IF(L$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!M15/AboveHWM!M$138)*IF(M$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!N15/AboveHWM!N$138)*IF(N$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!O15/AboveHWM!O$138)*IF(O$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!P15/AboveHWM!P$138)*IF(P$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!Q15/AboveHWM!Q$138)*IF(Q$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!R15/AboveHWM!R$138)*IF(R$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!S15/AboveHWM!S$138)*IF(S$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!T15/AboveHWM!T$138)*IF(T$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!U15/AboveHWM!U$138)*IF(U$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!V15/AboveHWM!V$138)*IF(V$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!W15/AboveHWM!W$138)*IF(W$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!X15/AboveHWM!X$138)*IF(X$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!Y15/AboveHWM!Y$138)*IF(Y$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!Z15/AboveHWM!Z$138)*IF(Z$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!AA15/AboveHWM!AA$138)*IF(AA$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!AB15/AboveHWM!AB$138)*IF(AB$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!AC15/AboveHWM!AC$138)*IF(AC$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!AD15/AboveHWM!AD$138)*IF(AD$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!AE15/AboveHWM!AE$138)*IF(AE$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!AF15/AboveHWM!AF$138)*IF(AF$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!AG15/AboveHWM!AG$138)*IF(AG$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!AH15/AboveHWM!AH$138)*IF(AH$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!AI15/AboveHWM!AI$138)*IF(AI$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!AJ15/AboveHWM!AJ$138)*IF(AJ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!AK15/AboveHWM!AK$138)*IF(AK$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!AL15/AboveHWM!AL$138)*IF(AL$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!AM15/AboveHWM!AM$138)*IF(AM$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!AN15/AboveHWM!AN$138)*IF(AN$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!AO15/AboveHWM!AO$138)*IF(AO$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!AP15/AboveHWM!AP$138)*IF(AP$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!AQ15/AboveHWM!AQ$138)*IF(AQ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!AR15/AboveHWM!AR$138)*IF(AR$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!AS15/AboveHWM!AS$138)*IF(AS$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!AT15/AboveHWM!AT$138)*IF(AT$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!AU15/AboveHWM!AU$138)*IF(AU$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!AV15/AboveHWM!AV$138)*IF(AV$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!AW15/AboveHWM!AW$138)*IF(AW$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!AX15/AboveHWM!AX$138)*IF(AX$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!AY15/AboveHWM!AY$138)*IF(AY$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":0}]
[null,10062,"Bonners Ferry, City of",{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!D17/AboveHWM!D$138)*IF(D$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!E17/AboveHWM!E$138)*IF(E$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!F17/AboveHWM!F$138)*IF(F$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!G17/AboveHWM!G$138)*IF(G$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!H17/AboveHWM!H$138)*IF(H$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!I17/AboveHWM!I$138)*IF(I$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!J17/AboveHWM!J$138)*IF(J$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!K17/AboveHWM!K$138)*IF(K$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!L17/AboveHWM!L$138)*IF(L$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!M17/AboveHWM!M$138)*IF(M$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!N17/AboveHWM!N$138)*IF(N$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!O17/AboveHWM!O$138)*IF(O$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!P17/AboveHWM!P$138)*IF(P$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!Q17/AboveHWM!Q$138)*IF(Q$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!R17/AboveHWM!R$138)*IF(R$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!S17/AboveHWM!S$138)*IF(S$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!T17/AboveHWM!T$138)*IF(T$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!U17/AboveHWM!U$138)*IF(U$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!V17/AboveHWM!V$138)*IF(V$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!W17/AboveHWM!W$138)*IF(W$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!X17/AboveHWM!X$138)*IF(X$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!Y17/AboveHWM!Y$138)*IF(Y$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!Z17/AboveHWM!Z$138)*IF(Z$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!AA17/AboveHWM!AA$138)*IF(AA$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!AB17/AboveHWM!AB$138)*IF(AB$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!AC17/AboveHWM!AC$138)*IF(AC$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!AD17/AboveHWM!AD$138)*IF(AD$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!AE17/AboveHWM!AE$138)*IF(AE$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!AF17/AboveHWM!AF$138)*IF(AF$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!AG17/AboveHWM!AG$138)*IF(AG$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!AH17/AboveHWM!AH$138)*IF(AH$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!AI17/AboveHWM!AI$138)*IF(AI$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!AJ17/AboveHWM!AJ$138)*IF(AJ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!AK17/AboveHWM!AK$138)*IF(AK$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!AL17/AboveHWM!AL$138)*IF(AL$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!AM17/AboveHWM!AM$138)*IF(AM$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!AN17/AboveHWM!AN$138)*IF(AN$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!AO17/AboveHWM!AO$138)*IF(AO$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!AP17/AboveHWM!AP$138)*IF(AP$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!AQ17/AboveHWM!AQ$138)*IF(AQ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!AR17/AboveHWM!AR$138)*IF(AR$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!AS17/AboveHWM!AS$138)*IF(AS$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!AT17/AboveHWM!AT$138)*IF(AT$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!AU17/AboveHWM!AU$138)*IF(AU$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!AV17/AboveHWM!AV$138)*IF(AV$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!AW17/AboveHWM!AW$138)*IF(AW$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!AX17/AboveHWM!AX$138)*IF(AX$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!AY17/AboveHWM!AY$138)*IF(AY$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":0}]
[null,10074,"Forest Grove, City of",{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!D26/AboveHWM!D$138)*IF(D$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!E26/AboveHWM!E$138)*IF(E$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!F26/AboveHWM!F$138)*IF(F$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!G26/AboveHWM!G$138)*IF(G$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!H26/AboveHWM!H$138)*IF(H$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!I26/AboveHWM!I$138)*IF(I$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!J26/AboveHWM!J$138)*IF(J$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!K26/AboveHWM!K$138)*IF(K$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!L26/AboveHWM!L$138)*IF(L$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!M26/AboveHWM!M$138)*IF(M$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!N26/AboveHWM!N$138)*IF(N$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!O26/AboveHWM!O$138)*IF(O$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!P26/AboveHWM!P$138)*IF(P$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!Q26/AboveHWM!Q$138)*IF(Q$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!R26/AboveHWM!R$138)*IF(R$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!S26/AboveHWM!S$138)*IF(S$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!T26/AboveHWM!T$138)*IF(T$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!U26/AboveHWM!U$138)*IF(U$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!V26/AboveHWM!V$138)*IF(V$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!W26/AboveHWM!W$138)*IF(W$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!X26/AboveHWM!X$138)*IF(X$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!Y26/AboveHWM!Y$138)*IF(Y$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!Z26/AboveHWM!Z$138)*IF(Z$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!AA26/AboveHWM!AA$138)*IF(AA$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!AB26/AboveHWM!AB$138)*IF(AB$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!AC26/AboveHWM!AC$138)*IF(AC$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!AD26/AboveHWM!AD$138)*IF(AD$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!AE26/AboveHWM!AE$138)*IF(AE$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!AF26/AboveHWM!AF$138)*IF(AF$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!AG26/AboveHWM!AG$138)*IF(AG$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!AH26/AboveHWM!AH$138)*IF(AH$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!AI26/AboveHWM!AI$138)*IF(AI$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!AJ26/AboveHWM!AJ$138)*IF(AJ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!AK26/AboveHWM!AK$138)*IF(AK$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!AL26/AboveHWM!AL$138)*IF(AL$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!AM26/AboveHWM!AM$138)*IF(AM$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!AN26/AboveHWM!AN$138)*IF(AN$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!AO26/AboveHWM!AO$138)*IF(AO$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!AP26/AboveHWM!AP$138)*IF(AP$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!AQ26/AboveHWM!AQ$138)*IF(AQ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!AR26/AboveHWM!AR$138)*IF(AR$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!AS26/AboveHWM!AS$138)*IF(AS$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!AT26/AboveHWM!AT$138)*IF(AT$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!AU26/AboveHWM!AU$138)*IF(AU$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!AV26/AboveHWM!AV$138)*IF(AV$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!AW26/AboveHWM!AW$138)*IF(AW$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!AX26/AboveHWM!AX$138)*IF(AX$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!AY26/AboveHWM!AY$138)*IF(AY$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":0}]
[null,10087,"Port Angeles, City of",{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!D35/AboveHWM!D$138)*IF(D$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!E35/AboveHWM!E$138)*IF(E$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!F35/AboveHWM!F$138)*IF(F$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!G35/AboveHWM!G$138)*IF(G$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!H35/AboveHWM!H$138)*IF(H$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!I35/AboveHWM!I$138)*IF(I$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!J35/AboveHWM!J$138)*IF(J$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!K35/AboveHWM!K$138)*IF(K$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!L35/AboveHWM!L$138)*IF(L$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!M35/AboveHWM!M$138)*IF(M$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!N35/AboveHWM!N$138)*IF(N$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!O35/AboveHWM!O$138)*IF(O$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!P35/AboveHWM!P$138)*IF(P$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!Q35/AboveHWM!Q$138)*IF(Q$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!R35/AboveHWM!R$138)*IF(R$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!S35/AboveHWM!S$138)*IF(S$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!T35/AboveHWM!T$138)*IF(T$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!U35/AboveHWM!U$138)*IF(U$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!V35/AboveHWM!V$138)*IF(V$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!W35/AboveHWM!W$138)*IF(W$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!X35/AboveHWM!X$138)*IF(X$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!Y35/AboveHWM!Y$138)*IF(Y$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!Z35/AboveHWM!Z$138)*IF(Z$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!AA35/AboveHWM!AA$138)*IF(AA$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!AB35/AboveHWM!AB$138)*IF(AB$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!AC35/AboveHWM!AC$138)*IF(AC$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!AD35/AboveHWM!AD$138)*IF(AD$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!AE35/AboveHWM!AE$138)*IF(AE$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!AF35/AboveHWM!AF$138)*IF(AF$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!AG35/AboveHWM!AG$138)*IF(AG$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!AH35/AboveHWM!AH$138)*IF(AH$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!AI35/AboveHWM!AI$138)*IF(AI$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!AJ35/AboveHWM!AJ$138)*IF(AJ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!AK35/AboveHWM!AK$138)*IF(AK$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!AL35/AboveHWM!AL$138)*IF(AL$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!AM35/AboveHWM!AM$138)*IF(AM$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!AN35/AboveHWM!AN$138)*IF(AN$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!AO35/AboveHWM!AO$138)*IF(AO$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!AP35/AboveHWM!AP$138)*IF(AP$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!AQ35/AboveHWM!AQ$138)*IF(AQ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!AR35/AboveHWM!AR$138)*IF(AR$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!AS35/AboveHWM!AS$138)*IF(AS$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!AT35/AboveHWM!AT$138)*IF(AT$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!AU35/AboveHWM!AU$138)*IF(AU$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!AV35/AboveHWM!AV$138)*IF(AV$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!AW35/AboveHWM!AW$138)*IF(AW$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!AX35/AboveHWM!AX$138)*IF(AX$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!AY35/AboveHWM!AY$138)*IF(AY$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":0}]
[null,10106,"Clearwater Power",{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!D44/AboveHWM!D$138)*IF(D$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":49.318268978352435},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!E44/AboveHWM!E$138)*IF(E$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":38.885558232931729},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!F44/AboveHWM!F$138)*IF(F$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":47.42141247918503},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!G44/AboveHWM!G$138)*IF(G$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":38.055683514545983},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!H44/AboveHWM!H$138)*IF(H$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":47.42141247918503},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!I44/AboveHWM!I$138)*IF(I$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":40.782414732099127},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!J44/AboveHWM!J$138)*IF(J$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":49.318268978352435},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!K44/AboveHWM!K$138)*IF(K$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":38.885558232931729},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!L44/AboveHWM!L$138)*IF(L$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":47.42141247918503},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!M44/AboveHWM!M$138)*IF(M$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":35.091845234596917},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!N44/AboveHWM!N$138)*IF(N$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":49.318268978352435},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!O44/AboveHWM!O$138)*IF(O$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":38.767004701733761},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!P44/AboveHWM!P$138)*IF(P$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":49.318268978352435},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!Q44/AboveHWM!Q$138)*IF(Q$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":36.040273484180624},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!R44/AboveHWM!R$138)*IF(R$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":49.318268978352435},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!S44/AboveHWM!S$138)*IF(S$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":38.885558232931729},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!T44/AboveHWM!T$138)*IF(T$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":47.42141247918503},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!U44/AboveHWM!U$138)*IF(U$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":37.937129983348022},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!V44/AboveHWM!V$138)*IF(V$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":49.318268978352435},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!W44/AboveHWM!W$138)*IF(W$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":38.885558232931729},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!X44/AboveHWM!X$138)*IF(X$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":51.215125477519834},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!Y44/AboveHWM!Y$138)*IF(Y$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":36.988701733764323},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!Z44/AboveHWM!Z$138)*IF(Z$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":45.524555980017624},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!AA44/AboveHWM!AA$138)*IF(AA$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":39.833986482515428},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!AB44/AboveHWM!AB$138)*IF(AB$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":87.490540126361083},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!AC44/AboveHWM!AC$138)*IF(AC$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":63.187612313482994},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!AD44/AboveHWM!AD$138)*IF(AD$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":81.009759376260263},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!AE44/AboveHWM!AE$138)*IF(AE$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":65.010331899448857},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!AF44/AboveHWM!AF$138)*IF(AF$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":81.009759376260263},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!AG44/AboveHWM!AG$138)*IF(AG$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":69.668393063583821},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!AH44/AboveHWM!AH$138)*IF(AH$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":84.250149751310673},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!AI44/AboveHWM!AI$138)*IF(AI$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":66.428002688533411},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!AJ44/AboveHWM!AJ$138)*IF(AJ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":77.769369001209853},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!AK44/AboveHWM!AK$138)*IF(AK$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":58.327026750907379},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!AL44/AboveHWM!AL$138)*IF(AL$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":84.250149751310673},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!AM44/AboveHWM!AM$138)*IF(AM$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":66.225478290092767},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!AN44/AboveHWM!AN$138)*IF(AN$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":84.250149751310673},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!AO44/AboveHWM!AO$138)*IF(AO$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":61.567417125957789},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!AP44/AboveHWM!AP$138)*IF(AP$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":84.250149751310673},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!AQ44/AboveHWM!AQ$138)*IF(AQ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":66.428002688533411},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!AR44/AboveHWM!AR$138)*IF(AR$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":81.009759376260263},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!AS44/AboveHWM!AS$138)*IF(AS$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":64.807807501008199},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!AT44/AboveHWM!AT$138)*IF(AT$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":84.250149751310673},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!AU44/AboveHWM!AU$138)*IF(AU$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":66.428002688533411},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!AV44/AboveHWM!AV$138)*IF(AV$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":84.250149751310673},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!AW44/AboveHWM!AW$138)*IF(AW$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":66.428002688533411},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!AX44/AboveHWM!AX$138)*IF(AX$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":81.009759376260263},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!AY44/AboveHWM!AY$138)*IF(AY$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":64.807807501008199}]
[null,10136,"Douglas Electric Cooperative",{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!D53/AboveHWM!D$138)*IF(D$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!E53/AboveHWM!E$138)*IF(E$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!F53/AboveHWM!F$138)*IF(F$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!G53/AboveHWM!G$138)*IF(G$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!H53/AboveHWM!H$138)*IF(H$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!I53/AboveHWM!I$138)*IF(I$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!J53/AboveHWM!J$138)*IF(J$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!K53/AboveHWM!K$138)*IF(K$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!L53/AboveHWM!L$138)*IF(L$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!M53/AboveHWM!M$138)*IF(M$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!N53/AboveHWM!N$138)*IF(N$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!O53/AboveHWM!O$138)*IF(O$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!P53/AboveHWM!P$138)*IF(P$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!Q53/AboveHWM!Q$138)*IF(Q$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!R53/AboveHWM!R$138)*IF(R$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!S53/AboveHWM!S$138)*IF(S$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!T53/AboveHWM!T$138)*IF(T$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!U53/AboveHWM!U$138)*IF(U$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!V53/AboveHWM!V$138)*IF(V$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!W53/AboveHWM!W$138)*IF(W$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!X53/AboveHWM!X$138)*IF(X$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!Y53/AboveHWM!Y$138)*IF(Y$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!Z53/AboveHWM!Z$138)*IF(Z$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!AA53/AboveHWM!AA$138)*IF(AA$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!AB53/AboveHWM!AB$138)*IF(AB$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!AC53/AboveHWM!AC$138)*IF(AC$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!AD53/AboveHWM!AD$138)*IF(AD$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!AE53/AboveHWM!AE$138)*IF(AE$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!AF53/AboveHWM!AF$138)*IF(AF$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!AG53/AboveHWM!AG$138)*IF(AG$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!AH53/AboveHWM!AH$138)*IF(AH$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!AI53/AboveHWM!AI$138)*IF(AI$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!AJ53/AboveHWM!AJ$138)*IF(AJ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!AK53/AboveHWM!AK$138)*IF(AK$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!AL53/AboveHWM!AL$138)*IF(AL$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!AM53/AboveHWM!AM$138)*IF(AM$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!AN53/AboveHWM!AN$138)*IF(AN$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!AO53/AboveHWM!AO$138)*IF(AO$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!AP53/AboveHWM!AP$138)*IF(AP$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!AQ53/AboveHWM!AQ$138)*IF(AQ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!AR53/AboveHWM!AR$138)*IF(AR$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!AS53/AboveHWM!AS$138)*IF(AS$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!AT53/AboveHWM!AT$138)*IF(AT$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!AU53/AboveHWM!AU$138)*IF(AU$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!AV53/AboveHWM!AV$138)*IF(AV$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!AW53/AboveHWM!AW$138)*IF(AW$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!AX53/AboveHWM!AX$138)*IF(AX$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!AY53/AboveHWM!AY$138)*IF(AY$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":0}]
[null,10174,"Farmers Elec Coop",{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!D62/AboveHWM!D$138)*IF(D$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!E62/AboveHWM!E$138)*IF(E$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!F62/AboveHWM!F$138)*IF(F$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!G62/AboveHWM!G$138)*IF(G$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!H62/AboveHWM!H$138)*IF(H$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!I62/AboveHWM!I$138)*IF(I$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!J62/AboveHWM!J$138)*IF(J$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!K62/AboveHWM!K$138)*IF(K$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!L62/AboveHWM!L$138)*IF(L$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!M62/AboveHWM!M$138)*IF(M$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!N62/AboveHWM!N$138)*IF(N$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!O62/AboveHWM!O$138)*IF(O$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!P62/AboveHWM!P$138)*IF(P$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!Q62/AboveHWM!Q$138)*IF(Q$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!R62/AboveHWM!R$138)*IF(R$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!S62/AboveHWM!S$138)*IF(S$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!T62/AboveHWM!T$138)*IF(T$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!U62/AboveHWM!U$138)*IF(U$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!V62/AboveHWM!V$138)*IF(V$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!W62/AboveHWM!W$138)*IF(W$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!X62/AboveHWM!X$138)*IF(X$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!Y62/AboveHWM!Y$138)*IF(Y$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!Z62/AboveHWM!Z$138)*IF(Z$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!AA62/AboveHWM!AA$138)*IF(AA$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!AB62/AboveHWM!AB$138)*IF(AB$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!AC62/AboveHWM!AC$138)*IF(AC$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!AD62/AboveHWM!AD$138)*IF(AD$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!AE62/AboveHWM!AE$138)*IF(AE$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!AF62/AboveHWM!AF$138)*IF(AF$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!AG62/AboveHWM!AG$138)*IF(AG$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!AH62/AboveHWM!AH$138)*IF(AH$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!AI62/AboveHWM!AI$138)*IF(AI$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!AJ62/AboveHWM!AJ$138)*IF(AJ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!AK62/AboveHWM!AK$138)*IF(AK$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!AL62/AboveHWM!AL$138)*IF(AL$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!AM62/AboveHWM!AM$138)*IF(AM$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!AN62/AboveHWM!AN$138)*IF(AN$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!AO62/AboveHWM!AO$138)*IF(AO$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!AP62/AboveHWM!AP$138)*IF(AP$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!AQ62/AboveHWM!AQ$138)*IF(AQ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!AR62/AboveHWM!AR$138)*IF(AR$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!AS62/AboveHWM!AS$138)*IF(AS$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!AT62/AboveHWM!AT$138)*IF(AT$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!AU62/AboveHWM!AU$138)*IF(AU$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!AV62/AboveHWM!AV$138)*IF(AV$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!AW62/AboveHWM!AW$138)*IF(AW$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!AX62/AboveHWM!AX$138)*IF(AX$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!AY62/AboveHWM!AY$138)*IF(AY$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":0}]
[null,10203,"Idaho County L & P",{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!D71/AboveHWM!D$138)*IF(D$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!E71/AboveHWM!E$138)*IF(E$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!F71/AboveHWM!F$138)*IF(F$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!G71/AboveHWM!G$138)*IF(G$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!H71/AboveHWM!H$138)*IF(H$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!I71/AboveHWM!I$138)*IF(I$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!J71/AboveHWM!J$138)*IF(J$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!K71/AboveHWM!K$138)*IF(K$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!L71/AboveHWM!L$138)*IF(L$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!M71/AboveHWM!M$138)*IF(M$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!N71/AboveHWM!N$138)*IF(N$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!O71/AboveHWM!O$138)*IF(O$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!P71/AboveHWM!P$138)*IF(P$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!Q71/AboveHWM!Q$138)*IF(Q$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!R71/AboveHWM!R$138)*IF(R$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!S71/AboveHWM!S$138)*IF(S$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!T71/AboveHWM!T$138)*IF(T$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!U71/AboveHWM!U$138)*IF(U$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!V71/AboveHWM!V$138)*IF(V$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!W71/AboveHWM!W$138)*IF(W$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!X71/AboveHWM!X$138)*IF(X$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!Y71/AboveHWM!Y$138)*IF(Y$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!Z71/AboveHWM!Z$138)*IF(Z$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!AA71/AboveHWM!AA$138)*IF(AA$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!AB71/AboveHWM!AB$138)*IF(AB$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!AC71/AboveHWM!AC$138)*IF(AC$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!AD71/AboveHWM!AD$138)*IF(AD$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!AE71/AboveHWM!AE$138)*IF(AE$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!AF71/AboveHWM!AF$138)*IF(AF$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!AG71/AboveHWM!AG$138)*IF(AG$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!AH71/AboveHWM!AH$138)*IF(AH$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!AI71/AboveHWM!AI$138)*IF(AI$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!AJ71/AboveHWM!AJ$138)*IF(AJ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!AK71/AboveHWM!AK$138)*IF(AK$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!AL71/AboveHWM!AL$138)*IF(AL$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!AM71/AboveHWM!AM$138)*IF(AM$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!AN71/AboveHWM!AN$138)*IF(AN$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!AO71/AboveHWM!AO$138)*IF(AO$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!AP71/AboveHWM!AP$138)*IF(AP$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!AQ71/AboveHWM!AQ$138)*IF(AQ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!AR71/AboveHWM!AR$138)*IF(AR$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!AS71/AboveHWM!AS$138)*IF(AS$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!AT71/AboveHWM!AT$138)*IF(AT$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!AU71/AboveHWM!AU$138)*IF(AU$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!AV71/AboveHWM!AV$138)*IF(AV$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!AW71/AboveHWM!AW$138)*IF(AW$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!AX71/AboveHWM!AX$138)*IF(AX$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!AY71/AboveHWM!AY$138)*IF(AY$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":0}]
[null,10204,"Idaho Falls Power",{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!D72/AboveHWM!D$138)*IF(D$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!E72/AboveHWM!E$138)*IF(E$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!F72/AboveHWM!F$138)*IF(F$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!G72/AboveHWM!G$138)*IF(G$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!H72/AboveHWM!H$138)*IF(H$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!I72/AboveHWM!I$138)*IF(I$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!J72/AboveHWM!J$138)*IF(J$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!K72/AboveHWM!K$138)*IF(K$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!L72/AboveHWM!L$138)*IF(L$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!M72/AboveHWM!M$138)*IF(M$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!N72/AboveHWM!N$138)*IF(N$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!O72/AboveHWM!O$138)*IF(O$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!P72/AboveHWM!P$138)*IF(P$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!Q72/AboveHWM!Q$138)*IF(Q$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!R72/AboveHWM!R$138)*IF(R$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!S72/AboveHWM!S$138)*IF(S$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!T72/AboveHWM!T$138)*IF(T$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!U72/AboveHWM!U$138)*IF(U$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!V72/AboveHWM!V$138)*IF(V$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!W72/AboveHWM!W$138)*IF(W$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!X72/AboveHWM!X$138)*IF(X$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!Y72/AboveHWM!Y$138)*IF(Y$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!Z72/AboveHWM!Z$138)*IF(Z$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!AA72/AboveHWM!AA$138)*IF(AA$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!AB72/AboveHWM!AB$138)*IF(AB$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!AC72/AboveHWM!AC$138)*IF(AC$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!AD72/AboveHWM!AD$138)*IF(AD$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!AE72/AboveHWM!AE$138)*IF(AE$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!AF72/AboveHWM!AF$138)*IF(AF$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!AG72/AboveHWM!AG$138)*IF(AG$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!AH72/AboveHWM!AH$138)*IF(AH$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!AI72/AboveHWM!AI$138)*IF(AI$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!AJ72/AboveHWM!AJ$138)*IF(AJ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!AK72/AboveHWM!AK$138)*IF(AK$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!AL72/AboveHWM!AL$138)*IF(AL$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!AM72/AboveHWM!AM$138)*IF(AM$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!AN72/AboveHWM!AN$138)*IF(AN$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!AO72/AboveHWM!AO$138)*IF(AO$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!AP72/AboveHWM!AP$138)*IF(AP$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!AQ72/AboveHWM!AQ$138)*IF(AQ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!AR72/AboveHWM!AR$138)*IF(AR$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!AS72/AboveHWM!AS$138)*IF(AS$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!AT72/AboveHWM!AT$138)*IF(AT$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!AU72/AboveHWM!AU$138)*IF(AU$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!AV72/AboveHWM!AV$138)*IF(AV$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!AW72/AboveHWM!AW$138)*IF(AW$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!AX72/AboveHWM!AX$138)*IF(AX$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!AY72/AboveHWM!AY$138)*IF(AY$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":0}]
[null,10242,"Lost River Elec Coop",{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!D81/AboveHWM!D$138)*IF(D$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!E81/AboveHWM!E$138)*IF(E$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!F81/AboveHWM!F$138)*IF(F$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!G81/AboveHWM!G$138)*IF(G$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!H81/AboveHWM!H$138)*IF(H$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!I81/AboveHWM!I$138)*IF(I$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!J81/AboveHWM!J$138)*IF(J$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!K81/AboveHWM!K$138)*IF(K$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!L81/AboveHWM!L$138)*IF(L$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!M81/AboveHWM!M$138)*IF(M$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!N81/AboveHWM!N$138)*IF(N$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!O81/AboveHWM!O$138)*IF(O$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!P81/AboveHWM!P$138)*IF(P$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!Q81/AboveHWM!Q$138)*IF(Q$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!R81/AboveHWM!R$138)*IF(R$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!S81/AboveHWM!S$138)*IF(S$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!T81/AboveHWM!T$138)*IF(T$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!U81/AboveHWM!U$138)*IF(U$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!V81/AboveHWM!V$138)*IF(V$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!W81/AboveHWM!W$138)*IF(W$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!X81/AboveHWM!X$138)*IF(X$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!Y81/AboveHWM!Y$138)*IF(Y$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!Z81/AboveHWM!Z$138)*IF(Z$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!AA81/AboveHWM!AA$138)*IF(AA$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!AB81/AboveHWM!AB$138)*IF(AB$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!AC81/AboveHWM!AC$138)*IF(AC$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!AD81/AboveHWM!AD$138)*IF(AD$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!AE81/AboveHWM!AE$138)*IF(AE$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!AF81/AboveHWM!AF$138)*IF(AF$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!AG81/AboveHWM!AG$138)*IF(AG$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!AH81/AboveHWM!AH$138)*IF(AH$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!AI81/AboveHWM!AI$138)*IF(AI$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!AJ81/AboveHWM!AJ$138)*IF(AJ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!AK81/AboveHWM!AK$138)*IF(AK$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!AL81/AboveHWM!AL$138)*IF(AL$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!AM81/AboveHWM!AM$138)*IF(AM$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!AN81/AboveHWM!AN$138)*IF(AN$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!AO81/AboveHWM!AO$138)*IF(AO$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!AP81/AboveHWM!AP$138)*IF(AP$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!AQ81/AboveHWM!AQ$138)*IF(AQ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!AR81/AboveHWM!AR$138)*IF(AR$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!AS81/AboveHWM!AS$138)*IF(AS$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!AT81/AboveHWM!AT$138)*IF(AT$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!AU81/AboveHWM!AU$138)*IF(AU$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!AV81/AboveHWM!AV$138)*IF(AV$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!AW81/AboveHWM!AW$138)*IF(AW$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!AX81/AboveHWM!AX$138)*IF(AX$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!AY81/AboveHWM!AY$138)*IF(AY$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":0}]
[null,10278,"Northern Lights",{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!D90/AboveHWM!D$138)*IF(D$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":1193.6905867371927},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!E90/AboveHWM!E$138)*IF(E$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":941.17911646586333},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!F90/AboveHWM!F$138)*IF(F$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":1147.7794103242236},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!G90/AboveHWM!G$138)*IF(G$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":921.09297678518942},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!H90/AboveHWM!H$138)*IF(H$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":1147.7794103242236},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!I90/AboveHWM!I$138)*IF(I$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":987.09029287883243},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!J90/AboveHWM!J$138)*IF(J$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":1193.6905867371927},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!K90/AboveHWM!K$138)*IF(K$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":941.17911646586333},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!L90/AboveHWM!L$138)*IF(L$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":1147.7794103242236},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!M90/AboveHWM!M$138)*IF(M$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":849.35676363992548},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!N90/AboveHWM!N$138)*IF(N$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":1193.6905867371927},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!O90/AboveHWM!O$138)*IF(O$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":938.3096679400528},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!P90/AboveHWM!P$138)*IF(P$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":1193.6905867371927},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!Q90/AboveHWM!Q$138)*IF(Q$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":872.31235184640991},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!R90/AboveHWM!R$138)*IF(R$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":1193.6905867371927},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!S90/AboveHWM!S$138)*IF(S$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":941.17911646586333},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!T90/AboveHWM!T$138)*IF(T$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":1147.7794103242236},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!U90/AboveHWM!U$138)*IF(U$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":918.22352825937878},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!V90/AboveHWM!V$138)*IF(V$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":1193.6905867371927},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!W90/AboveHWM!W$138)*IF(W$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":941.17911646586333},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!X90/AboveHWM!X$138)*IF(X$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":1239.6017631501616},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!Y90/AboveHWM!Y$138)*IF(Y$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":895.26794005289435},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!Z90/AboveHWM!Z$138)*IF(Z$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":1101.8682339112547},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!AA90/AboveHWM!AA$138)*IF(AA$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":964.13470467234788},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!AB90/AboveHWM!AB$138)*IF(AB$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":1466.2207759107405},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!AC90/AboveHWM!AC$138)*IF(AC$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":1058.9372270466458},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!AD90/AboveHWM!AD$138)*IF(AD$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":1357.6118295469821},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!AE90/AboveHWM!AE$138)*IF(AE$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":1089.4834932114532},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!AF90/AboveHWM!AF$138)*IF(AF$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":1357.6118295469821},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!AG90/AboveHWM!AG$138)*IF(AG$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":1167.5461734104044},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!AH90/AboveHWM!AH$138)*IF(AH$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":1411.9163027288614},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!AI90/AboveHWM!AI$138)*IF(AI$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":1113.2417002285251},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!AJ90/AboveHWM!AJ$138)*IF(AJ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":1303.307356365103},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!AK90/AboveHWM!AK$138)*IF(AK$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":977.4805172738271},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!AL90/AboveHWM!AL$138)*IF(AL$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":1411.9163027288614},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!AM90/AboveHWM!AM$138)*IF(AM$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":1109.847670654658},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!AN90/AboveHWM!AN$138)*IF(AN$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":1411.9163027288614},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!AO90/AboveHWM!AO$138)*IF(AO$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":1031.7849904557063},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!AP90/AboveHWM!AP$138)*IF(AP$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":1411.9163027288614},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!AQ90/AboveHWM!AQ$138)*IF(AQ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":1113.2417002285251},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!AR90/AboveHWM!AR$138)*IF(AR$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":1357.6118295469821},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!AS90/AboveHWM!AS$138)*IF(AS$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":1086.0894636375856},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!AT90/AboveHWM!AT$138)*IF(AT$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":1411.9163027288614},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!AU90/AboveHWM!AU$138)*IF(AU$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":1113.2417002285251},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!AV90/AboveHWM!AV$138)*IF(AV$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":1411.9163027288614},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!AW90/AboveHWM!AW$138)*IF(AW$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":1113.2417002285251},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!AX90/AboveHWM!AX$138)*IF(AX$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":1357.6118295469821},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!AY90/AboveHWM!AY$138)*IF(AY$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":1086.0894636375856}]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!D99/AboveHWM!D$138)*IF(D$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!E99/AboveHWM!E$138)*IF(E$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!F99/AboveHWM!F$138)*IF(F$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!G99/AboveHWM!G$138)*IF(G$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!H99/AboveHWM!H$138)*IF(H$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!I99/AboveHWM!I$138)*IF(I$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!J99/AboveHWM!J$138)*IF(J$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!K99/AboveHWM!K$138)*IF(K$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!L99/AboveHWM!L$138)*IF(L$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!M99/AboveHWM!M$138)*IF(M$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!N99/AboveHWM!N$138)*IF(N$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!O99/AboveHWM!O$138)*IF(O$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!P99/AboveHWM!P$138)*IF(P$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!Q99/AboveHWM!Q$138)*IF(Q$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!R99/AboveHWM!R$138)*IF(R$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!S99/AboveHWM!S$138)*IF(S$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!T99/AboveHWM!T$138)*IF(T$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!U99/AboveHWM!U$138)*IF(U$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!V99/AboveHWM!V$138)*IF(V$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!W99/AboveHWM!W$138)*IF(W$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!X99/AboveHWM!X$138)*IF(X$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!Y99/AboveHWM!Y$138)*IF(Y$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!Z99/AboveHWM!Z$138)*IF(Z$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!AA99/AboveHWM!AA$138)*IF(AA$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!AB99/AboveHWM!AB$138)*IF(AB$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!AC99/AboveHWM!AC$138)*IF(AC$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!AD99/AboveHWM!AD$138)*IF(AD$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!AE99/AboveHWM!AE$138)*IF(AE$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!AF99/AboveHWM!AF$138)*IF(AF$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!AG99/AboveHWM!AG$138)*IF(AG$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!AH99/AboveHWM!AH$138)*IF(AH$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!AI99/AboveHWM!AI$138)*IF(AI$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!AJ99/AboveHWM!AJ$138)*IF(AJ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!AK99/AboveHWM!AK$138)*IF(AK$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!AL99/AboveHWM!AL$138)*IF(AL$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!AM99/AboveHWM!AM$138)*IF(AM$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!AN99/AboveHWM!AN$138)*IF(AN$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!AO99/AboveHWM!AO$138)*IF(AO$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!AP99/AboveHWM!AP$138)*IF(AP$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!AQ99/AboveHWM!AQ$138)*IF(AQ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!AR99/AboveHWM!AR$138)*IF(AR$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!AS99/AboveHWM!AS$138)*IF(AS$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!AT99/AboveHWM!AT$138)*IF(AT$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!AU99/AboveHWM!AU$138)*IF(AU$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!AV99/AboveHWM!AV$138)*IF(AV$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!AW99/AboveHWM!AW$138)*IF(AW$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!AX99/AboveHWM!AX$138)*IF(AX$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!AY99/AboveHWM!AY$138)*IF(AY$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":0}]
[null,10352,"Skamania County PUD #1",{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!D108/AboveHWM!D$138)*IF(D$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!E108/AboveHWM!E$138)*IF(E$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!F108/AboveHWM!F$138)*IF(F$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!G108/AboveHWM!G$138)*IF(G$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!H108/AboveHWM!H$138)*IF(H$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!I108/AboveHWM!I$138)*IF(I$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!J108/AboveHWM!J$138)*IF(J$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!K108/AboveHWM!K$138)*IF(K$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!L108/AboveHWM!L$138)*IF(L$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!M108/AboveHWM!M$138)*IF(M$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!N108/AboveHWM!N$138)*IF(N$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!O108/AboveHWM!O$138)*IF(O$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!P108/AboveHWM!P$138)*IF(P$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!Q108/AboveHWM!Q$138)*IF(Q$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!R108/AboveHWM!R$138)*IF(R$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!S108/AboveHWM!S$138)*IF(S$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!T108/AboveHWM!T$138)*IF(T$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!U108/AboveHWM!U$138)*IF(U$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!V108/AboveHWM!V$138)*IF(V$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!W108/AboveHWM!W$138)*IF(W$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!X108/AboveHWM!X$138)*IF(X$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!Y108/AboveHWM!Y$138)*IF(Y$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!Z108/AboveHWM!Z$138)*IF(Z$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!AA108/AboveHWM!AA$138)*IF(AA$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!AB108/AboveHWM!AB$138)*IF(AB$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!AC108/AboveHWM!AC$138)*IF(AC$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!AD108/AboveHWM!AD$138)*IF(AD$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!AE108/AboveHWM!AE$138)*IF(AE$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!AF108/AboveHWM!AF$138)*IF(AF$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!AG108/AboveHWM!AG$138)*IF(AG$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!AH108/AboveHWM!AH$138)*IF(AH$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!AI108/AboveHWM!AI$138)*IF(AI$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!AJ108/AboveHWM!AJ$138)*IF(AJ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!AK108/AboveHWM!AK$138)*IF(AK$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!AL108/AboveHWM!AL$138)*IF(AL$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!AM108/AboveHWM!AM$138)*IF(AM$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!AN108/AboveHWM!AN$138)*IF(AN$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!AO108/AboveHWM!AO$138)*IF(AO$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!AP108/AboveHWM!AP$138)*IF(AP$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!AQ108/AboveHWM!AQ$138)*IF(AQ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!AR108/AboveHWM!AR$138)*IF(AR$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!AS108/AboveHWM!AS$138)*IF(AS$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!AT108/AboveHWM!AT$138)*IF(AT$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!AU108/AboveHWM!AU$138)*IF(AU$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!AV108/AboveHWM!AV$138)*IF(AV$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!AW108/AboveHWM!AW$138)*IF(AW$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!AX108/AboveHWM!AX$138)*IF(AX$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!AY108/AboveHWM!AY$138)*IF(AY$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":0}]
[null,10379,"Steilacoom, Town of",{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!D117/AboveHWM!D$138)*IF(D$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!E117/AboveHWM!E$138)*IF(E$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!F117/AboveHWM!F$138)*IF(F$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!G117/AboveHWM!G$138)*IF(G$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!H117/AboveHWM!H$138)*IF(H$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!I117/AboveHWM!I$138)*IF(I$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!J117/AboveHWM!J$138)*IF(J$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!K117/AboveHWM!K$138)*IF(K$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!L117/AboveHWM!L$138)*IF(L$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!M117/AboveHWM!M$138)*IF(M$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!N117/AboveHWM!N$138)*IF(N$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!O117/AboveHWM!O$138)*IF(O$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!P117/AboveHWM!P$138)*IF(P$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!Q117/AboveHWM!Q$138)*IF(Q$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!R117/AboveHWM!R$138)*IF(R$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!S117/AboveHWM!S$138)*IF(S$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!T117/AboveHWM!T$138)*IF(T$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!U117/AboveHWM!U$138)*IF(U$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!V117/AboveHWM!V$138)*IF(V$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!W117/AboveHWM!W$138)*IF(W$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!X117/AboveHWM!X$138)*IF(X$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!Y117/AboveHWM!Y$138)*IF(Y$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!Z117/AboveHWM!Z$138)*IF(Z$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!AA117/AboveHWM!AA$138)*IF(AA$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!AB117/AboveHWM!AB$138)*IF(AB$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!AC117/AboveHWM!AC$138)*IF(AC$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!AD117/AboveHWM!AD$138)*IF(AD$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!AE117/AboveHWM!AE$138)*IF(AE$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!AF117/AboveHWM!AF$138)*IF(AF$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!AG117/AboveHWM!AG$138)*IF(AG$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!AH117/AboveHWM!AH$138)*IF(AH$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!AI117/AboveHWM!AI$138)*IF(AI$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!AJ117/AboveHWM!AJ$138)*IF(AJ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!AK117/AboveHWM!AK$138)*IF(AK$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!AL117/AboveHWM!AL$138)*IF(AL$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!AM117/AboveHWM!AM$138)*IF(AM$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!AN117/AboveHWM!AN$138)*IF(AN$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!AO117/AboveHWM!AO$138)*IF(AO$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!AP117/AboveHWM!AP$138)*IF(AP$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!AQ117/AboveHWM!AQ$138)*IF(AQ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!AR117/AboveHWM!AR$138)*IF(AR$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!AS117/AboveHWM!AS$138)*IF(AS$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!AT117/AboveHWM!AT$138)*IF(AT$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!AU117/AboveHWM!AU$138)*IF(AU$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!AV117/AboveHWM!AV$138)*IF(AV$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!AW117/AboveHWM!AW$138)*IF(AW$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!AX117/AboveHWM!AX$138)*IF(AX$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!AY117/AboveHWM!AY$138)*IF(AY$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":0}]
[null,10440,"Wahkiakum County PUD #1",{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!D126/AboveHWM!D$138)*IF(D$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!E126/AboveHWM!E$138)*IF(E$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!F126/AboveHWM!F$138)*IF(F$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!G126/AboveHWM!G$138)*IF(G$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!H126/AboveHWM!H$138)*IF(H$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!I126/AboveHWM!I$138)*IF(I$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!J126/AboveHWM!J$138)*IF(J$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!K126/AboveHWM!K$138)*IF(K$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!L126/AboveHWM!L$138)*IF(L$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!M126/AboveHWM!M$138)*IF(M$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!N126/AboveHWM!N$138)*IF(N$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!O126/AboveHWM!O$138)*IF(O$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!P126/AboveHWM!P$138)*IF(P$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!Q126/AboveHWM!Q$138)*IF(Q$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!R126/AboveHWM!R$138)*IF(R$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!S126/AboveHWM!S$138)*IF(S$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!T126/AboveHWM!T$138)*IF(T$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!U126/AboveHWM!U$138)*IF(U$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!V126/AboveHWM!V$138)*IF(V$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!W126/AboveHWM!W$138)*IF(W$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!X126/AboveHWM!X$138)*IF(X$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!Y126/AboveHWM!Y$138)*IF(Y$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!Z126/AboveHWM!Z$138)*IF(Z$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!AA126/AboveHWM!AA$138)*IF(AA$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!AB126/AboveHWM!AB$138)*IF(AB$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!AC126/AboveHWM!AC$138)*IF(AC$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!AD126/AboveHWM!AD$138)*IF(AD$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!AE126/AboveHWM!AE$138)*IF(AE$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!AF126/AboveHWM!AF$138)*IF(AF$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!AG126/AboveHWM!AG$138)*IF(AG$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!AH126/AboveHWM!AH$138)*IF(AH$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!AI126/AboveHWM!AI$138)*IF(AI$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!AJ126/AboveHWM!AJ$138)*IF(AJ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!AK126/AboveHWM!AK$138)*IF(AK$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!AL126/AboveHWM!AL$138)*IF(AL$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!AM126/AboveHWM!AM$138)*IF(AM$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!AN126/AboveHWM!AN$138)*IF(AN$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!AO126/AboveHWM!AO$138)*IF(AO$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!AP126/AboveHWM!AP$138)*IF(AP$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!AQ126/AboveHWM!AQ$138)*IF(AQ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!AR126/AboveHWM!AR$138)*IF(AR$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!AS126/AboveHWM!AS$138)*IF(AS$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!AT126/AboveHWM!AT$138)*IF(AT$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!AU126/AboveHWM!AU$138)*IF(AU$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!AV126/AboveHWM!AV$138)*IF(AV$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!AW126/AboveHWM!AW$138)*IF(AW$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!AX126/AboveHWM!AX$138)*IF(AX$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!AY126/AboveHWM!AY$138)*IF(AY$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":0}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!D135/AboveHWM!D$138)*IF(D$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!E135/AboveHWM!E$138)*IF(E$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!F135/AboveHWM!F$138)*IF(F$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!G135/AboveHWM!G$138)*IF(G$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!H135/AboveHWM!H$138)*IF(H$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!I135/AboveHWM!I$138)*IF(I$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!J135/AboveHWM!J$138)*IF(J$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!K135/AboveHWM!K$138)*IF(K$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!L135/AboveHWM!L$138)*IF(L$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!M135/AboveHWM!M$138)*IF(M$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!N135/AboveHWM!N$138)*IF(N$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!O135/AboveHWM!O$138)*IF(O$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!P135/AboveHWM!P$138)*IF(P$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!Q135/AboveHWM!Q$138)*IF(Q$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!R135/AboveHWM!R$138)*IF(R$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!S135/AboveHWM!S$138)*IF(S$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!T135/AboveHWM!T$138)*IF(T$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!U135/AboveHWM!U$138)*IF(U$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!V135/AboveHWM!V$138)*IF(V$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!W135/AboveHWM!W$138)*IF(W$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!X135/AboveHWM!X$138)*IF(X$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!Y135/AboveHWM!Y$138)*IF(Y$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!Z135/AboveHWM!Z$138)*IF(Z$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!AA135/AboveHWM!AA$138)*IF(AA$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!AB135/AboveHWM!AB$138)*IF(AB$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!AC135/AboveHWM!AC$138)*IF(AC$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!AD135/AboveHWM!AD$138)*IF(AD$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!AE135/AboveHWM!AE$138)*IF(AE$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!AF135/AboveHWM!AF$138)*IF(AF$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!AG135/AboveHWM!AG$138)*IF(AG$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!AH135/AboveHWM!AH$138)*IF(AH$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!AI135/AboveHWM!AI$138)*IF(AI$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!AJ135/AboveHWM!AJ$138)*IF(AJ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!AK135/AboveHWM!AK$138)*IF(AK$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!AL135/AboveHWM!AL$138)*IF(AL$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!AM135/AboveHWM!AM$138)*IF(AM$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!AN135/AboveHWM!AN$138)*IF(AN$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!AO135/AboveHWM!AO$138)*IF(AO$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!AP135/AboveHWM!AP$138)*IF(AP$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!AQ135/AboveHWM!AQ$138)*IF(AQ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!AR135/AboveHWM!AR$138)*IF(AR$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!AS135/AboveHWM!AS$138)*IF(AS$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!AT135/AboveHWM!AT$138)*IF(AT$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!AU135/AboveHWM!AU$138)*IF(AU$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!AV135/AboveHWM!AV$138)*IF(AV$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!AW135/AboveHWM!AW$138)*IF(AW$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!AX135/AboveHWM!AX$138)*IF(AX$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!AY135/AboveHWM!AY$138)*IF(AY$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":0}]
[null,11680,"Weiser, City of",{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!D136/AboveHWM!D$138)*IF(D$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!E136/AboveHWM!E$138)*IF(E$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!F136/AboveHWM!F$138)*IF(F$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!G136/AboveHWM!G$138)*IF(G$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!H136/AboveHWM!H$138)*IF(H$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!I136/AboveHWM!I$138)*IF(I$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!J136/AboveHWM!J$138)*IF(J$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!K136/AboveHWM!K$138)*IF(K$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!L136/AboveHWM!L$138)*IF(L$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!M136/AboveHWM!M$138)*IF(M$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!N136/AboveHWM!N$138)*IF(N$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!O136/AboveHWM!O$138)*IF(O$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!P136/AboveHWM!P$138)*IF(P$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!Q136/AboveHWM!Q$138)*IF(Q$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!R136/AboveHWM!R$138)*IF(R$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!S136/AboveHWM!S$138)*IF(S$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!T136/AboveHWM!T$138)*IF(T$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!U136/AboveHWM!U$138)*IF(U$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!V136/AboveHWM!V$138)*IF(V$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!W136/AboveHWM!W$138)*IF(W$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!X136/AboveHWM!X$138)*IF(X$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!Y136/AboveHWM!Y$138)*IF(Y$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!Z136/AboveHWM!Z$138)*IF(Z$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!AA136/AboveHWM!AA$138)*IF(AA$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!AB136/AboveHWM!AB$138)*IF(AB$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!AC136/AboveHWM!AC$138)*IF(AC$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!AD136/AboveHWM!AD$138)*IF(AD$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!AE136/AboveHWM!AE$138)*IF(AE$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!AF136/AboveHWM!AF$138)*IF(AF$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!AG136/AboveHWM!AG$138)*IF(AG$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!AH136/AboveHWM!AH$138)*IF(AH$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!AI136/AboveHWM!AI$138)*IF(AI$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!AJ136/AboveHWM!AJ$138)*IF(AJ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!AK136/AboveHWM!AK$138)*IF(AK$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!AL136/AboveHWM!AL$138)*IF(AL$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!AM136/AboveHWM!AM$138)*IF(AM$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!AN136/AboveHWM!AN$138)*IF(AN$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!AO136/AboveHWM!AO$138)*IF(AO$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!AP136/AboveHWM!AP$138)*IF(AP$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!AQ136/AboveHWM!AQ$138)*IF(AQ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!AR136/AboveHWM!AR$138)*IF(AR$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!AS136/AboveHWM!AS$138)*IF(AS$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!AT136/AboveHWM!AT$138)*IF(AT$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!AU136/AboveHWM!AU$138)*IF(AU$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!AV136/AboveHWM!AV$138)*IF(AV$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!AW136/AboveHWM!AW$138)*IF(AW$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!AX136/AboveHWM!AX$138)*IF(AX$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!AY136/AboveHWM!AY$138)*IF(AY$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":0}]
[null,12026,"Jefferson County PUD #1",{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!D137/AboveHWM!D$138)*IF(D$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!E137/AboveHWM!E$138)*IF(E$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!F137/AboveHWM!F$138)*IF(F$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!G137/AboveHWM!G$138)*IF(G$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!H137/AboveHWM!H$138)*IF(H$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!I137/AboveHWM!I$138)*IF(I$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!J137/AboveHWM!J$138)*IF(J$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!K137/AboveHWM!K$138)*IF(K$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!L137/AboveHWM!L$138)*IF(L$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!M137/AboveHWM!M$138)*IF(M$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!N137/AboveHWM!N$138)*IF(N$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!O137/AboveHWM!O$138)*IF(O$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!P137/AboveHWM!P$138)*IF(P$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!Q137/AboveHWM!Q$138)*IF(Q$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!R137/AboveHWM!R$138)*IF(R$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!S137/AboveHWM!S$138)*IF(S$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!T137/AboveHWM!T$138)*IF(T$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!U137/AboveHWM!U$138)*IF(U$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!V137/AboveHWM!V$138)*IF(V$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!W137/AboveHWM!W$138)*IF(W$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!X137/AboveHWM!X$138)*IF(X$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!Y137/AboveHWM!Y$138)*IF(Y$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!Z137/AboveHWM!Z$138)*IF(Z$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AA137/AboveHWM!AA$138)*IF(AA$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AB137/AboveHWM!AB$138)*IF(AB$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AC137/AboveHWM!AC$138)*IF(AC$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AD137/AboveHWM!AD$138)*IF(AD$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AE137/AboveHWM!AE$138)*IF(AE$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AF137/AboveHWM!AF$138)*IF(AF$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AG137/AboveHWM!AG$138)*IF(AG$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AH137/AboveHWM!AH$138)*IF(AH$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AI137/AboveHWM!AI$138)*IF(AI$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AJ137/AboveHWM!AJ$138)*IF(AJ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AK137/AboveHWM!AK$138)*IF(AK$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AL137/AboveHWM!AL$138)*IF(AL$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AM137/AboveHWM!AM$138)*IF(AM$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AN137/AboveHWM!AN$138)*IF(AN$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AO137/AboveHWM!AO$138)*IF(AO$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AP137/AboveHWM!AP$138)*IF(AP$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AQ137/AboveHWM!AQ$138)*IF(AQ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AR137/AboveHWM!AR$138)*IF(AR$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AS137/AboveHWM!AS$138)*IF(AS$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AT137/AboveHWM!AT$138)*IF(AT$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AU137/AboveHWM!AU$138)*IF(AU$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AV137/AboveHWM!AV$138)*IF(AV$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AW137/AboveHWM!AW$138)*IF(AW$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AX137/AboveHWM!AX$138)*IF(AX$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AY137/AboveHWM!AY$138)*IF(AY$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":0}]
[null,10298,"PNGC Aggregate",{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!D138/AboveHWM!D$138)*IF(D$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!E138/AboveHWM!E$138)*IF(E$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!F138/AboveHWM!F$138)*IF(F$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!G138/AboveHWM!G$138)*IF(G$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!H138/AboveHWM!H$138)*IF(H$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!I138/AboveHWM!I$138)*IF(I$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!J138/AboveHWM!J$138)*IF(J$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!K138/AboveHWM!K$138)*IF(K$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!L138/AboveHWM!L$138)*IF(L$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!M138/AboveHWM!M$138)*IF(M$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!N138/AboveHWM!N$138)*IF(N$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!O138/AboveHWM!O$138)*IF(O$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!P138/AboveHWM!P$138)*IF(P$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!Q138/AboveHWM!Q$138)*IF(Q$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!R138/AboveHWM!R$138)*IF(R$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!S138/AboveHWM!S$138)*IF(S$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!T138/AboveHWM!T$138)*IF(T$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!U138/AboveHWM!U$138)*IF(U$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!V138/AboveHWM!V$138)*IF(V$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!W138/AboveHWM!W$138)*IF(W$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!X138/AboveHWM!X$138)*IF(X$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!Y138/AboveHWM!Y$138)*IF(Y$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!Z138/AboveHWM!Z$138)*IF(Z$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!AA138/AboveHWM!AA$138)*IF(AA$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!AB138/AboveHWM!AB$138)*IF(AB$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!AC138/AboveHWM!AC$138)*IF(AC$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!AD138/AboveHWM!AD$138)*IF(AD$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!AE138/AboveHWM!AE$138)*IF(AE$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!AF138/AboveHWM!AF$138)*IF(AF$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!AG138/AboveHWM!AG$138)*IF(AG$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!AH138/AboveHWM!AH$138)*IF(AH$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!AI138/AboveHWM!AI$138)*IF(AI$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!AJ138/AboveHWM!AJ$138)*IF(AJ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!AK138/AboveHWM!AK$138)*IF(AK$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!AL138/AboveHWM!AL$138)*IF(AL$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!AM138/AboveHWM!AM$138)*IF(AM$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!AN138/AboveHWM!AN$138)*IF(AN$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!AO138/AboveHWM!AO$138)*IF(AO$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!AP138/AboveHWM!AP$138)*IF(AP$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!AQ138/AboveHWM!AQ$138)*IF(AQ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!AR138/AboveHWM!AR$138)*IF(AR$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!AS138/AboveHWM!AS$138)*IF(AS$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!AT138/AboveHWM!AT$138)*IF(AT$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!AU138/AboveHWM!AU$138)*IF(AU$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!AV138/AboveHWM!AV$138)*IF(AV$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!AW138/AboveHWM!AW$138)*IF(AW$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!AX138/AboveHWM!AX$138)*IF(AX$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!AY138/AboveHWM!AY$138)*IF(AY$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":0}]

{"sheet":"SystemShape","index":34,"n_rows":138,"n_cols":51,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Tier 1 System Shape Load (MWh)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2023-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2023-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2023-11-01"},"2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",{"$f":"+IF(D$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(D$2,RT1SC!$L$44:$N$67,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":183.51371898396798},{"$f":"+IF(E$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(E$2,RT1SC!$L$44:$N$67,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":138.4946605925536},{"$f":"+IF(F$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(F$2,RT1SC!$L$44:$N$67,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":234.17343145840002},{"$f":"+IF(G$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(G$2,RT1SC!$L$44:$N$67,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":187.92417874536605},{"$f":"+IF(H$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(H$2,RT1SC!$L$44:$N$67,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":243.78021220800002},{"$f":"+IF(I$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(I$2,RT1SC!$L$44:$N$67,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":209.65098249888001},{"$f":"+IF(J$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(J$2,RT1SC!$L$44:$N$67,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":262.50867462876158},{"$f":"+IF(K$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(K$2,RT1SC!$L$44:$N$67,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":206.97799345729283},{"$f":"+IF(L$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(L$2,RT1SC!$L$44:$N$67,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":235.66848029072},{"$f":"+IF(M$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(M$2,RT1SC!$L$44:$N$67,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":174.48113757352002},{"$f":"+IF(N$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(N$2,RT1SC!$L$44:$N$67,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":250.26881484101119},{"$f":"+IF(O$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(O$2,RT1SC!$L$44:$N$67,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":196.72572705050644},{"$f":"+IF(P$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(P$2,RT1SC!$L$44:$N$67,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":189.73043609678081},{"$f":"+IF(Q$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(Q$2,RT1SC!$L$44:$N$67,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":138.6491648399552},{"$f":"+IF(R$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(R$2,RT1SC!$L$44:$N$67,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":246.49000278140159},{"$f":"+IF(S$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(S$2,RT1SC!$L$44:$N$67,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":194.34788680841282},{"$f":"+IF(T$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(T$2,RT1SC!$L$44:$N$67,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":220.32420985184007},{"$f":"+IF(U$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(U$2,RT1SC!$L$44:$N$67,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":176.259367881472},{"$f":"+IF(V$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(V$2,RT1SC!$L$44:$N$67,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":216.84552109758721},{"$f":"+IF(W$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(W$2,RT1SC!$L$44:$N$67,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":170.97435317309763},{"$f":"+IF(X$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(X$2,RT1SC!$L$44:$N$67,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":210.9132428616989},{"$f":"+IF(Y$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(Y$2,RT1SC!$L$44:$N$67,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":159.1840087912675},{"$f":"+IF(Z$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(Z$2,RT1SC!$L$44:$N$67,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":185.55245940049281},{"$f":"+IF(AA$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(AA$2,RT1SC!$L$44:$N$67,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":155.25346052350721},{"$f":"+IF(AB$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(AB$2,RT1SC!$L$44:$N$67,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":183.51371898396798},{"$f":"+IF(AC$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(AC$2,RT1SC!$L$44:$N$67,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":138.4946605925536},{"$f":"+IF(AD$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(AD$2,RT1SC!$L$44:$N$67,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":234.17343145840002},{"$f":"+IF(AE$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(AE$2,RT1SC!$L$44:$N$67,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":187.92417874536605},{"$f":"+IF(AF$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(AF$2,RT1SC!$L$44:$N$67,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":243.78021220800002},{"$f":"+IF(AG$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(AG$2,RT1SC!$L$44:$N$67,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":209.65098249888001},{"$f":"+IF(AH$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(AH$2,RT1SC!$L$44:$N$67,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":262.50867462876158},{"$f":"+IF(AI$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(AI$2,RT1SC!$L$44:$N$67,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":206.97799345729283},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(AJ$2,RT1SC!$L$44:$N$67,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":226.94590754192001},{"$f":"+IF(AK$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(AK$2,RT1SC!$L$44:$N$67,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":170.11985119912001},{"$f":"+IF(AL$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(AL$2,RT1SC!$L$44:$N$67,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":250.26881484101119},{"$f":"+IF(AM$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(AM$2,RT1SC!$L$44:$N$67,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":196.72572705050644},{"$f":"+IF(AN$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(AN$2,RT1SC!$L$44:$N$67,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":189.73043609678081},{"$f":"+IF(AO$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(AO$2,RT1SC!$L$44:$N$67,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":138.6491648399552},{"$f":"+IF(AP$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(AP$2,RT1SC!$L$44:$N$67,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":246.49000278140159},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(AQ$2,RT1SC!$L$44:$N$67,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":194.34788680841282},{"$f":"+IF(AR$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(AR$2,RT1SC!$L$44:$N$67,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":220.32420985184007},{"$f":"+IF(AS$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(AS$2,RT1SC!$L$44:$N$67,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":176.259367881472},{"$f":"+IF(AT$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(AT$2,RT1SC!$L$44:$N$67,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":216.84552109758721},{"$f":"+IF(AU$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(AU$2,RT1SC!$L$44:$N$67,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":170.97435317309763},{"$f":"+IF(AV$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(AV$2,RT1SC!$L$44:$N$67,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":210.9132428616989},{"$f":"+IF(AW$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(AW$2,RT1SC!$L$44:$N$67,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":159.1840087912675},{"$f":"+IF(AX$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(AX$2,RT1SC!$L$44:$N$67,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":185.55245940049281},{"$f":"+IF(AY$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(AY$2,RT1SC!$L$44:$N$67,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":155.25346052350721}]
[null,10015,"Asotin County PUD #1",{"$f":"+IF(D$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(D$2,RT1SC!$L$44:$N$67,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":191.790755278348},{"$f":"+IF(E$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(E$2,RT1SC!$L$44:$N$67,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":144.7411981192796},{"$f":"+IF(F$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(F$2,RT1SC!$L$44:$N$67,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":244.73537746490004},{"$f":"+IF(G$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(G$2,RT1SC!$L$44:$N$67,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":196.40014041558231},{"$f":"+IF(H$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(H$2,RT1SC!$L$44:$N$67,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":254.77545373800004},{"$f":"+IF(I$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(I$2,RT1SC!$L$44:$N$67,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":219.10689021468002},{"$f":"+IF(J$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(J$2,RT1SC!$L$44:$N$67,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":274.34862773701764},{"$f":"+IF(K$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(K$2,RT1SC!$L$44:$N$67,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":216.31334110034084},{"$f":"+IF(L$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(L$2,RT1SC!$L$44:$N$67,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":246.29785762341999},{"$f":"+IF(M$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(M$2,RT1SC!$L$44:$N$67,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":182.35077651047004},{"$f":"+IF(N$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(N$2,RT1SC!$L$44:$N$67,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":261.55671241760319},{"$f":"+IF(O$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(O$2,RT1SC!$L$44:$N$67,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":205.59866577056795},{"$f":"+IF(P$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(P$2,RT1SC!$L$44:$N$67,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":198.28786555990879},{"$f":"+IF(Q$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(Q$2,RT1SC!$L$44:$N$67,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":144.9026709860872},{"$f":"+IF(R$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(R$2,RT1SC!$L$44:$N$67,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":257.60746424705758},{"$f":"+IF(S$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(S$2,RT1SC!$L$44:$N$67,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":203.11357757941082},{"$f":"+IF(T$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(T$2,RT1SC!$L$44:$N$67,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":230.26151313124006},{"$f":"+IF(U$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(U$2,RT1SC!$L$44:$N$67,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":184.20921050499203},{"$f":"+IF(V$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(V$2,RT1SC!$L$44:$N$67,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":226.62592475533921},{"$f":"+IF(W$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(W$2,RT1SC!$L$44:$N$67,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":178.68582528786362},{"$f":"+IF(X$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(X$2,RT1SC!$L$44:$N$67,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":220.42608242376008},{"$f":"+IF(Y$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(Y$2,RT1SC!$L$44:$N$67,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":166.36369990943035},{"$f":"+IF(Z$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(Z$2,RT1SC!$L$44:$N$67,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":193.92144919304081},{"$f":"+IF(AA$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(AA$2,RT1SC!$L$44:$N$67,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":162.25587175845922},{"$f":"+IF(AB$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(AB$2,RT1SC!$L$44:$N$67,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":191.790755278348},{"$f":"+IF(AC$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(AC$2,RT1SC!$L$44:$N$67,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":144.7411981192796},{"$f":"+IF(AD$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(AD$2,RT1SC!$L$44:$N$67,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":244.73537746490004},{"$f":"+IF(AE$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(AE$2,RT1SC!$L$44:$N$67,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":196.40014041558231},{"$f":"+IF(AF$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(AF$2,RT1SC!$L$44:$N$67,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":254.77545373800004},{"$f":"+IF(AG$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(AG$2,RT1SC!$L$44:$N$67,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":219.10689021468002},{"$f":"+IF(AH$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(AH$2,RT1SC!$L$44:$N$67,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":274.34862773701764},{"$f":"+IF(AI$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(AI$2,RT1SC!$L$44:$N$67,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":216.31334110034084},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(AJ$2,RT1SC!$L$44:$N$67,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":237.18186986662002},{"$f":"+IF(AK$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(AK$2,RT1SC!$L$44:$N$67,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":177.79278263207001},{"$f":"+IF(AL$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(AL$2,RT1SC!$L$44:$N$67,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":261.55671241760319},{"$f":"+IF(AM$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(AM$2,RT1SC!$L$44:$N$67,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":205.59866577056795},{"$f":"+IF(AN$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(AN$2,RT1SC!$L$44:$N$67,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":198.28786555990879},{"$f":"+IF(AO$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(AO$2,RT1SC!$L$44:$N$67,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":144.9026709860872},{"$f":"+IF(AP$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(AP$2,RT1SC!$L$44:$N$67,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":257.60746424705758},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(AQ$2,RT1SC!$L$44:$N$67,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":203.11357757941082},{"$f":"+IF(AR$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(AR$2,RT1SC!$L$44:$N$67,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":230.26151313124006},{"$f":"+IF(AS$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(AS$2,RT1SC!$L$44:$N$67,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":184.20921050499203},{"$f":"+IF(AT$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(AT$2,RT1SC!$L$44:$N$67,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":226.62592475533921},{"$f":"+IF(AU$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(AU$2,RT1SC!$L$44:$N$67,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":178.68582528786362},{"$f":"+IF(AV$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(AV$2,RT1SC!$L$44:$N$67,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":220.42608242376008},{"$f":"+IF(AW$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(AW$2,RT1SC!$L$44:$N$67,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":166.36369990943035},{"$f":"+IF(AX$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(AX$2,RT1SC!$L$44:$N$67,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":193.92144919304081},{"$f":"+IF(AY$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(AY$2,RT1SC!$L$44:$N$67,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":162.25587175845922}]
[null,10024,"Benton County PUD #1",{"$f":"+IF(D$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(D$2,RT1SC!$L$44:$N$67,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":35047.336537917588},{"$f":"+IF(E$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(E$2,RT1SC!$L$44:$N$67,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":26449.624613165517},{"$f":"+IF(F$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(F$2,RT1SC!$L$44:$N$67,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":44722.297090379994},{"$f":"+IF(G$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(G$2,RT1SC!$L$44:$N$67,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":35889.643415029954},{"$f":"+IF(H$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(H$2,RT1SC!$L$44:$N$67,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":46556.994135599998},{"$f":"+IF(I$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(I$2,RT1SC!$L$44:$N$67,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":40039.014956615996},{"$f":"+IF(J$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(J$2,RT1SC!$L$44:$N$67,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":50133.744304101114},{"$f":"+IF(K$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(K$2,RT1SC!$L$44:$N$67,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":39528.529162848958},{"$f":"+IF(L$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(L$2,RT1SC!$L$44:$N$67,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":45007.820591603988},{"$f":"+IF(M$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(M$2,RT1SC!$L$44:$N$67,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":33322.299727313999},{"$f":"+IF(N$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(N$2,RT1SC!$L$44:$N$67,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":47796.18345288383},{"$f":"+IF(O$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(O$2,RT1SC!$L$44:$N$67,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":37570.557666088978},{"$f":"+IF(P$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(P$2,RT1SC!$L$44:$N$67,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":36234.601326730553},{"$f":"+IF(Q$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(Q$2,RT1SC!$L$44:$N$67,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":26479.131738764634},{"$f":"+IF(R$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(R$2,RT1SC!$L$44:$N$67,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":47074.50826314911},{"$f":"+IF(S$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(S$2,RT1SC!$L$44:$N$67,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":37116.439207482959},{"$f":"+IF(T$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(T$2,RT1SC!$L$44:$N$67,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":42077.381314488004},{"$f":"+IF(U$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(U$2,RT1SC!$L$44:$N$67,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":33661.905051590395},{"$f":"+IF(V$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(V$2,RT1SC!$L$44:$N$67,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":41413.023487967032},{"$f":"+IF(W$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(W$2,RT1SC!$L$44:$N$67,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":32652.576211666317},{"$f":"+IF(X$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(X$2,RT1SC!$L$44:$N$67,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":40280.080659927546},{"$f":"+IF(Y$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(Y$2,RT1SC!$L$44:$N$67,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":30400.863534620927},{"$f":"+IF(Z$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(Z$2,RT1SC!$L$44:$N$67,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":35436.693921588951},{"$f":"+IF(AA$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(AA$2,RT1SC!$L$44:$N$67,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":29650.209857711037},{"$f":"+IF(AB$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(AB$2,RT1SC!$L$44:$N$67,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":35047.336537917588},{"$f":"+IF(AC$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(AC$2,RT1SC!$L$44:$N$67,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":26449.624613165517},{"$f":"+IF(AD$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(AD$2,RT1SC!$L$44:$N$67,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":44722.297090379994},{"$f":"+IF(AE$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(AE$2,RT1SC!$L$44:$N$67,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":35889.643415029954},{"$f":"+IF(AF$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(AF$2,RT1SC!$L$44:$N$67,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":46556.994135599998},{"$f":"+IF(AG$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(AG$2,RT1SC!$L$44:$N$67,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":40039.014956615996},{"$f":"+IF(AH$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(AH$2,RT1SC!$L$44:$N$67,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":50133.744304101114},{"$f":"+IF(AI$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(AI$2,RT1SC!$L$44:$N$67,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":39528.529162848958},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(AJ$2,RT1SC!$L$44:$N$67,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":43341.989043443995},{"$f":"+IF(AK$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(AK$2,RT1SC!$L$44:$N$67,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":32489.383953233995},{"$f":"+IF(AL$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(AL$2,RT1SC!$L$44:$N$67,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":47796.18345288383},{"$f":"+IF(AM$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(AM$2,RT1SC!$L$44:$N$67,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":37570.557666088978},{"$f":"+IF(AN$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(AN$2,RT1SC!$L$44:$N$67,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":36234.601326730553},{"$f":"+IF(AO$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(AO$2,RT1SC!$L$44:$N$67,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":26479.131738764634},{"$f":"+IF(AP$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(AP$2,RT1SC!$L$44:$N$67,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":47074.50826314911},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(AQ$2,RT1SC!$L$44:$N$67,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":37116.439207482959},{"$f":"+IF(AR$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(AR$2,RT1SC!$L$44:$N$67,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":42077.381314488004},{"$f":"+IF(AS$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(AS$2,RT1SC!$L$44:$N$67,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":33661.905051590395},{"$f":"+IF(AT$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(AT$2,RT1SC!$L$44:$N$67,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":41413.023487967032},{"$f":"+IF(AU$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(AU$2,RT1SC!$L$44:$N$67,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":32652.576211666317},{"$f":"+IF(AV$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(AV$2,RT1SC!$L$44:$N$67,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":40280.080659927546},{"$f":"+IF(AW$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(AW$2,RT1SC!$L$44:$N$67,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":30400.863534620927},{"$f":"+IF(AX$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(AX$2,RT1SC!$L$44:$N$67,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":35436.693921588951},{"$f":"+IF(AY$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(AY$2,RT1SC!$L$44:$N$67,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":29650.209857711037}]
[null,10025,"Benton REA",{"$f":"+IF(D$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(D$2,RT1SC!$L$44:$N$67,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":19974.143985597813},{"$f":"+IF(E$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(E$2,RT1SC!$L$44:$N$67,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":15074.144359495182},{"$f":"+IF(F$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(F$2,RT1SC!$L$44:$N$67,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":25488.088102885798},{"$f":"+IF(G$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(G$2,RT1SC!$L$44:$N$67,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":20454.190702565855},{"$f":"+IF(H$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(H$2,RT1SC!$L$44:$N$67,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":26533.716860195997},{"$f":"+IF(I$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(I$2,RT1SC!$L$44:$N$67,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":22818.99649976856},{"$f":"+IF(J$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(J$2,RT1SC!$L$44:$N$67,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":28572.174840843374},{"$f":"+IF(K$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(K$2,RT1SC!$L$44:$N$67,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":22528.060932203432},{"$f":"+IF(L$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(L$2,RT1SC!$L$44:$N$67,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":25650.813379271636},{"$f":"+IF(M$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(M$2,RT1SC!$L$44:$N$67,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":18991.012682647739},{"$f":"+IF(N$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(N$2,RT1SC!$L$44:$N$67,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":27239.954431831811},{"$f":"+IF(O$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(O$2,RT1SC!$L$44:$N$67,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":21412.175719252413},{"$f":"+IF(P$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(P$2,RT1SC!$L$44:$N$67,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":20650.788780420487},{"$f":"+IF(Q$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(Q$2,RT1SC!$L$44:$N$67,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":15090.96103184574},{"$f":"+IF(R$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(R$2,RT1SC!$L$44:$N$67,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":26828.658008921055},{"$f":"+IF(S$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(S$2,RT1SC!$L$44:$N$67,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":21153.364968572372},{"$f":"+IF(T$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(T$2,RT1SC!$L$44:$N$67,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":23980.700273848084},{"$f":"+IF(U$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(U$2,RT1SC!$L$44:$N$67,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":19184.560219078463},{"$f":"+IF(V$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(V$2,RT1SC!$L$44:$N$67,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":23602.070106887124},{"$f":"+IF(W$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(W$2,RT1SC!$L$44:$N$67,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":18609.324507353311},{"$f":"+IF(X$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(X$2,RT1SC!$L$44:$N$67,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":22956.384431165992},{"$f":"+IF(Y$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(Y$2,RT1SC!$L$44:$N$67,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":17326.03060635056},{"$f":"+IF(Z$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(Z$2,RT1SC!$L$44:$N$67,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":20196.04616737683},{"$f":"+IF(AA$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(AA$2,RT1SC!$L$44:$N$67,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":16898.218792186166},{"$f":"+IF(AB$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(AB$2,RT1SC!$L$44:$N$67,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":19974.143985597813},{"$f":"+IF(AC$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(AC$2,RT1SC!$L$44:$N$67,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":15074.144359495182},{"$f":"+IF(AD$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(AD$2,RT1SC!$L$44:$N$67,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":25488.088102885798},{"$f":"+IF(AE$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(AE$2,RT1SC!$L$44:$N$67,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":20454.190702565855},{"$f":"+IF(AF$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(AF$2,RT1SC!$L$44:$N$67,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":26533.716860195997},{"$f":"+IF(AG$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(AG$2,RT1SC!$L$44:$N$67,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":22818.99649976856},{"$f":"+IF(AH$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(AH$2,RT1SC!$L$44:$N$67,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":28572.174840843374},{"$f":"+IF(AI$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(AI$2,RT1SC!$L$44:$N$67,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":22528.060932203432},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(AJ$2,RT1SC!$L$44:$N$67,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":24701.424281966039},{"$f":"+IF(AK$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(AK$2,RT1SC!$L$44:$N$67,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":18516.318133994937},{"$f":"+IF(AL$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(AL$2,RT1SC!$L$44:$N$67,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":27239.954431831811},{"$f":"+IF(AM$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(AM$2,RT1SC!$L$44:$N$67,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":21412.175719252413},{"$f":"+IF(AN$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(AN$2,RT1SC!$L$44:$N$67,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":20650.788780420487},{"$f":"+IF(AO$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(AO$2,RT1SC!$L$44:$N$67,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":15090.96103184574},{"$f":"+IF(AP$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(AP$2,RT1SC!$L$44:$N$67,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":26828.658008921055},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(AQ$2,RT1SC!$L$44:$N$67,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":21153.364968572372},{"$f":"+IF(AR$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(AR$2,RT1SC!$L$44:$N$67,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":23980.700273848084},{"$f":"+IF(AS$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(AS$2,RT1SC!$L$44:$N$67,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":19184.560219078463},{"$f":"+IF(AT$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(AT$2,RT1SC!$L$44:$N$67,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":23602.070106887124},{"$f":"+IF(AU$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(AU$2,RT1SC!$L$44:$N$67,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":18609.324507353311},{"$f":"+IF(AV$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(AV$2,RT1SC!$L$44:$N$67,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":22956.384431165992},{"$f":"+IF(AW$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(AW$2,RT1SC!$L$44:$N$67,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":17326.03060635056},{"$f":"+IF(AX$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(AX$2,RT1SC!$L$44:$N$67,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":20196.04616737683},{"$f":"+IF(AY$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(AY$2,RT1SC!$L$44:$N$67,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":16898.218792186166}]
[null,10027,"Big Bend Elec Coop",{"$f":"+IF(D$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(D$2,RT1SC!$L$44:$N$67,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":20488.266182854448},{"$f":"+IF(E$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(E$2,RT1SC!$L$44:$N$67,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":15462.143576155249},{"$f":"+IF(F$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(F$2,RT1SC!$L$44:$N$67,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":26144.135834832403},{"$f":"+IF(G$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(G$2,RT1SC!$L$44:$N$67,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":20980.669007453005},{"$f":"+IF(H$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(H$2,RT1SC!$L$44:$N$67,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":27216.678434088},{"$f":"+IF(I$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(I$2,RT1SC!$L$44:$N$67,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":23406.343453315683},{"$f":"+IF(J$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(J$2,RT1SC!$L$44:$N$67,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":29307.605071053338},{"$f":"+IF(K$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(K$2,RT1SC!$L$44:$N$67,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":23107.919382945904},{"$f":"+IF(L$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(L$2,RT1SC!$L$44:$N$67,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":26311.049559879921},{"$f":"+IF(M$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(M$2,RT1SC!$L$44:$N$67,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":19479.829684045722},{"$f":"+IF(N$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(N$2,RT1SC!$L$44:$N$67,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":27941.094127017845},{"$f":"+IF(O$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(O$2,RT1SC!$L$44:$N$67,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":21963.311970035666},{"$f":"+IF(P$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(P$2,RT1SC!$L$44:$N$67,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":21182.32739907307},{"$f":"+IF(Q$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(Q$2,RT1SC!$L$44:$N$67,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":15479.393099322628},{"$f":"+IF(R$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(R$2,RT1SC!$L$44:$N$67,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":27519.211186816377},{"$f":"+IF(S$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(S$2,RT1SC!$L$44:$N$67,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":21697.839589605221},{"$f":"+IF(T$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(T$2,RT1SC!$L$44:$N$67,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":24597.948768974245},{"$f":"+IF(U$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(U$2,RT1SC!$L$44:$N$67,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":19678.359015179394},{"$f":"+IF(V$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(V$2,RT1SC!$L$44:$N$67,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":24209.572894085781},{"$f":"+IF(W$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(W$2,RT1SC!$L$44:$N$67,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":19088.317089567634},{"$f":"+IF(X$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(X$2,RT1SC!$L$44:$N$67,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":23547.267665678024},{"$f":"+IF(Y$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(Y$2,RT1SC!$L$44:$N$67,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":17771.991991804447},{"$f":"+IF(Z$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(Z$2,RT1SC!$L$44:$N$67,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":20715.879990491099},{"$f":"+IF(AA$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(AA$2,RT1SC!$L$44:$N$67,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":17333.168564322899},{"$f":"+IF(AB$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(AB$2,RT1SC!$L$44:$N$67,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":20488.266182854448},{"$f":"+IF(AC$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(AC$2,RT1SC!$L$44:$N$67,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":15462.143576155249},{"$f":"+IF(AD$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(AD$2,RT1SC!$L$44:$N$67,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":26144.135834832403},{"$f":"+IF(AE$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(AE$2,RT1SC!$L$44:$N$67,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":20980.669007453005},{"$f":"+IF(AF$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(AF$2,RT1SC!$L$44:$N$67,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":27216.678434088},{"$f":"+IF(AG$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(AG$2,RT1SC!$L$44:$N$67,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":23406.343453315683},{"$f":"+IF(AH$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(AH$2,RT1SC!$L$44:$N$67,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":29307.605071053338},{"$f":"+IF(AI$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(AI$2,RT1SC!$L$44:$N$67,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":23107.919382945904},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(AJ$2,RT1SC!$L$44:$N$67,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":25337.223770363122},{"$f":"+IF(AK$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(AK$2,RT1SC!$L$44:$N$67,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":18992.916789287319},{"$f":"+IF(AL$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(AL$2,RT1SC!$L$44:$N$67,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":27941.094127017845},{"$f":"+IF(AM$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(AM$2,RT1SC!$L$44:$N$67,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":21963.311970035666},{"$f":"+IF(AN$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(AN$2,RT1SC!$L$44:$N$67,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":21182.32739907307},{"$f":"+IF(AO$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(AO$2,RT1SC!$L$44:$N$67,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":15479.393099322628},{"$f":"+IF(AP$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(AP$2,RT1SC!$L$44:$N$67,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":27519.211186816377},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(AQ$2,RT1SC!$L$44:$N$67,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":21697.839589605221},{"$f":"+IF(AR$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(AR$2,RT1SC!$L$44:$N$67,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":24597.948768974245},{"$f":"+IF(AS$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(AS$2,RT1SC!$L$44:$N$67,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":19678.359015179394},{"$f":"+IF(AT$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(AT$2,RT1SC!$L$44:$N$67,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":24209.572894085781},{"$f":"+IF(AU$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(AU$2,RT1SC!$L$44:$N$67,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":19088.317089567634},{"$f":"+IF(AV$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(AV$2,RT1SC!$L$44:$N$67,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":23547.267665678024},{"$f":"+IF(AW$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(AW$2,RT1SC!$L$44:$N$67,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":17771.991991804447},{"$f":"+IF(AX$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(AX$2,RT1SC!$L$44:$N$67,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":20715.879990491099},{"$f":"+IF(AY$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(AY$2,RT1SC!$L$44:$N$67,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":17333.168564322899}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"+IF(D$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(D$2,RT1SC!$L$44:$N$67,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5897.9795766239195},{"$f":"+IF(E$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(E$2,RT1SC!$L$44:$N$67,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4451.1041690441843},{"$f":"+IF(F$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(F$2,RT1SC!$L$44:$N$67,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7526.1409543460004},{"$f":"+IF(G$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(G$2,RT1SC!$L$44:$N$67,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6039.7281158626665},{"$f":"+IF(H$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(H$2,RT1SC!$L$44:$N$67,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7834.8949645200009},{"$f":"+IF(I$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(I$2,RT1SC!$L$44:$N$67,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6738.0096694872009},{"$f":"+IF(J$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(J$2,RT1SC!$L$44:$N$67,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8436.8123005687048},{"$f":"+IF(K$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(K$2,RT1SC!$L$44:$N$67,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6652.1020062176331},{"$f":"+IF(L$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(L$2,RT1SC!$L$44:$N$67,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7574.1905907867995},{"$f":"+IF(M$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(M$2,RT1SC!$L$44:$N$67,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5607.6798596438011},{"$f":"+IF(N$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(N$2,RT1SC!$L$44:$N$67,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8043.4333017201279},{"$f":"+IF(O$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(O$2,RT1SC!$L$44:$N$67,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6322.6026193809666},{"$f":"+IF(P$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(P$2,RT1SC!$L$44:$N$67,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6097.7797374403517},{"$f":"+IF(Q$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(Q$2,RT1SC!$L$44:$N$67,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4456.0698081294877},{"$f":"+IF(R$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(R$2,RT1SC!$L$44:$N$67,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7921.9853986703038},{"$f":"+IF(S$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(S$2,RT1SC!$L$44:$N$67,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6246.1807951054325},{"$f":"+IF(T$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(T$2,RT1SC!$L$44:$N$67,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7081.0383939496023},{"$f":"+IF(U$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(U$2,RT1SC!$L$44:$N$67,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5664.83071515968},{"$f":"+IF(V$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(V$2,RT1SC!$L$44:$N$67,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6969.2362064095687},{"$f":"+IF(W$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(W$2,RT1SC!$L$44:$N$67,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5494.9747012075441},{"$f":"+IF(X$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(X$2,RT1SC!$L$44:$N$67,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6778.5776765087257},{"$f":"+IF(Y$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(Y$2,RT1SC!$L$44:$N$67,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5116.0427567708912},{"$f":"+IF(Z$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(Z$2,RT1SC!$L$44:$N$67,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5963.5030121756317},{"$f":"+IF(AA$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(AA$2,RT1SC!$L$44:$N$67,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4989.7181771343685},{"$f":"+IF(AB$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(AB$2,RT1SC!$L$44:$N$67,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5897.9795766239195},{"$f":"+IF(AC$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(AC$2,RT1SC!$L$44:$N$67,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4451.1041690441843},{"$f":"+IF(AD$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(AD$2,RT1SC!$L$44:$N$67,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7526.1409543460004},{"$f":"+IF(AE$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(AE$2,RT1SC!$L$44:$N$67,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6039.7281158626665},{"$f":"+IF(AF$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(AF$2,RT1SC!$L$44:$N$67,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7834.8949645200009},{"$f":"+IF(AG$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(AG$2,RT1SC!$L$44:$N$67,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6738.0096694872009},{"$f":"+IF(AH$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(AH$2,RT1SC!$L$44:$N$67,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8436.8123005687048},{"$f":"+IF(AI$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(AI$2,RT1SC!$L$44:$N$67,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6652.1020062176331},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(AJ$2,RT1SC!$L$44:$N$67,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7293.8542965148008},{"$f":"+IF(AK$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(AK$2,RT1SC!$L$44:$N$67,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5467.5117125077995},{"$f":"+IF(AL$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(AL$2,RT1SC!$L$44:$N$67,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8043.4333017201279},{"$f":"+IF(AM$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(AM$2,RT1SC!$L$44:$N$67,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6322.6026193809666},{"$f":"+IF(AN$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(AN$2,RT1SC!$L$44:$N$67,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6097.7797374403517},{"$f":"+IF(AO$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(AO$2,RT1SC!$L$44:$N$67,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4456.0698081294877},{"$f":"+IF(AP$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(AP$2,RT1SC!$L$44:$N$67,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7921.9853986703038},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(AQ$2,RT1SC!$L$44:$N$67,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6246.1807951054325},{"$f":"+IF(AR$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(AR$2,RT1SC!$L$44:$N$67,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7081.0383939496023},{"$f":"+IF(AS$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(AS$2,RT1SC!$L$44:$N$67,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5664.83071515968},{"$f":"+IF(AT$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(AT$2,RT1SC!$L$44:$N$67,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6969.2362064095687},{"$f":"+IF(AU$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(AU$2,RT1SC!$L$44:$N$67,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5494.9747012075441},{"$f":"+IF(AV$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(AV$2,RT1SC!$L$44:$N$67,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6778.5776765087257},{"$f":"+IF(AW$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(AW$2,RT1SC!$L$44:$N$67,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5116.0427567708912},{"$f":"+IF(AX$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(AX$2,RT1SC!$L$44:$N$67,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5963.5030121756317},{"$f":"+IF(AY$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(AY$2,RT1SC!$L$44:$N$67,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4989.7181771343685}]
[null,10044,"Canby, City of",{"$f":"+IF(D$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(D$2,RT1SC!$L$44:$N$67,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6799.4670724575353},{"$f":"+IF(E$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(E$2,RT1SC!$L$44:$N$67,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5131.4413419550274},{"$f":"+IF(F$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(F$2,RT1SC!$L$44:$N$67,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8676.4877593968013},{"$f":"+IF(G$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(G$2,RT1SC!$L$44:$N$67,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6962.8814269159338},{"$f":"+IF(H$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(H$2,RT1SC!$L$44:$N$67,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9032.4338420160002},{"$f":"+IF(I$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(I$2,RT1SC!$L$44:$N$67,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7767.8931041337601},{"$f":"+IF(J$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(J$2,RT1SC!$L$44:$N$67,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9726.3523362450433},{"$f":"+IF(K$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(K$2,RT1SC!$L$44:$N$67,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7668.8547266547466},{"$f":"+IF(L$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(L$2,RT1SC!$L$44:$N$67,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8731.88163056544},{"$f":"+IF(M$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(M$2,RT1SC!$L$44:$N$67,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6464.7959632910406},{"$f":"+IF(N$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(N$2,RT1SC!$L$44:$N$67,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9272.8466034906633},{"$f":"+IF(O$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(O$2,RT1SC!$L$44:$N$67,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7288.9924022630939},{"$f":"+IF(P$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(P$2,RT1SC!$L$44:$N$67,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7029.806054967321},{"$f":"+IF(Q$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(Q$2,RT1SC!$L$44:$N$67,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5137.1659632453502},{"$f":"+IF(R$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(R$2,RT1SC!$L$44:$N$67,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9132.8357731583219},{"$f":"+IF(S$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(S$2,RT1SC!$L$44:$N$67,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7200.8897442209854},{"$f":"+IF(T$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(T$2,RT1SC!$L$44:$N$67,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8163.3526825516819},{"$f":"+IF(U$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(U$2,RT1SC!$L$44:$N$67,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6530.6821460413439},{"$f":"+IF(V$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(V$2,RT1SC!$L$44:$N$67,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8034.4618847910142},{"$f":"+IF(W$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(W$2,RT1SC!$L$44:$N$67,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6334.8641783929152},{"$f":"+IF(X$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(X$2,RT1SC!$L$44:$N$67,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7814.6618025252155},{"$f":"+IF(Y$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(Y$2,RT1SC!$L$44:$N$67,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5898.0136865547984},{"$f":"+IF(Z$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(Z$2,RT1SC!$L$44:$N$67,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6875.0055575811457},{"$f":"+IF(AA$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(AA$2,RT1SC!$L$44:$N$67,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5752.3807950668552},{"$f":"+IF(AB$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(AB$2,RT1SC!$L$44:$N$67,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6799.4670724575353},{"$f":"+IF(AC$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(AC$2,RT1SC!$L$44:$N$67,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5131.4413419550274},{"$f":"+IF(AD$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(AD$2,RT1SC!$L$44:$N$67,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8676.4877593968013},{"$f":"+IF(AE$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(AE$2,RT1SC!$L$44:$N$67,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6962.8814269159338},{"$f":"+IF(AF$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(AF$2,RT1SC!$L$44:$N$67,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9032.4338420160002},{"$f":"+IF(AG$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(AG$2,RT1SC!$L$44:$N$67,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7767.8931041337601},{"$f":"+IF(AH$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(AH$2,RT1SC!$L$44:$N$67,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9726.3523362450433},{"$f":"+IF(AI$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(AI$2,RT1SC!$L$44:$N$67,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7668.8547266547466},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(AJ$2,RT1SC!$L$44:$N$67,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8408.6968217078411},{"$f":"+IF(AK$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(AK$2,RT1SC!$L$44:$N$67,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6303.2035588622402},{"$f":"+IF(AL$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(AL$2,RT1SC!$L$44:$N$67,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9272.8466034906633},{"$f":"+IF(AM$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(AM$2,RT1SC!$L$44:$N$67,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7288.9924022630939},{"$f":"+IF(AN$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(AN$2,RT1SC!$L$44:$N$67,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7029.806054967321},{"$f":"+IF(AO$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(AO$2,RT1SC!$L$44:$N$67,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5137.1659632453502},{"$f":"+IF(AP$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(AP$2,RT1SC!$L$44:$N$67,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9132.8357731583219},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(AQ$2,RT1SC!$L$44:$N$67,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7200.8897442209854},{"$f":"+IF(AR$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(AR$2,RT1SC!$L$44:$N$67,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8163.3526825516819},{"$f":"+IF(AS$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(AS$2,RT1SC!$L$44:$N$67,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6530.6821460413439},{"$f":"+IF(AT$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(AT$2,RT1SC!$L$44:$N$67,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8034.4618847910142},{"$f":"+IF(AU$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(AU$2,RT1SC!$L$44:$N$67,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6334.8641783929152},{"$f":"+IF(AV$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(AV$2,RT1SC!$L$44:$N$67,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7814.6618025252155},{"$f":"+IF(AW$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(AW$2,RT1SC!$L$44:$N$67,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5898.0136865547984},{"$f":"+IF(AX$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(AX$2,RT1SC!$L$44:$N$67,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6875.0055575811457},{"$f":"+IF(AY$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(AY$2,RT1SC!$L$44:$N$67,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5752.3807950668552}]
[null,10046,"Central Electric Coop",{"$f":"+IF(D$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(D$2,RT1SC!$L$44:$N$67,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":27404.084736935834},{"$f":"+IF(E$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(E$2,RT1SC!$L$44:$N$67,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":20681.393388485965},{"$f":"+IF(F$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(F$2,RT1SC!$L$44:$N$67,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":34969.094378091999},{"$f":"+IF(G$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(G$2,RT1SC!$L$44:$N$67,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":28062.698238418834},{"$f":"+IF(H$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(H$2,RT1SC!$L$44:$N$67,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":36403.673957040002},{"$f":"+IF(I$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(I$2,RT1SC!$L$44:$N$67,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":31307.159603054399},{"$f":"+IF(J$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(J$2,RT1SC!$L$44:$N$67,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":39200.393319563002},{"$f":"+IF(K$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(K$2,RT1SC!$L$44:$N$67,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":30908.002425040064},{"$f":"+IF(L$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(L$2,RT1SC!$L$44:$N$67,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":35192.349866093595},{"$f":"+IF(M$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(M$2,RT1SC!$L$44:$N$67,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":26055.250286107599},{"$f":"+IF(N$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(N$2,RT1SC!$L$44:$N$67,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":37372.61631929945},{"$f":"+IF(O$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(O$2,RT1SC!$L$44:$N$67,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":29377.032539449334},{"$f":"+IF(P$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(P$2,RT1SC!$L$44:$N$67,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":28332.426462493502},{"$f":"+IF(Q$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(Q$2,RT1SC!$L$44:$N$67,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":20704.465491822175},{"$f":"+IF(R$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(R$2,RT1SC!$L$44:$N$67,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":36808.326704006206},{"$f":"+IF(S$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(S$2,RT1SC!$L$44:$N$67,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":29021.949901235665},{"$f":"+IF(T$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(T$2,RT1SC!$L$44:$N$67,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":32900.991543339209},{"$f":"+IF(U$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(U$2,RT1SC!$L$44:$N$67,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":26320.793234671361},{"$f":"+IF(V$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(V$2,RT1SC!$L$44:$N$67,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":32381.519310294334},{"$f":"+IF(W$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(W$2,RT1SC!$L$44:$N$67,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":25531.582533116689},{"$f":"+IF(X$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(X$2,RT1SC!$L$44:$N$67,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":31495.652812904209},{"$f":"+IF(Y$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(Y$2,RT1SC!$L$44:$N$67,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":23770.93162207742},{"$f":"+IF(Z$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(Z$2,RT1SC!$L$44:$N$67,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":27708.52963315606},{"$f":"+IF(AA$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(AA$2,RT1SC!$L$44:$N$67,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":23183.983254463936},{"$f":"+IF(AB$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(AB$2,RT1SC!$L$44:$N$67,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":27404.084736935834},{"$f":"+IF(AC$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(AC$2,RT1SC!$L$44:$N$67,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":20681.393388485965},{"$f":"+IF(AD$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(AD$2,RT1SC!$L$44:$N$67,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":34969.094378091999},{"$f":"+IF(AE$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(AE$2,RT1SC!$L$44:$N$67,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":28062.698238418834},{"$f":"+IF(AF$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(AF$2,RT1SC!$L$44:$N$67,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":36403.673957040002},{"$f":"+IF(AG$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(AG$2,RT1SC!$L$44:$N$67,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":31307.159603054399},{"$f":"+IF(AH$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(AH$2,RT1SC!$L$44:$N$67,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":39200.393319563002},{"$f":"+IF(AI$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(AI$2,RT1SC!$L$44:$N$67,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":30908.002425040064},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(AJ$2,RT1SC!$L$44:$N$67,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":33889.808976749599},{"$f":"+IF(AK$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(AK$2,RT1SC!$L$44:$N$67,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":25403.979841435597},{"$f":"+IF(AL$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(AL$2,RT1SC!$L$44:$N$67,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":37372.61631929945},{"$f":"+IF(AM$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(AM$2,RT1SC!$L$44:$N$67,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":29377.032539449334},{"$f":"+IF(AN$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(AN$2,RT1SC!$L$44:$N$67,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":28332.426462493502},{"$f":"+IF(AO$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(AO$2,RT1SC!$L$44:$N$67,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":20704.465491822175},{"$f":"+IF(AP$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(AP$2,RT1SC!$L$44:$N$67,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":36808.326704006206},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(AQ$2,RT1SC!$L$44:$N$67,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":29021.949901235665},{"$f":"+IF(AR$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(AR$2,RT1SC!$L$44:$N$67,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":32900.991543339209},{"$f":"+IF(AS$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(AS$2,RT1SC!$L$44:$N$67,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":26320.793234671361},{"$f":"+IF(AT$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(AT$2,RT1SC!$L$44:$N$67,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":32381.519310294334},{"$f":"+IF(AU$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(AU$2,RT1SC!$L$44:$N$67,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":25531.582533116689},{"$f":"+IF(AV$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(AV$2,RT1SC!$L$44:$N$67,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":31495.652812904209},{"$f":"+IF(AW$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(AW$2,RT1SC!$L$44:$N$67,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":23770.93162207742},{"$f":"+IF(AX$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(AX$2,RT1SC!$L$44:$N$67,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":27708.52963315606},{"$f":"+IF(AY$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(AY$2,RT1SC!$L$44:$N$67,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":23183.983254463936}]
[null,10047,"Central Lincoln PUD",{"$f":"+IF(D$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(D$2,RT1SC!$L$44:$N$67,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":50657.35401561574},{"$f":"+IF(E$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(E$2,RT1SC!$L$44:$N$67,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":38230.237443569225},{"$f":"+IF(F$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(F$2,RT1SC!$L$44:$N$67,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":64641.523718867204},{"$f":"+IF(G$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(G$2,RT1SC!$L$44:$N$67,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":51874.822784390941},{"$f":"+IF(H$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(H$2,RT1SC!$L$44:$N$67,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":67293.391361664006},{"$f":"+IF(I$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(I$2,RT1SC!$L$44:$N$67,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":57872.316571031042},{"$f":"+IF(J$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(J$2,RT1SC!$L$44:$N$67,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":72463.219297522897},{"$f":"+IF(K$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(K$2,RT1SC!$L$44:$N$67,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":57134.461369200748},{"$f":"+IF(L$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(L$2,RT1SC!$L$44:$N$67,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":65054.218848085751},{"$f":"+IF(M$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(M$2,RT1SC!$L$44:$N$67,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":48163.989068748167},{"$f":"+IF(N$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(N$2,RT1SC!$L$44:$N$67,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":69084.513259617685},{"$f":"+IF(O$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(O$2,RT1SC!$L$44:$N$67,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":54304.413067055255},{"$f":"+IF(P$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(P$2,RT1SC!$L$44:$N$67,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":52373.424298220642},{"$f":"+IF(Q$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(Q$2,RT1SC!$L$44:$N$67,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":38272.886987161241},{"$f":"+IF(R$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(R$2,RT1SC!$L$44:$N$67,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":68041.405303864012},{"$f":"+IF(S$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(S$2,RT1SC!$L$44:$N$67,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":53648.031104969705},{"$f":"+IF(T$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(T$2,RT1SC!$L$44:$N$67,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":60818.567453534735},{"$f":"+IF(U$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(U$2,RT1SC!$L$44:$N$67,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":48654.853962827779},{"$f":"+IF(V$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(V$2,RT1SC!$L$44:$N$67,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":59858.3059062783},{"$f":"+IF(W$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(W$2,RT1SC!$L$44:$N$67,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":47195.971964565586},{"$f":"+IF(X$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(X$2,RT1SC!$L$44:$N$67,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":58220.75248314278},{"$f":"+IF(Y$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(Y$2,RT1SC!$L$44:$N$67,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":43941.350715412154},{"$f":"+IF(Z$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(Z$2,RT1SC!$L$44:$N$67,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":51220.130442346344},{"$f":"+IF(AA$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(AA$2,RT1SC!$L$44:$N$67,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":42856.357309045663},{"$f":"+IF(AB$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(AB$2,RT1SC!$L$44:$N$67,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":50739.178431554465},{"$f":"+IF(AC$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(AC$2,RT1SC!$L$44:$N$67,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":38291.988928833431},{"$f":"+IF(AD$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(AD$2,RT1SC!$L$44:$N$67,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":64745.9360993886},{"$f":"+IF(AE$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(AE$2,RT1SC!$L$44:$N$67,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":51958.613719759363},{"$f":"+IF(AF$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(AF$2,RT1SC!$L$44:$N$67,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":67402.087177932},{"$f":"+IF(AG$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(AG$2,RT1SC!$L$44:$N$67,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":57965.794973021519},{"$f":"+IF(AH$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(AH$2,RT1SC!$L$44:$N$67,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":72580.265691107357},{"$f":"+IF(AI$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(AI$2,RT1SC!$L$44:$N$67,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":57226.747948757737},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(AJ$2,RT1SC!$L$44:$N$67,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":62747.618874676678},{"$f":"+IF(AK$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(AK$2,RT1SC!$L$44:$N$67,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":47035.946590432977},{"$f":"+IF(AL$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(AL$2,RT1SC!$L$44:$N$67,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":69196.102189946279},{"$f":"+IF(AM$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(AM$2,RT1SC!$L$44:$N$67,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":54392.128404116433},{"$f":"+IF(AN$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(AN$2,RT1SC!$L$44:$N$67,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":52458.020600913282},{"$f":"+IF(AO$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(AO$2,RT1SC!$L$44:$N$67,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":38334.70736220586},{"$f":"+IF(AP$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(AP$2,RT1SC!$L$44:$N$67,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":68151.309351495918},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(AQ$2,RT1SC!$L$44:$N$67,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":53734.686219448711},{"$f":"+IF(AR$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(AR$2,RT1SC!$L$44:$N$67,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":60916.804794525371},{"$f":"+IF(AS$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(AS$2,RT1SC!$L$44:$N$67,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":48733.443835620288},{"$f":"+IF(AT$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(AT$2,RT1SC!$L$44:$N$67,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":59954.992182437789},{"$f":"+IF(AU$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(AU$2,RT1SC!$L$44:$N$67,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":47272.205374614408},{"$f":"+IF(AV$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(AV$2,RT1SC!$L$44:$N$67,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":58314.793697099158},{"$f":"+IF(AW$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(AW$2,RT1SC!$L$44:$N$67,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":44012.327090465988},{"$f":"+IF(AX$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(AX$2,RT1SC!$L$44:$N$67,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":51302.863884295526},{"$f":"+IF(AY$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(AY$2,RT1SC!$L$44:$N$67,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":42925.581145825468}]
[null,10055,"Albion, City of",{"$f":"+IF(D$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(D$2,RT1SC!$L$44:$N$67,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":129.59473969486399},{"$f":"+IF(E$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(E$2,RT1SC!$L$44:$N$67,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":97.802930418452789},{"$f":"+IF(F$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(F$2,RT1SC!$L$44:$N$67,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":165.36989747320001},{"$f":"+IF(G$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(G$2,RT1SC!$L$44:$N$67,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":132.70934272224301},{"$f":"+IF(H$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(H$2,RT1SC!$L$44:$N$67,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":172.154067384},{"$f":"+IF(I$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(I$2,RT1SC!$L$44:$N$67,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":148.05249795024},{"$f":"+IF(J$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(J$2,RT1SC!$L$44:$N$67,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":185.3798372378368},{"$f":"+IF(K$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(K$2,RT1SC!$L$44:$N$67,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":146.16487166829441},{"$f":"+IF(L$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(L$2,RT1SC!$L$44:$N$67,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":166.42567938055998},{"$f":"+IF(M$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(M$2,RT1SC!$L$44:$N$67,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":123.21606106996001},{"$f":"+IF(N$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(N$2,RT1SC!$L$44:$N$67,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":176.73622491349758},{"$f":"+IF(O$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(O$2,RT1SC!$L$44:$N$67,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":138.92486910267721},{"$f":"+IF(P$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(P$2,RT1SC!$L$44:$N$67,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":133.9848955941184},{"$f":"+IF(Q$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(Q$2,RT1SC!$L$44:$N$67,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":97.912039088009593},{"$f":"+IF(R$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(R$2,RT1SC!$L$44:$N$67,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":174.06768237655677},{"$f":"+IF(S$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(S$2,RT1SC!$L$44:$N$67,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":137.24567264305441},{"$f":"+IF(T$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(T$2,RT1SC!$L$44:$N$67,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":155.58977706032002},{"$f":"+IF(U$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(U$2,RT1SC!$L$44:$N$67,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":124.471821648256},{"$f":"+IF(V$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(V$2,RT1SC!$L$44:$N$67,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":153.13317726994561},{"$f":"+IF(W$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(W$2,RT1SC!$L$44:$N$67,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":120.7396205397648},{"$f":"+IF(X$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(X$2,RT1SC!$L$44:$N$67,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":148.9438880002719},{"$f":"+IF(Y$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(Y$2,RT1SC!$L$44:$N$67,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":112.41344950723528},{"$f":"+IF(Z$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(Z$2,RT1SC!$L$44:$N$67,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":131.03446875189439},{"$f":"+IF(AA$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(AA$2,RT1SC!$L$44:$N$67,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":109.6377530501056},{"$f":"+IF(AB$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(AB$2,RT1SC!$L$44:$N$67,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":129.358252943596},{"$f":"+IF(AC$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(AC$2,RT1SC!$L$44:$N$67,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":97.624457917689199},{"$f":"+IF(AD$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(AD$2,RT1SC!$L$44:$N$67,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":165.06812758730001},{"$f":"+IF(AE$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(AE$2,RT1SC!$L$44:$N$67,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":132.46717238880828},{"$f":"+IF(AF$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(AF$2,RT1SC!$L$44:$N$67,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":171.83991762600002},{"$f":"+IF(AG$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(AG$2,RT1SC!$L$44:$N$67,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":147.78232915836},{"$f":"+IF(AH$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(AH$2,RT1SC!$L$44:$N$67,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":185.04155286331519},{"$f":"+IF(AI$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(AI$2,RT1SC!$L$44:$N$67,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":145.89814744992162},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(AJ$2,RT1SC!$L$44:$N$67,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":159.97346833174001},{"$f":"+IF(AK$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(AK$2,RT1SC!$L$44:$N$67,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":119.91695696639},{"$f":"+IF(AL$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(AL$2,RT1SC!$L$44:$N$67,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":176.41371355416641},{"$f":"+IF(AM$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(AM$2,RT1SC!$L$44:$N$67,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":138.67135656781832},{"$f":"+IF(AN$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(AN$2,RT1SC!$L$44:$N$67,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":133.7403976094576},{"$f":"+IF(AO$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(AO$2,RT1SC!$L$44:$N$67,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":97.7333674838344},{"$f":"+IF(AP$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(AP$2,RT1SC!$L$44:$N$67,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":173.7500406203952},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(AQ$2,RT1SC!$L$44:$N$67,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":136.9952243353116},{"$f":"+IF(AR$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(AR$2,RT1SC!$L$44:$N$67,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":155.30585410948004},{"$f":"+IF(AS$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(AS$2,RT1SC!$L$44:$N$67,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":124.24468328758401},{"$f":"+IF(AT$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(AT$2,RT1SC!$L$44:$N$67,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":152.85373716543842},{"$f":"+IF(AU$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(AU$2,RT1SC!$L$44:$N$67,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":120.5192927650572},{"$f":"+IF(AV$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(AV$2,RT1SC!$L$44:$N$67,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":148.672092584213},{"$f":"+IF(AW$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(AW$2,RT1SC!$L$44:$N$67,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":112.20831547528779},{"$f":"+IF(AX$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(AX$2,RT1SC!$L$44:$N$67,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":130.7953547578216},{"$f":"+IF(AY$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(AY$2,RT1SC!$L$44:$N$67,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":109.4376841576784}]
[null,10057,"Ashland, City of",{"$f":"+IF(D$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(D$2,RT1SC!$L$44:$N$67,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6726.1561795644548},{"$f":"+IF(E$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(E$2,RT1SC!$L$44:$N$67,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5076.1148667183106},{"$f":"+IF(F$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(F$2,RT1SC!$L$44:$N$67,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8582.9390947678003},{"$f":"+IF(G$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(G$2,RT1SC!$L$44:$N$67,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6887.8086235511601},{"$f":"+IF(H$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(H$2,RT1SC!$L$44:$N$67,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8935.0474170359994},{"$f":"+IF(I$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(I$2,RT1SC!$L$44:$N$67,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7684.1407786509599},{"$f":"+IF(J$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(J$2,RT1SC!$L$44:$N$67,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9621.4841801433467},{"$f":"+IF(K$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(K$2,RT1SC!$L$44:$N$67,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7586.1702189591779},{"$f":"+IF(L$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(L$2,RT1SC!$L$44:$N$67,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8637.7357170472387},{"$f":"+IF(M$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(M$2,RT1SC!$L$44:$N$67,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6395.0934469923404},{"$f":"+IF(N$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(N$2,RT1SC!$L$44:$N$67,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9172.8680820979898},{"$f":"+IF(O$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(O$2,RT1SC!$L$44:$N$67,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7210.403516456834},{"$f":"+IF(P$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(P$2,RT1SC!$L$44:$N$67,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6954.0116797224728},{"$f":"+IF(Q$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(Q$2,RT1SC!$L$44:$N$67,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5081.7777659510375},{"$f":"+IF(R$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(R$2,RT1SC!$L$44:$N$67,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9034.3668287482269},{"$f":"+IF(S$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(S$2,RT1SC!$L$44:$N$67,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7123.250768820717},{"$f":"+IF(T$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(T$2,RT1SC!$L$44:$N$67,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8075.3365677912816},{"$f":"+IF(U$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(U$2,RT1SC!$L$44:$N$67,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6460.2692542330242},{"$f":"+IF(V$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(V$2,RT1SC!$L$44:$N$67,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7947.8354523937824},{"$f":"+IF(W$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(W$2,RT1SC!$L$44:$N$67,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6266.5625682335594},{"$f":"+IF(X$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(X$2,RT1SC!$L$44:$N$67,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7730.405223546959},{"$f":"+IF(Y$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(Y$2,RT1SC!$L$44:$N$67,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5834.4221366510692},{"$f":"+IF(Z$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(Z$2,RT1SC!$L$44:$N$67,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6800.8802194185773},{"$f":"+IF(AA$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(AA$2,RT1SC!$L$44:$N$67,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5690.3594384144226},{"$f":"+IF(AB$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(AB$2,RT1SC!$L$44:$N$67,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6724.5007723055796},{"$f":"+IF(AC$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(AC$2,RT1SC!$L$44:$N$67,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5074.8655592129662},{"$f":"+IF(AD$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(AD$2,RT1SC!$L$44:$N$67,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8580.8267055665001},{"$f":"+IF(AE$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(AE$2,RT1SC!$L$44:$N$67,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6886.113431217118},{"$f":"+IF(AF$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(AF$2,RT1SC!$L$44:$N$67,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8932.8483687300013},{"$f":"+IF(AG$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(AG$2,RT1SC!$L$44:$N$67,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7682.2495971078006},{"$f":"+IF(AH$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(AH$2,RT1SC!$L$44:$N$67,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9619.1161895216956},{"$f":"+IF(AI$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(AI$2,RT1SC!$L$44:$N$67,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7584.3031494305687},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(AJ$2,RT1SC!$L$44:$N$67,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8315.9882486527003},{"$f":"+IF(AK$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(AK$2,RT1SC!$L$44:$N$67,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6233.7087227409502},{"$f":"+IF(AL$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(AL$2,RT1SC!$L$44:$N$67,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9170.6105025826728},{"$f":"+IF(AM$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(AM$2,RT1SC!$L$44:$N$67,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7208.6289287128229},{"$f":"+IF(AN$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(AN$2,RT1SC!$L$44:$N$67,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6952.3001938298476},{"$f":"+IF(AO$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(AO$2,RT1SC!$L$44:$N$67,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5080.5270647218122},{"$f":"+IF(AP$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(AP$2,RT1SC!$L$44:$N$67,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9032.1433364550958},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(AQ$2,RT1SC!$L$44:$N$67,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7121.4976306665185},{"$f":"+IF(AR$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(AR$2,RT1SC!$L$44:$N$67,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8073.3491071354019},{"$f":"+IF(AS$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(AS$2,RT1SC!$L$44:$N$67,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6458.6792857083201},{"$f":"+IF(AT$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(AT$2,RT1SC!$L$44:$N$67,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7945.8793716622322},{"$f":"+IF(AU$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(AU$2,RT1SC!$L$44:$N$67,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6265.0202738106063},{"$f":"+IF(AV$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(AV$2,RT1SC!$L$44:$N$67,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7728.5026556345474},{"$f":"+IF(AW$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(AW$2,RT1SC!$L$44:$N$67,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5832.9861984274376},{"$f":"+IF(AX$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(AX$2,RT1SC!$L$44:$N$67,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6799.2064214600678},{"$f":"+IF(AY$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(AY$2,RT1SC!$L$44:$N$67,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5688.9589561674329}]
[null,10059,"Bandon, City of",{"$f":"+IF(D$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(D$2,RT1SC!$L$44:$N$67,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2557.6042149634195},{"$f":"+IF(E$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(E$2,RT1SC!$L$44:$N$67,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1930.1800957583339},{"$f":"+IF(F$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(F$2,RT1SC!$L$44:$N$67,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3263.6413160085003},{"$f":"+IF(G$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(G$2,RT1SC!$L$44:$N$67,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2619.0721560968218},{"$f":"+IF(H$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(H$2,RT1SC!$L$44:$N$67,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3397.5296327700003},{"$f":"+IF(I$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(I$2,RT1SC!$L$44:$N$67,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2921.8754841822001},{"$f":"+IF(J$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(J$2,RT1SC!$L$44:$N$67,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3658.5455104511038},{"$f":"+IF(K$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(K$2,RT1SC!$L$44:$N$67,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2884.6224217018321},{"$f":"+IF(L$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(L$2,RT1SC!$L$44:$N$67,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3284.4775958042997},{"$f":"+IF(M$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(M$2,RT1SC!$L$44:$N$67,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2431.71843151755},{"$f":"+IF(N$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(N$2,RT1SC!$L$44:$N$67,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3487.9603511669279},{"$f":"+IF(O$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(O$2,RT1SC!$L$44:$N$67,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2741.7380644990039},{"$f":"+IF(P$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(P$2,RT1SC!$L$44:$N$67,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2644.2457041065518},{"$f":"+IF(Q$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(Q$2,RT1SC!$L$44:$N$67,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1932.3333991547879},{"$f":"+IF(R$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(R$2,RT1SC!$L$44:$N$67,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3435.2955928877036},{"$f":"+IF(S$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(S$2,RT1SC!$L$44:$N$67,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2708.5984482383819},{"$f":"+IF(T$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(T$2,RT1SC!$L$44:$N$67,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3070.6267133346005},{"$f":"+IF(U$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(U$2,RT1SC!$L$44:$N$67,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2456.50137066768},{"$f":"+IF(V$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(V$2,RT1SC!$L$44:$N$67,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3022.144730245368},{"$f":"+IF(W$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(W$2,RT1SC!$L$44:$N$67,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2382.8448834626943},{"$f":"+IF(X$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(X$2,RT1SC!$L$44:$N$67,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2939.4674246768991},{"$f":"+IF(Y$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(Y$2,RT1SC!$L$44:$N$67,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2218.524555512317},{"$f":"+IF(Z$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(Z$2,RT1SC!$L$44:$N$67,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2586.0178458973319},{"$f":"+IF(AA$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(AA$2,RT1SC!$L$44:$N$67,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2163.7450716001681},{"$f":"+IF(AB$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(AB$2,RT1SC!$L$44:$N$67,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2557.6042149634195},{"$f":"+IF(AC$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(AC$2,RT1SC!$L$44:$N$67,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1930.1800957583339},{"$f":"+IF(AD$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(AD$2,RT1SC!$L$44:$N$67,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3263.6413160085003},{"$f":"+IF(AE$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(AE$2,RT1SC!$L$44:$N$67,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2619.0721560968218},{"$f":"+IF(AF$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(AF$2,RT1SC!$L$44:$N$67,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3397.5296327700003},{"$f":"+IF(AG$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(AG$2,RT1SC!$L$44:$N$67,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2921.8754841822001},{"$f":"+IF(AH$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(AH$2,RT1SC!$L$44:$N$67,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3658.5455104511038},{"$f":"+IF(AI$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(AI$2,RT1SC!$L$44:$N$67,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2884.6224217018321},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(AJ$2,RT1SC!$L$44:$N$67,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3162.9123583322998},{"$f":"+IF(AK$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(AK$2,RT1SC!$L$44:$N$67,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2370.9358127815499},{"$f":"+IF(AL$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(AL$2,RT1SC!$L$44:$N$67,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3487.9603511669279},{"$f":"+IF(AM$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(AM$2,RT1SC!$L$44:$N$67,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2741.7380644990039},{"$f":"+IF(AN$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(AN$2,RT1SC!$L$44:$N$67,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2644.2457041065518},{"$f":"+IF(AO$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(AO$2,RT1SC!$L$44:$N$67,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1932.3333991547879},{"$f":"+IF(AP$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(AP$2,RT1SC!$L$44:$N$67,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3435.2955928877036},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(AQ$2,RT1SC!$L$44:$N$67,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2708.5984482383819},{"$f":"+IF(AR$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(AR$2,RT1SC!$L$44:$N$67,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3070.6267133346005},{"$f":"+IF(AS$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(AS$2,RT1SC!$L$44:$N$67,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2456.50137066768},{"$f":"+IF(AT$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(AT$2,RT1SC!$L$44:$N$67,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3022.144730245368},{"$f":"+IF(AU$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(AU$2,RT1SC!$L$44:$N$67,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2382.8448834626943},{"$f":"+IF(AV$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(AV$2,RT1SC!$L$44:$N$67,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2939.4674246768991},{"$f":"+IF(AW$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(AW$2,RT1SC!$L$44:$N$67,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2218.524555512317},{"$f":"+IF(AX$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(AX$2,RT1SC!$L$44:$N$67,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2586.0178458973319},{"$f":"+IF(AY$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(AY$2,RT1SC!$L$44:$N$67,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2163.7450716001681}]
[null,10062,"Bonners Ferry, City of",{"$f":"+IF(D$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(D$2,RT1SC!$L$44:$N$67,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1780.9817237993079},{"$f":"+IF(E$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(E$2,RT1SC!$L$44:$N$67,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1344.0764032506715},{"$f":"+IF(F$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(F$2,RT1SC!$L$44:$N$67,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2272.6290107129003},{"$f":"+IF(G$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(G$2,RT1SC!$L$44:$N$67,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1823.7847810971027},{"$f":"+IF(H$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(H$2,RT1SC!$L$44:$N$67,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2365.8618274980004},{"$f":"+IF(I$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(I$2,RT1SC!$L$44:$N$67,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2034.6411716482801},{"$f":"+IF(J$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(J$2,RT1SC!$L$44:$N$67,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2547.6196245221695},{"$f":"+IF(K$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(K$2,RT1SC!$L$44:$N$67,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2008.7000885655571},{"$f":"+IF(L$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(L$2,RT1SC!$L$44:$N$67,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2287.13830550182},{"$f":"+IF(M$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(M$2,RT1SC!$L$44:$N$67,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1693.3214524048703},{"$f":"+IF(N$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(N$2,RT1SC!$L$44:$N$67,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2428.8330471232671},{"$f":"+IF(O$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(O$2,RT1SC!$L$44:$N$67,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1909.2029000223763},{"$f":"+IF(P$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(P$2,RT1SC!$L$44:$N$67,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1841.3143224804849},{"$f":"+IF(Q$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(Q$2,RT1SC!$L$44:$N$67,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1345.5758510434312},{"$f":"+IF(R$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(R$2,RT1SC!$L$44:$N$67,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2392.1600656530095},{"$f":"+IF(S$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(S$2,RT1SC!$L$44:$N$67,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1886.126205611027},{"$f":"+IF(T$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(T$2,RT1SC!$L$44:$N$67,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2138.2237427760406},{"$f":"+IF(U$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(U$2,RT1SC!$L$44:$N$67,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1710.5789942208321},{"$f":"+IF(V$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(V$2,RT1SC!$L$44:$N$67,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2104.4634270437232},{"$f":"+IF(W$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(W$2,RT1SC!$L$44:$N$67,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1659.2884713229357},{"$f":"+IF(X$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(X$2,RT1SC!$L$44:$N$67,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2046.8912783395033},{"$f":"+IF(Y$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(Y$2,RT1SC!$L$44:$N$67,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1544.8643945966953},{"$f":"+IF(Z$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(Z$2,RT1SC!$L$44:$N$67,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1800.7674893622568},{"$f":"+IF(AA$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(AA$2,RT1SC!$L$44:$N$67,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1506.7188288692435},{"$f":"+IF(AB$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(AB$2,RT1SC!$L$44:$N$67,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1780.9817237993079},{"$f":"+IF(AC$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(AC$2,RT1SC!$L$44:$N$67,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1344.0764032506715},{"$f":"+IF(AD$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(AD$2,RT1SC!$L$44:$N$67,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2272.6290107129003},{"$f":"+IF(AE$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(AE$2,RT1SC!$L$44:$N$67,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1823.7847810971027},{"$f":"+IF(AF$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(AF$2,RT1SC!$L$44:$N$67,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2365.8618274980004},{"$f":"+IF(AG$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(AG$2,RT1SC!$L$44:$N$67,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2034.6411716482801},{"$f":"+IF(AH$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(AH$2,RT1SC!$L$44:$N$67,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2547.6196245221695},{"$f":"+IF(AI$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(AI$2,RT1SC!$L$44:$N$67,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2008.7000885655571},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(AJ$2,RT1SC!$L$44:$N$67,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2202.4866362090202},{"$f":"+IF(AK$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(AK$2,RT1SC!$L$44:$N$67,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1650.99561775847},{"$f":"+IF(AL$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(AL$2,RT1SC!$L$44:$N$67,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2428.8330471232671},{"$f":"+IF(AM$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(AM$2,RT1SC!$L$44:$N$67,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1909.2029000223763},{"$f":"+IF(AN$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(AN$2,RT1SC!$L$44:$N$67,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1841.3143224804849},{"$f":"+IF(AO$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(AO$2,RT1SC!$L$44:$N$67,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1345.5758510434312},{"$f":"+IF(AP$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(AP$2,RT1SC!$L$44:$N$67,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2392.1600656530095},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(AQ$2,RT1SC!$L$44:$N$67,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1886.126205611027},{"$f":"+IF(AR$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(AR$2,RT1SC!$L$44:$N$67,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2138.2237427760406},{"$f":"+IF(AS$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(AS$2,RT1SC!$L$44:$N$67,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1710.5789942208321},{"$f":"+IF(AT$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(AT$2,RT1SC!$L$44:$N$67,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2104.4634270437232},{"$f":"+IF(AU$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(AU$2,RT1SC!$L$44:$N$67,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1659.2884713229357},{"$f":"+IF(AV$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(AV$2,RT1SC!$L$44:$N$67,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2046.8912783395033},{"$f":"+IF(AW$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(AW$2,RT1SC!$L$44:$N$67,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1544.8643945966953},{"$f":"+IF(AX$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(AX$2,RT1SC!$L$44:$N$67,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1800.7674893622568},{"$f":"+IF(AY$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(AY$2,RT1SC!$L$44:$N$67,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1506.7188288692435}]
[null,10074,"Forest Grove, City of",{"$f":"+IF(D$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(D$2,RT1SC!$L$44:$N$67,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8933.2870291486997},{"$f":"+IF(E$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(E$2,RT1SC!$L$44:$N$67,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6741.7987163449898},{"$f":"+IF(F$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(F$2,RT1SC!$L$44:$N$67,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11399.357439872501},{"$f":"+IF(G$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(G$2,RT1SC!$L$44:$N$67,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9147.9843454976835},{"$f":"+IF(H$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(H$2,RT1SC!$L$44:$N$67,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11867.00710845},{"$f":"+IF(I$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(I$2,RT1SC!$L$44:$N$67,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10205.626113267001},{"$f":"+IF(J$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(J$2,RT1SC!$L$44:$N$67,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":12778.692247553439},{"$f":"+IF(K$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(K$2,RT1SC!$L$44:$N$67,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10075.507349032521},{"$f":"+IF(L$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(L$2,RT1SC!$L$44:$N$67,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11472.135106935499},{"$f":"+IF(M$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(M$2,RT1SC!$L$44:$N$67,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8493.5888812367502},{"$f":"+IF(N$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(N$2,RT1SC!$L$44:$N$67,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":12182.86659873608},{"$f":"+IF(O$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(O$2,RT1SC!$L$44:$N$67,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9576.4360042949484},{"$f":"+IF(P$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(P$2,RT1SC!$L$44:$N$67,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9235.9113705617201},{"$f":"+IF(Q$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(Q$2,RT1SC!$L$44:$N$67,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6749.3198477181795},{"$f":"+IF(R$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(R$2,RT1SC!$L$44:$N$67,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11998.91733900444},{"$f":"+IF(S$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(S$2,RT1SC!$L$44:$N$67,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9460.6848249842697},{"$f":"+IF(T$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(T$2,RT1SC!$L$44:$N$67,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10725.189467981003},{"$f":"+IF(U$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(U$2,RT1SC!$L$44:$N$67,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8580.1515743847995},{"$f":"+IF(V$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(V$2,RT1SC!$L$44:$N$67,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10555.84994775948},{"$f":"+IF(W$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(W$2,RT1SC!$L$44:$N$67,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8322.8816895795899},{"$f":"+IF(X$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(X$2,RT1SC!$L$44:$N$67,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10267.071841624582},{"$f":"+IF(Y$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(Y$2,RT1SC!$L$44:$N$67,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7748.9380568171773},{"$f":"+IF(Z$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(Z$2,RT1SC!$L$44:$N$67,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9032.5311261000206},{"$f":"+IF(AA$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(AA$2,RT1SC!$L$44:$N$67,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7557.6024114374804},{"$f":"+IF(AB$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(AB$2,RT1SC!$L$44:$N$67,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8933.2870291486997},{"$f":"+IF(AC$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(AC$2,RT1SC!$L$44:$N$67,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6741.7987163449898},{"$f":"+IF(AD$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(AD$2,RT1SC!$L$44:$N$67,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11399.357439872501},{"$f":"+IF(AE$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(AE$2,RT1SC!$L$44:$N$67,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9147.9843454976835},{"$f":"+IF(AF$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(AF$2,RT1SC!$L$44:$N$67,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11867.00710845},{"$f":"+IF(AG$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(AG$2,RT1SC!$L$44:$N$67,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10205.626113267001},{"$f":"+IF(AH$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(AH$2,RT1SC!$L$44:$N$67,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":12778.692247553439},{"$f":"+IF(AI$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(AI$2,RT1SC!$L$44:$N$67,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10075.507349032521},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(AJ$2,RT1SC!$L$44:$N$67,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11047.5279090155},{"$f":"+IF(AK$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(AK$2,RT1SC!$L$44:$N$67,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8281.2852822767491},{"$f":"+IF(AL$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(AL$2,RT1SC!$L$44:$N$67,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":12182.86659873608},{"$f":"+IF(AM$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(AM$2,RT1SC!$L$44:$N$67,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9576.4360042949484},{"$f":"+IF(AN$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(AN$2,RT1SC!$L$44:$N$67,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9235.9113705617201},{"$f":"+IF(AO$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(AO$2,RT1SC!$L$44:$N$67,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6749.3198477181795},{"$f":"+IF(AP$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(AP$2,RT1SC!$L$44:$N$67,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11998.91733900444},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(AQ$2,RT1SC!$L$44:$N$67,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9460.6848249842697},{"$f":"+IF(AR$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(AR$2,RT1SC!$L$44:$N$67,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10725.189467981003},{"$f":"+IF(AS$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(AS$2,RT1SC!$L$44:$N$67,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8580.1515743847995},{"$f":"+IF(AT$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(AT$2,RT1SC!$L$44:$N$67,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10555.84994775948},{"$f":"+IF(AU$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(AU$2,RT1SC!$L$44:$N$67,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8322.8816895795899},{"$f":"+IF(AV$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(AV$2,RT1SC!$L$44:$N$67,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10267.071841624582},{"$f":"+IF(AW$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(AW$2,RT1SC!$L$44:$N$67,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7748.9380568171773},{"$f":"+IF(AX$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(AX$2,RT1SC!$L$44:$N$67,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9032.5311261000206},{"$f":"+IF(AY$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(AY$2,RT1SC!$L$44:$N$67,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7557.6024114374804}]
[null,10087,"Port Angeles, City of",{"$f":"+IF(D$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(D$2,RT1SC!$L$44:$N$67,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":14623.158264656777},{"$f":"+IF(E$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(E$2,RT1SC!$L$44:$N$67,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11035.847084717205},{"$f":"+IF(F$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(F$2,RT1SC!$L$44:$N$67,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":18659.940894626499},{"$f":"+IF(G$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(G$2,RT1SC!$L$44:$N$67,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":14974.602567937769},{"$f":"+IF(H$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(H$2,RT1SC!$L$44:$N$67,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":19425.450285930001},{"$f":"+IF(I$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(I$2,RT1SC!$L$44:$N$67,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":16705.887245899801},{"$f":"+IF(J$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(J$2,RT1SC!$L$44:$N$67,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":20917.814298543133},{"$f":"+IF(K$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(K$2,RT1SC!$L$44:$N$67,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":16492.892043082087},{"$f":"+IF(L$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(L$2,RT1SC!$L$44:$N$67,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":18779.072781928699},{"$f":"+IF(M$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(M$2,RT1SC!$L$44:$N$67,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":13903.403533322951},{"$f":"+IF(N$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(N$2,RT1SC!$L$44:$N$67,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":19942.489904244751},{"$f":"+IF(O$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(O$2,RT1SC!$L$44:$N$67,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":15675.947593000083},{"$f":"+IF(P$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(P$2,RT1SC!$L$44:$N$67,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":15118.532881500567},{"$f":"+IF(Q$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(Q$2,RT1SC!$L$44:$N$67,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11048.158644173491},{"$f":"+IF(R$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(R$2,RT1SC!$L$44:$N$67,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":19641.377992252535},{"$f":"+IF(S$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(S$2,RT1SC!$L$44:$N$67,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":15486.471109276037},{"$f":"+IF(T$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(T$2,RT1SC!$L$44:$N$67,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":17556.375665191405},{"$f":"+IF(U$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(U$2,RT1SC!$L$44:$N$67,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":14045.100532153119},{"$f":"+IF(V$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(V$2,RT1SC!$L$44:$N$67,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":17279.178862202712},{"$f":"+IF(W$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(W$2,RT1SC!$L$44:$N$67,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":13623.967949044447},{"$f":"+IF(X$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(X$2,RT1SC!$L$44:$N$67,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":16806.469552001483},{"$f":"+IF(Y$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(Y$2,RT1SC!$L$44:$N$67,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":12684.462865474259},{"$f":"+IF(Z$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(Z$2,RT1SC!$L$44:$N$67,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":14785.613823491587},{"$f":"+IF(AA$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(AA$2,RT1SC!$L$44:$N$67,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":12371.259963235912},{"$f":"+IF(AB$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(AB$2,RT1SC!$L$44:$N$67,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":14613.225821103522},{"$f":"+IF(AC$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(AC$2,RT1SC!$L$44:$N$67,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11028.351239685135},{"$f":"+IF(AD$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(AD$2,RT1SC!$L$44:$N$67,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":18647.266559418702},{"$f":"+IF(AE$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(AE$2,RT1SC!$L$44:$N$67,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":14964.431413933511},{"$f":"+IF(AF$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(AF$2,RT1SC!$L$44:$N$67,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":19412.255996094002},{"$f":"+IF(AG$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(AG$2,RT1SC!$L$44:$N$67,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":16694.54015664084},{"$f":"+IF(AH$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(AH$2,RT1SC!$L$44:$N$67,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":20903.60635481323},{"$f":"+IF(AI$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(AI$2,RT1SC!$L$44:$N$67,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":16481.689625910432},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(AJ$2,RT1SC!$L$44:$N$67,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":18071.737712291062},{"$f":"+IF(AK$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(AK$2,RT1SC!$L$44:$N$67,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":13546.67005817941},{"$f":"+IF(AL$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(AL$2,RT1SC!$L$44:$N$67,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":19928.944427152841},{"$f":"+IF(AM$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(AM$2,RT1SC!$L$44:$N$67,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":15665.30006653601},{"$f":"+IF(AN$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(AN$2,RT1SC!$L$44:$N$67,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":15108.263966144814},{"$f":"+IF(AO$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(AO$2,RT1SC!$L$44:$N$67,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11040.654436798133},{"$f":"+IF(AP$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(AP$2,RT1SC!$L$44:$N$67,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":19628.037038493749},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(AQ$2,RT1SC!$L$44:$N$67,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":15475.952280350843},{"$f":"+IF(AR$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(AR$2,RT1SC!$L$44:$N$67,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":17544.450901256125},{"$f":"+IF(AS$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(AS$2,RT1SC!$L$44:$N$67,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":14035.560721004897},{"$f":"+IF(AT$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(AT$2,RT1SC!$L$44:$N$67,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":17267.442377813411},{"$f":"+IF(AU$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(AU$2,RT1SC!$L$44:$N$67,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":13614.714182506728},{"$f":"+IF(AV$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(AV$2,RT1SC!$L$44:$N$67,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":16795.05414452701},{"$f":"+IF(AW$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(AW$2,RT1SC!$L$44:$N$67,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":12675.847236132466},{"$f":"+IF(AX$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(AX$2,RT1SC!$L$44:$N$67,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":14775.571035740531},{"$f":"+IF(AY$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(AY$2,RT1SC!$L$44:$N$67,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":12362.857069753971}]
[null,10106,"Clearwater Power",{"$f":"+IF(D$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(D$2,RT1SC!$L$44:$N$67,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7994.9076001172753},{"$f":"+IF(E$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(E$2,RT1SC!$L$44:$N$67,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6033.6198333150251},{"$f":"+IF(F$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(F$2,RT1SC!$L$44:$N$67,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10201.934532621301},{"$f":"+IF(G$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(G$2,RT1SC!$L$44:$N$67,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8187.0524624285945},{"$f":"+IF(H$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(H$2,RT1SC!$L$44:$N$67,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10620.460868706001},{"$f":"+IF(I$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(I$2,RT1SC!$L$44:$N$67,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9133.5963470871593},{"$f":"+IF(J$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(J$2,RT1SC!$L$44:$N$67,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11436.37984945173},{"$f":"+IF(K$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(K$2,RT1SC!$L$44:$N$67,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9017.1456505292499},{"$f":"+IF(L$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(L$2,RT1SC!$L$44:$N$67,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10267.06741390254},{"$f":"+IF(M$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(M$2,RT1SC!$L$44:$N$67,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7601.3966726133904},{"$f":"+IF(N$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(N$2,RT1SC!$L$44:$N$67,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10903.141524909877},{"$f":"+IF(O$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(O$2,RT1SC!$L$44:$N$67,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8570.498265974833},{"$f":"+IF(P$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(P$2,RT1SC!$L$44:$N$67,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8265.7433674276654},{"$f":"+IF(Q$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(Q$2,RT1SC!$L$44:$N$67,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6040.3509223509855},{"$f":"+IF(R$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(R$2,RT1SC!$L$44:$N$67,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10738.51485055521},{"$f":"+IF(S$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(S$2,RT1SC!$L$44:$N$67,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8466.9059398608388},{"$f":"+IF(T$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(T$2,RT1SC!$L$44:$N$67,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9598.5831990478819},{"$f":"+IF(U$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(U$2,RT1SC!$L$44:$N$67,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7678.866559238304},{"$f":"+IF(V$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(V$2,RT1SC!$L$44:$N$67,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9447.0316130749106},{"$f":"+IF(W$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(W$2,RT1SC!$L$44:$N$67,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7448.6210795398338},{"$f":"+IF(X$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(X$2,RT1SC!$L$44:$N$67,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9188.5876307029048},{"$f":"+IF(Y$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(Y$2,RT1SC!$L$44:$N$67,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6934.9662180494588},{"$f":"+IF(Z$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(Z$2,RT1SC!$L$44:$N$67,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8083.7267976191488},{"$f":"+IF(AA$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(AA$2,RT1SC!$L$44:$N$67,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6763.7290462863502},{"$f":"+IF(AB$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(AB$2,RT1SC!$L$44:$N$67,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7994.9076001172753},{"$f":"+IF(AC$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(AC$2,RT1SC!$L$44:$N$67,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6033.6198333150251},{"$f":"+IF(AD$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(AD$2,RT1SC!$L$44:$N$67,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10201.934532621301},{"$f":"+IF(AE$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(AE$2,RT1SC!$L$44:$N$67,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8187.0524624285945},{"$f":"+IF(AF$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(AF$2,RT1SC!$L$44:$N$67,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10620.460868706001},{"$f":"+IF(AG$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(AG$2,RT1SC!$L$44:$N$67,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9133.5963470871593},{"$f":"+IF(AH$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(AH$2,RT1SC!$L$44:$N$67,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11436.37984945173},{"$f":"+IF(AI$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(AI$2,RT1SC!$L$44:$N$67,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9017.1456505292499},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(AJ$2,RT1SC!$L$44:$N$67,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9887.0622374609393},{"$f":"+IF(AK$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(AK$2,RT1SC!$L$44:$N$67,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7411.3940843925893},{"$f":"+IF(AL$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(AL$2,RT1SC!$L$44:$N$67,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10903.141524909877},{"$f":"+IF(AM$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(AM$2,RT1SC!$L$44:$N$67,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8570.498265974833},{"$f":"+IF(AN$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(AN$2,RT1SC!$L$44:$N$67,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8265.7433674276654},{"$f":"+IF(AO$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(AO$2,RT1SC!$L$44:$N$67,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6040.3509223509855},{"$f":"+IF(AP$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(AP$2,RT1SC!$L$44:$N$67,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10738.51485055521},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(AQ$2,RT1SC!$L$44:$N$67,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8466.9059398608388},{"$f":"+IF(AR$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(AR$2,RT1SC!$L$44:$N$67,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9598.5831990478819},{"$f":"+IF(AS$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(AS$2,RT1SC!$L$44:$N$67,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7678.866559238304},{"$f":"+IF(AT$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(AT$2,RT1SC!$L$44:$N$67,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9447.0316130749106},{"$f":"+IF(AU$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(AU$2,RT1SC!$L$44:$N$67,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7448.6210795398338},{"$f":"+IF(AV$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(AV$2,RT1SC!$L$44:$N$67,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9188.5876307029048},{"$f":"+IF(AW$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(AW$2,RT1SC!$L$44:$N$67,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6934.9662180494588},{"$f":"+IF(AX$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(AX$2,RT1SC!$L$44:$N$67,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8083.7267976191488},{"$f":"+IF(AY$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(AY$2,RT1SC!$L$44:$N$67,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6763.7290462863502}]
[null,10136,"Douglas Electric Cooperative",{"$f":"+IF(D$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(D$2,RT1SC!$L$44:$N$67,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6192.4055819525793},{"$f":"+IF(E$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(E$2,RT1SC!$L$44:$N$67,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4673.3024324948665},{"$f":"+IF(F$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(F$2,RT1SC!$L$44:$N$67,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7901.8444622915013},{"$f":"+IF(G$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(G$2,RT1SC!$L$44:$N$67,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6341.2301809889304},{"$f":"+IF(H$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(H$2,RT1SC!$L$44:$N$67,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8226.0114132300005},{"$f":"+IF(I$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(I$2,RT1SC!$L$44:$N$67,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7074.3698153778005},{"$f":"+IF(J$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(J$2,RT1SC!$L$44:$N$67,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8857.976346848096},{"$f":"+IF(K$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(K$2,RT1SC!$L$44:$N$67,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6984.1736580917686},{"$f":"+IF(L$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(L$2,RT1SC!$L$44:$N$67,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7952.2927273357},{"$f":"+IF(M$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(M$2,RT1SC!$L$44:$N$67,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5887.6141589724512},{"$f":"+IF(N$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(N$2,RT1SC!$L$44:$N$67,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8444.9599440874717},{"$f":"+IF(O$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(O$2,RT1SC!$L$44:$N$67,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6638.2257252802974},{"$f":"+IF(P$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(P$2,RT1SC!$L$44:$N$67,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6402.1797283430478},{"$f":"+IF(Q$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(Q$2,RT1SC!$L$44:$N$67,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4678.5159553276117},{"$f":"+IF(R$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(R$2,RT1SC!$L$44:$N$67,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8317.4493850914969},{"$f":"+IF(S$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(S$2,RT1SC!$L$44:$N$67,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6557.9889382452184},{"$f":"+IF(T$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(T$2,RT1SC!$L$44:$N$67,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7434.5224677454025},{"$f":"+IF(U$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(U$2,RT1SC!$L$44:$N$67,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5947.6179741963206},{"$f":"+IF(V$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(V$2,RT1SC!$L$44:$N$67,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7317.1391365210329},{"$f":"+IF(W$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(W$2,RT1SC!$L$44:$N$67,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5769.2827807185067},{"$f":"+IF(X$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(X$2,RT1SC!$L$44:$N$67,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7116.962969502044},{"$f":"+IF(Y$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(Y$2,RT1SC!$L$44:$N$67,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5371.4346265455406},{"$f":"+IF(Z$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(Z$2,RT1SC!$L$44:$N$67,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6261.1999347962683},{"$f":"+IF(AA$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(AA$2,RT1SC!$L$44:$N$67,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5238.8039482062322},{"$f":"+IF(AB$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(AB$2,RT1SC!$L$44:$N$67,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6205.4123532723197},{"$f":"+IF(AC$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(AC$2,RT1SC!$L$44:$N$67,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4683.1184200368643},{"$f":"+IF(AD$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(AD$2,RT1SC!$L$44:$N$67,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7918.4418060160006},{"$f":"+IF(AE$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(AE$2,RT1SC!$L$44:$N$67,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6354.5495493278413},{"$f":"+IF(AF$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(AF$2,RT1SC!$L$44:$N$67,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8243.2896499199996},{"$f":"+IF(AG$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(AG$2,RT1SC!$L$44:$N$67,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7089.2290989312005},{"$f":"+IF(AH$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(AH$2,RT1SC!$L$44:$N$67,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8876.5819874467834},{"$f":"+IF(AI$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(AI$2,RT1SC!$L$44:$N$67,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6998.8434901022729},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(AJ$2,RT1SC!$L$44:$N$67,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7674.0471828607997},{"$f":"+IF(AK$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(AK$2,RT1SC!$L$44:$N$67,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5752.5063085887996},{"$f":"+IF(AL$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(AL$2,RT1SC!$L$44:$N$67,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8462.6980688506883},{"$f":"+IF(AM$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(AM$2,RT1SC!$L$44:$N$67,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6652.1689146975368},{"$f":"+IF(AN$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(AN$2,RT1SC!$L$44:$N$67,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6415.6271174993917},{"$f":"+IF(AO$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(AO$2,RT1SC!$L$44:$N$67,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4688.3428935572474},{"$f":"+IF(AP$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(AP$2,RT1SC!$L$44:$N$67,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8334.9196816803833},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(AQ$2,RT1SC!$L$44:$N$67,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6571.7635951710718},{"$f":"+IF(AR$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(AR$2,RT1SC!$L$44:$N$67,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7450.1382300416017},{"$f":"+IF(AS$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(AS$2,RT1SC!$L$44:$N$67,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5960.1105840332802},{"$f":"+IF(AT$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(AT$2,RT1SC!$L$44:$N$67,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7332.5083422689277},{"$f":"+IF(AU$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(AU$2,RT1SC!$L$44:$N$67,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5781.4008083274239},{"$f":"+IF(AV$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(AV$2,RT1SC!$L$44:$N$67,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7131.9117173852828},{"$f":"+IF(AW$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(AW$2,RT1SC!$L$44:$N$67,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5382.7169983026533},{"$f":"+IF(AX$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(AX$2,RT1SC!$L$44:$N$67,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6274.351204470272},{"$f":"+IF(AY$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(AY$2,RT1SC!$L$44:$N$67,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5249.8077372897287}]
[null,10174,"Farmers Elec Coop",{"$f":"+IF(D$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(D$2,RT1SC!$L$44:$N$67,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":166.01369939013597},{"$f":"+IF(E$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(E$2,RT1SC!$L$44:$N$67,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":125.2876955360472},{"$f":"+IF(F$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(F$2,RT1SC!$L$44:$N$67,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":211.8424599018},{"$f":"+IF(G$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(G$2,RT1SC!$L$44:$N$67,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":170.00357407119452},{"$f":"+IF(H$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(H$2,RT1SC!$L$44:$N$67,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":220.533130116},{"$f":"+IF(I$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(I$2,RT1SC!$L$44:$N$67,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":189.65849189976001},{"$f":"+IF(J$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(J$2,RT1SC!$L$44:$N$67,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":237.47563091416319},{"$f":"+IF(K$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(K$2,RT1SC!$L$44:$N$67,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":187.2404012977056},{"$f":"+IF(L$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(L$2,RT1SC!$L$44:$N$67,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":213.19493964443998},{"$f":"+IF(M$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(M$2,RT1SC!$L$44:$N$67,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":157.84247239254},{"$f":"+IF(N$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(N$2,RT1SC!$L$44:$N$67,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":226.40297425050238},{"$f":"+IF(O$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(O$2,RT1SC!$L$44:$N$67,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":177.96579947094781},{"$f":"+IF(P$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(P$2,RT1SC!$L$44:$N$67,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":171.63758523188159},{"$f":"+IF(Q$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(Q$2,RT1SC!$L$44:$N$67,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":125.42746613099038},{"$f":"+IF(R$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(R$2,RT1SC!$L$44:$N$67,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":222.98451282544318},{"$f":"+IF(S$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(S$2,RT1SC!$L$44:$N$67,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":175.81471203544561},{"$f":"+IF(T$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(T$2,RT1SC!$L$44:$N$67,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":199.31391148968004},{"$f":"+IF(U$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(U$2,RT1SC!$L$44:$N$67,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":159.451129191744},{"$f":"+IF(V$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(V$2,RT1SC!$L$44:$N$67,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":196.16695336405439},{"$f":"+IF(W$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(W$2,RT1SC!$L$44:$N$67,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":154.67009784473521},{"$f":"+IF(X$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(X$2,RT1SC!$L$44:$N$67,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":190.80038207334101},{"$f":"+IF(Y$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(Y$2,RT1SC!$L$44:$N$67,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":144.00409042715179},{"$f":"+IF(Z$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(Z$2,RT1SC!$L$44:$N$67,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":167.85802383910558},{"$f":"+IF(AA$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(AA$2,RT1SC!$L$44:$N$67,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":140.44836248389441},{"$f":"+IF(AB$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(AB$2,RT1SC!$L$44:$N$67,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":166.01369939013597},{"$f":"+IF(AC$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(AC$2,RT1SC!$L$44:$N$67,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":125.2876955360472},{"$f":"+IF(AD$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(AD$2,RT1SC!$L$44:$N$67,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":211.8424599018},{"$f":"+IF(AE$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(AE$2,RT1SC!$L$44:$N$67,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":170.00357407119452},{"$f":"+IF(AF$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(AF$2,RT1SC!$L$44:$N$67,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":220.533130116},{"$f":"+IF(AG$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(AG$2,RT1SC!$L$44:$N$67,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":189.65849189976001},{"$f":"+IF(AH$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(AH$2,RT1SC!$L$44:$N$67,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":237.47563091416319},{"$f":"+IF(AI$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(AI$2,RT1SC!$L$44:$N$67,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":187.2404012977056},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(AJ$2,RT1SC!$L$44:$N$67,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":205.30415862684001},{"$f":"+IF(AK$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(AK$2,RT1SC!$L$44:$N$67,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":153.89708188373999},{"$f":"+IF(AL$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(AL$2,RT1SC!$L$44:$N$67,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":226.40297425050238},{"$f":"+IF(AM$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(AM$2,RT1SC!$L$44:$N$67,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":177.96579947094781},{"$f":"+IF(AN$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(AN$2,RT1SC!$L$44:$N$67,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":171.63758523188159},{"$f":"+IF(AO$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(AO$2,RT1SC!$L$44:$N$67,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":125.42746613099038},{"$f":"+IF(AP$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(AP$2,RT1SC!$L$44:$N$67,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":222.98451282544318},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(AQ$2,RT1SC!$L$44:$N$67,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":175.81471203544561},{"$f":"+IF(AR$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(AR$2,RT1SC!$L$44:$N$67,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":199.31391148968004},{"$f":"+IF(AS$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(AS$2,RT1SC!$L$44:$N$67,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":159.451129191744},{"$f":"+IF(AT$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(AT$2,RT1SC!$L$44:$N$67,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":196.16695336405439},{"$f":"+IF(AU$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(AU$2,RT1SC!$L$44:$N$67,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":154.67009784473521},{"$f":"+IF(AV$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(AV$2,RT1SC!$L$44:$N$67,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":190.80038207334101},{"$f":"+IF(AW$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(AW$2,RT1SC!$L$44:$N$67,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":144.00409042715179},{"$f":"+IF(AX$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(AX$2,RT1SC!$L$44:$N$67,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":167.85802383910558},{"$f":"+IF(AY$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(AY$2,RT1SC!$L$44:$N$67,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":140.44836248389441}]
[null,10203,"Idaho County L & P",{"$f":"+IF(D$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(D$2,RT1SC!$L$44:$N$67,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2080.3739509045959},{"$f":"+IF(E$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(E$2,RT1SC!$L$44:$N$67,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1570.0225892173892},{"$f":"+IF(F$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(F$2,RT1SC!$L$44:$N$67,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2654.6696862623003},{"$f":"+IF(G$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(G$2,RT1SC!$L$44:$N$67,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2130.3724232254963},{"$f":"+IF(H$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(H$2,RT1SC!$L$44:$N$67,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2763.575421126},{"$f":"+IF(I$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(I$2,RT1SC!$L$44:$N$67,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2376.6748621683601},{"$f":"+IF(J$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(J$2,RT1SC!$L$44:$N$67,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2975.8876426665151},{"$f":"+IF(K$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(K$2,RT1SC!$L$44:$N$67,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2346.3729490255218},{"$f":"+IF(L$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(L$2,RT1SC!$L$44:$N$67,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2671.6180684503397},{"$f":"+IF(M$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(M$2,RT1SC!$L$44:$N$67,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1977.9775350956902},{"$f":"+IF(N$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(N$2,RT1SC!$L$44:$N$67,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2837.1324280365661},{"$f":"+IF(O$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(O$2,RT1SC!$L$44:$N$67,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2230.1497691537434},{"$f":"+IF(P$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(P$2,RT1SC!$L$44:$N$67,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2150.8487710610575},{"$f":"+IF(Q$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(Q$2,RT1SC!$L$44:$N$67,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1571.7741019292343},{"$f":"+IF(R$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(R$2,RT1SC!$L$44:$N$67,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2794.2945289535951},{"$f":"+IF(S$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(S$2,RT1SC!$L$44:$N$67,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2203.1937632134118},{"$f":"+IF(T$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(T$2,RT1SC!$L$44:$N$67,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2497.6701985394807},{"$f":"+IF(U$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(U$2,RT1SC!$L$44:$N$67,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1998.136158831584},{"$f":"+IF(V$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(V$2,RT1SC!$L$44:$N$67,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2458.2345993498384},{"$f":"+IF(W$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(W$2,RT1SC!$L$44:$N$67,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1938.2234341027572},{"$f":"+IF(X$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(X$2,RT1SC!$L$44:$N$67,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2390.9842750700582},{"$f":"+IF(Y$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(Y$2,RT1SC!$L$44:$N$67,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1804.5640790422424},{"$f":"+IF(Z$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(Z$2,RT1SC!$L$44:$N$67,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2103.4858058584214},{"$f":"+IF(AA$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(AA$2,RT1SC!$L$44:$N$67,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1760.0060466820785},{"$f":"+IF(AB$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(AB$2,RT1SC!$L$44:$N$67,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2080.3739509045959},{"$f":"+IF(AC$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(AC$2,RT1SC!$L$44:$N$67,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1570.0225892173892},{"$f":"+IF(AD$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(AD$2,RT1SC!$L$44:$N$67,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2654.6696862623003},{"$f":"+IF(AE$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(AE$2,RT1SC!$L$44:$N$67,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2130.3724232254963},{"$f":"+IF(AF$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(AF$2,RT1SC!$L$44:$N$67,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2763.575421126},{"$f":"+IF(AG$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(AG$2,RT1SC!$L$44:$N$67,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2376.6748621683601},{"$f":"+IF(AH$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(AH$2,RT1SC!$L$44:$N$67,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2975.8876426665151},{"$f":"+IF(AI$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(AI$2,RT1SC!$L$44:$N$67,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2346.3729490255218},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(AJ$2,RT1SC!$L$44:$N$67,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2572.7360162967398},{"$f":"+IF(AK$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(AK$2,RT1SC!$L$44:$N$67,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1928.5365090188898},{"$f":"+IF(AL$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(AL$2,RT1SC!$L$44:$N$67,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2837.1324280365661},{"$f":"+IF(AM$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(AM$2,RT1SC!$L$44:$N$67,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2230.1497691537434},{"$f":"+IF(AN$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(AN$2,RT1SC!$L$44:$N$67,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2150.8487710610575},{"$f":"+IF(AO$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(AO$2,RT1SC!$L$44:$N$67,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1571.7741019292343},{"$f":"+IF(AP$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(AP$2,RT1SC!$L$44:$N$67,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2794.2945289535951},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(AQ$2,RT1SC!$L$44:$N$67,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2203.1937632134118},{"$f":"+IF(AR$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(AR$2,RT1SC!$L$44:$N$67,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2497.6701985394807},{"$f":"+IF(AS$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(AS$2,RT1SC!$L$44:$N$67,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1998.136158831584},{"$f":"+IF(AT$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(AT$2,RT1SC!$L$44:$N$67,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2458.2345993498384},{"$f":"+IF(AU$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(AU$2,RT1SC!$L$44:$N$67,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1938.2234341027572},{"$f":"+IF(AV$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(AV$2,RT1SC!$L$44:$N$67,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2390.9842750700582},{"$f":"+IF(AW$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(AW$2,RT1SC!$L$44:$N$67,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1804.5640790422424},{"$f":"+IF(AX$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(AX$2,RT1SC!$L$44:$N$67,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2103.4858058584214},{"$f":"+IF(AY$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(AY$2,RT1SC!$L$44:$N$67,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1760.0060466820785}]
[null,10204,"Idaho Falls Power",{"$f":"+IF(D$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(D$2,RT1SC!$L$44:$N$67,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8271.1241255982986},{"$f":"+IF(E$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(E$2,RT1SC!$L$44:$N$67,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6242.0757142069097},{"$f":"+IF(F$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(F$2,RT1SC!$L$44:$N$67,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10554.4017593525},{"$f":"+IF(G$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(G$2,RT1SC!$L$44:$N$67,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8469.9074118803819},{"$f":"+IF(H$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(H$2,RT1SC!$L$44:$N$67,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10987.38778605},{"$f":"+IF(I$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(I$2,RT1SC!$L$44:$N$67,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9449.1534960030003},{"$f":"+IF(J$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(J$2,RT1SC!$L$44:$N$67,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11831.495998892959},{"$f":"+IF(K$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(K$2,RT1SC!$L$44:$N$67,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9328.6795375886795},{"$f":"+IF(L$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(L$2,RT1SC!$L$44:$N$67,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10621.784920319498},{"$f":"+IF(M$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(M$2,RT1SC!$L$44:$N$67,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7864.01776628075},{"$f":"+IF(N$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(N$2,RT1SC!$L$44:$N$67,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11279.834792608719},{"$f":"+IF(O$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(O$2,RT1SC!$L$44:$N$67,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8866.6009066900278},{"$f":"+IF(P$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(P$2,RT1SC!$L$44:$N$67,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8551.3170135114797},{"$f":"+IF(Q$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(Q$2,RT1SC!$L$44:$N$67,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6249.0393560276189},{"$f":"+IF(R$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(R$2,RT1SC!$L$44:$N$67,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11109.520421751959},{"$f":"+IF(S$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(S$2,RT1SC!$L$44:$N$67,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8759.4295633044294},{"$f":"+IF(T$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(T$2,RT1SC!$L$44:$N$67,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9930.2052056290013},{"$f":"+IF(U$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(U$2,RT1SC!$L$44:$N$67,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7944.1641645031996},{"$f":"+IF(V$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(V$2,RT1SC!$L$44:$N$67,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9773.4176551393193},{"$f":"+IF(W$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(W$2,RT1SC!$L$44:$N$67,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7705.9639203983097},{"$f":"+IF(X$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(X$2,RT1SC!$L$44:$N$67,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9506.0446766596888},{"$f":"+IF(Y$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(Y$2,RT1SC!$L$44:$N$67,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7174.5627673641502},{"$f":"+IF(Z$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(Z$2,RT1SC!$L$44:$N$67,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8363.0119426961792},{"$f":"+IF(AA$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(AA$2,RT1SC!$L$44:$N$67,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6997.4095126413195},{"$f":"+IF(AB$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(AB$2,RT1SC!$L$44:$N$67,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8279.4011618926779},{"$f":"+IF(AC$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(AC$2,RT1SC!$L$44:$N$67,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6248.3222517336353},{"$f":"+IF(AD$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(AD$2,RT1SC!$L$44:$N$67,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10564.963705359},{"$f":"+IF(AE$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(AE$2,RT1SC!$L$44:$N$67,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8478.3833735505978},{"$f":"+IF(AF$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(AF$2,RT1SC!$L$44:$N$67,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10998.383027579999},{"$f":"+IF(AG$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(AG$2,RT1SC!$L$44:$N$67,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9458.6094037187995},{"$f":"+IF(AH$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(AH$2,RT1SC!$L$44:$N$67,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11843.335952001215},{"$f":"+IF(AI$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(AI$2,RT1SC!$L$44:$N$67,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9338.014885231727},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(AJ$2,RT1SC!$L$44:$N$67,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10238.8868853642},{"$f":"+IF(AK$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(AK$2,RT1SC!$L$44:$N$67,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7675.1236990736988},{"$f":"+IF(AL$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(AL$2,RT1SC!$L$44:$N$67,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11291.122690185312},{"$f":"+IF(AM$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(AM$2,RT1SC!$L$44:$N$67,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8875.4738454100898},{"$f":"+IF(AN$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(AN$2,RT1SC!$L$44:$N$67,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8559.8744429746075},{"$f":"+IF(AO$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(AO$2,RT1SC!$L$44:$N$67,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6255.292862173751},{"$f":"+IF(AP$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(AP$2,RT1SC!$L$44:$N$67,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11120.637883217614},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(AQ$2,RT1SC!$L$44:$N$67,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8768.1952540754282},{"$f":"+IF(AR$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(AR$2,RT1SC!$L$44:$N$67,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9940.1425089084023},{"$f":"+IF(AS$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(AS$2,RT1SC!$L$44:$N$67,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7952.11400712672},{"$f":"+IF(AT$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(AT$2,RT1SC!$L$44:$N$67,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9783.198058797072},{"$f":"+IF(AU$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(AU$2,RT1SC!$L$44:$N$67,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7713.6753925130761},{"$f":"+IF(AV$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(AV$2,RT1SC!$L$44:$N$67,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9515.5575162217501},{"$f":"+IF(AW$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(AW$2,RT1SC!$L$44:$N$67,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7181.7424584823129},{"$f":"+IF(AX$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(AX$2,RT1SC!$L$44:$N$67,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8371.3809324887279},{"$f":"+IF(AY$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(AY$2,RT1SC!$L$44:$N$67,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7004.4119238762714}]
[null,10242,"Lost River Elec Coop",{"$f":"+IF(D$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(D$2,RT1SC!$L$44:$N$67,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3189.4968143515157},{"$f":"+IF(E$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(E$2,RT1SC!$L$44:$N$67,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2407.0586177986729},{"$f":"+IF(F$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(F$2,RT1SC!$L$44:$N$67,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4069.9704511333002},{"$f":"+IF(G$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(G$2,RT1SC!$L$44:$N$67,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3266.1512870344736},{"$f":"+IF(H$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(H$2,RT1SC!$L$44:$N$67,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4236.9377861459998},{"$f":"+IF(I$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(I$2,RT1SC!$L$44:$N$67,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3643.76649608556},{"$f":"+IF(J$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(J$2,RT1SC!$L$44:$N$67,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4562.4413591728189},{"$f":"+IF(K$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(K$2,RT1SC!$L$44:$N$67,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3597.3095331939539},{"$f":"+IF(L$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(L$2,RT1SC!$L$44:$N$67,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4095.9546310321398},{"$f":"+IF(M$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(M$2,RT1SC!$L$44:$N$67,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3032.5091526469901},{"$f":"+IF(N$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(N$2,RT1SC!$L$44:$N$67,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4349.7107032998947},{"$f":"+IF(O$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(O$2,RT1SC!$L$44:$N$67,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3419.1235576419845},{"$f":"+IF(P$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(P$2,RT1SC!$L$44:$N$67,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3297.5443191202094},{"$f":"+IF(Q$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(Q$2,RT1SC!$L$44:$N$67,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2409.7439255109221},{"$f":"+IF(R$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(R$2,RT1SC!$L$44:$N$67,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4284.0343653514992},{"$f":"+IF(S$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(S$2,RT1SC!$L$44:$N$67,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3377.7963265271437},{"$f":"+IF(T$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(T$2,RT1SC!$L$44:$N$67,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3829.2688379790807},{"$f":"+IF(U$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(U$2,RT1SC!$L$44:$N$67,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3063.4150703832638},{"$f":"+IF(V$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(V$2,RT1SC!$L$44:$N$67,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3768.8086894886064},{"$f":"+IF(W$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(W$2,RT1SC!$L$44:$N$67,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2971.5606974814013},{"$f":"+IF(X$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(X$2,RT1SC!$L$44:$N$67,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3665.7047763862538},{"$f":"+IF(Y$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(Y$2,RT1SC!$L$44:$N$67,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2766.6426888760629},{"$f":"+IF(Z$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(Z$2,RT1SC!$L$44:$N$67,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3224.9304380598533},{"$f":"+IF(AA$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(AA$2,RT1SC!$L$44:$N$67,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2698.3291521656465},{"$f":"+IF(AB$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(AB$2,RT1SC!$L$44:$N$67,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3189.4968143515157},{"$f":"+IF(AC$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(AC$2,RT1SC!$L$44:$N$67,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2407.0586177986729},{"$f":"+IF(AD$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(AD$2,RT1SC!$L$44:$N$67,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4069.9704511333002},{"$f":"+IF(AE$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(AE$2,RT1SC!$L$44:$N$67,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3266.1512870344736},{"$f":"+IF(AF$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(AF$2,RT1SC!$L$44:$N$67,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4236.9377861459998},{"$f":"+IF(AG$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(AG$2,RT1SC!$L$44:$N$67,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3643.76649608556},{"$f":"+IF(AH$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(AH$2,RT1SC!$L$44:$N$67,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4562.4413591728189},{"$f":"+IF(AI$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(AI$2,RT1SC!$L$44:$N$67,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3597.3095331939539},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(AJ$2,RT1SC!$L$44:$N$67,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3944.3549678065401},{"$f":"+IF(AK$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(AK$2,RT1SC!$L$44:$N$67,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2956.70932103419},{"$f":"+IF(AL$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(AL$2,RT1SC!$L$44:$N$67,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4349.7107032998947},{"$f":"+IF(AM$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(AM$2,RT1SC!$L$44:$N$67,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3419.1235576419845},{"$f":"+IF(AN$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(AN$2,RT1SC!$L$44:$N$67,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3297.5443191202094},{"$f":"+IF(AO$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(AO$2,RT1SC!$L$44:$N$67,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2409.7439255109221},{"$f":"+IF(AP$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(AP$2,RT1SC!$L$44:$N$67,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4284.0343653514992},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(AQ$2,RT1SC!$L$44:$N$67,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3377.7963265271437},{"$f":"+IF(AR$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(AR$2,RT1SC!$L$44:$N$67,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3829.2688379790807},{"$f":"+IF(AS$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(AS$2,RT1SC!$L$44:$N$67,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3063.4150703832638},{"$f":"+IF(AT$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(AT$2,RT1SC!$L$44:$N$67,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3768.8086894886064},{"$f":"+IF(AU$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(AU$2,RT1SC!$L$44:$N$67,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2971.5606974814013},{"$f":"+IF(AV$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(AV$2,RT1SC!$L$44:$N$67,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3665.7047763862538},{"$f":"+IF(AW$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(AW$2,RT1SC!$L$44:$N$67,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2766.6426888760629},{"$f":"+IF(AX$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(AX$2,RT1SC!$L$44:$N$67,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3224.9304380598533},{"$f":"+IF(AY$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(AY$2,RT1SC!$L$44:$N$67,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2698.3291521656465}]
[null,10278,"Northern Lights",{"$f":"+IF(D$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(D$2,RT1SC!$L$44:$N$67,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":12028.898603246818},{"$f":"+IF(E$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(E$2,RT1SC!$L$44:$N$67,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9078.0037513405132},{"$f":"+IF(F$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(F$2,RT1SC!$L$44:$N$67,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":15349.525246303501},{"$f":"+IF(G$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(G$2,RT1SC!$L$44:$N$67,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":12317.994010158562},{"$f":"+IF(H$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(H$2,RT1SC!$L$44:$N$67,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":15979.22744067},{"$f":"+IF(I$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(I$2,RT1SC!$L$44:$N$67,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":13742.1355989762},{"$f":"+IF(J$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(J$2,RT1SC!$L$44:$N$67,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":17206.834710041185},{"$f":"+IF(K$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(K$2,RT1SC!$L$44:$N$67,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":13566.927367532473},{"$f":"+IF(L$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(L$2,RT1SC!$L$44:$N$67,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":15447.522229365299},{"$f":"+IF(M$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(M$2,RT1SC!$L$44:$N$67,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11436.833843656052},{"$f":"+IF(N$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(N$2,RT1SC!$L$44:$N$67,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":16404.540292381487},{"$f":"+IF(O$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(O$2,RT1SC!$L$44:$N$67,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":12894.91508559795},{"$f":"+IF(P$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(P$2,RT1SC!$L$44:$N$67,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":12436.389989771591},{"$f":"+IF(Q$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(Q$2,RT1SC!$L$44:$N$67,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9088.1311463715465},{"$f":"+IF(R$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(R$2,RT1SC!$L$44:$N$67,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":16156.847927159783},{"$f":"+IF(S$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(S$2,RT1SC!$L$44:$N$67,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":12739.053173337523},{"$f":"+IF(T$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(T$2,RT1SC!$L$44:$N$67,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":14441.740894476603},{"$f":"+IF(U$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(U$2,RT1SC!$L$44:$N$67,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11553.39271558128},{"$f":"+IF(V$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(V$2,RT1SC!$L$44:$N$67,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":14213.720915758728},{"$f":"+IF(W$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(W$2,RT1SC!$L$44:$N$67,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11206.972260502074},{"$f":"+IF(X$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(X$2,RT1SC!$L$44:$N$67,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":13824.873837835457},{"$f":"+IF(Y$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(Y$2,RT1SC!$L$44:$N$67,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10434.142535010078},{"$f":"+IF(Z$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(Z$2,RT1SC!$L$44:$N$67,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":12162.533308512971},{"$f":"+IF(AA$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(AA$2,RT1SC!$L$44:$N$67,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10176.504213309528},{"$f":"+IF(AB$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(AB$2,RT1SC!$L$44:$N$67,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":12028.898603246818},{"$f":"+IF(AC$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(AC$2,RT1SC!$L$44:$N$67,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9078.0037513405132},{"$f":"+IF(AD$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(AD$2,RT1SC!$L$44:$N$67,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":15349.525246303501},{"$f":"+IF(AE$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(AE$2,RT1SC!$L$44:$N$67,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":12317.994010158562},{"$f":"+IF(AF$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(AF$2,RT1SC!$L$44:$N$67,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":15979.22744067},{"$f":"+IF(AG$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(AG$2,RT1SC!$L$44:$N$67,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":13742.1355989762},{"$f":"+IF(AH$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(AH$2,RT1SC!$L$44:$N$67,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":17206.834710041185},{"$f":"+IF(AI$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(AI$2,RT1SC!$L$44:$N$67,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":13566.927367532473},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(AJ$2,RT1SC!$L$44:$N$67,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":14875.7778184533},{"$f":"+IF(AK$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(AK$2,RT1SC!$L$44:$N$67,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11150.961638200049},{"$f":"+IF(AL$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(AL$2,RT1SC!$L$44:$N$67,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":16404.540292381487},{"$f":"+IF(AM$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(AM$2,RT1SC!$L$44:$N$67,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":12894.91508559795},{"$f":"+IF(AN$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(AN$2,RT1SC!$L$44:$N$67,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":12436.389989771591},{"$f":"+IF(AO$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(AO$2,RT1SC!$L$44:$N$67,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9088.1311463715465},{"$f":"+IF(AP$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(AP$2,RT1SC!$L$44:$N$67,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":16156.847927159783},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(AQ$2,RT1SC!$L$44:$N$67,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":12739.053173337523},{"$f":"+IF(AR$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(AR$2,RT1SC!$L$44:$N$67,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":14441.740894476603},{"$f":"+IF(AS$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(AS$2,RT1SC!$L$44:$N$67,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11553.39271558128},{"$f":"+IF(AT$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(AT$2,RT1SC!$L$44:$N$67,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":14213.720915758728},{"$f":"+IF(AU$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(AU$2,RT1SC!$L$44:$N$67,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11206.972260502074},{"$f":"+IF(AV$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(AV$2,RT1SC!$L$44:$N$67,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":13824.873837835457},{"$f":"+IF(AW$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(AW$2,RT1SC!$L$44:$N$67,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10434.142535010078},{"$f":"+IF(AX$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(AX$2,RT1SC!$L$44:$N$67,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":12162.533308512971},{"$f":"+IF(AY$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(AY$2,RT1SC!$L$44:$N$67,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10176.504213309528}]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"+IF(D$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(D$2,RT1SC!$L$44:$N$67,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(E$2,RT1SC!$L$44:$N$67,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(F$2,RT1SC!$L$44:$N$67,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(G$2,RT1SC!$L$44:$N$67,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(H$2,RT1SC!$L$44:$N$67,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(I$2,RT1SC!$L$44:$N$67,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(J$2,RT1SC!$L$44:$N$67,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(K$2,RT1SC!$L$44:$N$67,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(L$2,RT1SC!$L$44:$N$67,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(M$2,RT1SC!$L$44:$N$67,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(N$2,RT1SC!$L$44:$N$67,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(O$2,RT1SC!$L$44:$N$67,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(P$2,RT1SC!$L$44:$N$67,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(Q$2,RT1SC!$L$44:$N$67,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(R$2,RT1SC!$L$44:$N$67,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(S$2,RT1SC!$L$44:$N$67,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(T$2,RT1SC!$L$44:$N$67,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(U$2,RT1SC!$L$44:$N$67,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(V$2,RT1SC!$L$44:$N$67,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(W$2,RT1SC!$L$44:$N$67,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(X$2,RT1SC!$L$44:$N$67,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(Y$2,RT1SC!$L$44:$N$67,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(Z$2,RT1SC!$L$44:$N$67,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(AA$2,RT1SC!$L$44:$N$67,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(AB$2,RT1SC!$L$44:$N$67,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(AC$2,RT1SC!$L$44:$N$67,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(AD$2,RT1SC!$L$44:$N$67,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(AE$2,RT1SC!$L$44:$N$67,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(AF$2,RT1SC!$L$44:$N$67,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(AG$2,RT1SC!$L$44:$N$67,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(AH$2,RT1SC!$L$44:$N$67,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(AI$2,RT1SC!$L$44:$N$67,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(AJ$2,RT1SC!$L$44:$N$67,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(AK$2,RT1SC!$L$44:$N$67,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(AL$2,RT1SC!$L$44:$N$67,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(AM$2,RT1SC!$L$44:$N$67,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(AN$2,RT1SC!$L$44:$N$67,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(AO$2,RT1SC!$L$44:$N$67,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(AP$2,RT1SC!$L$44:$N$67,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(AQ$2,RT1SC!$L$44:$N$67,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(AR$2,RT1SC!$L$44:$N$67,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(AS$2,RT1SC!$L$44:$N$67,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(AT$2,RT1SC!$L$44:$N$67,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(AU$2,RT1SC!$L$44:$N$67,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(AV$2,RT1SC!$L$44:$N$67,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(AW$2,RT1SC!$L$44:$N$67,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(AX$2,RT1SC!$L$44:$N$67,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(AY$2,RT1SC!$L$44:$N$67,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":0}]
[null,10352,"Skamania County PUD #1",{"$f":"+IF(D$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(D$2,RT1SC!$L$44:$N$67,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5325.6816385553593},{"$f":"+IF(E$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(E$2,RT1SC!$L$44:$N$67,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4019.2007171962719},{"$f":"+IF(F$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(F$2,RT1SC!$L$44:$N$67,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6795.8578304680004},{"$f":"+IF(G$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(G$2,RT1SC!$L$44:$N$67,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5453.6759089505713},{"$f":"+IF(H$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(H$2,RT1SC!$L$44:$N$67,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7074.6525501600008},{"$f":"+IF(I$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(I$2,RT1SC!$L$44:$N$67,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6084.2011931376001},{"$f":"+IF(J$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(J$2,RT1SC!$L$44:$N$67,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7618.1641142264325},{"$f":"+IF(K$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(K$2,RT1SC!$L$44:$N$67,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6006.6293977554569},{"$f":"+IF(L$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(L$2,RT1SC!$L$44:$N$67,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6839.2450723543998},{"$f":"+IF(M$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(M$2,RT1SC!$L$44:$N$67,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5063.5505388604006},{"$f":"+IF(N$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(N$2,RT1SC!$L$44:$N$67,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7262.9558121386244},{"$f":"+IF(O$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(O$2,RT1SC!$L$44:$N$67,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5709.102285022429},{"$f":"+IF(P$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(P$2,RT1SC!$L$44:$N$67,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5506.0946145612161},{"$f":"+IF(Q$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(Q$2,RT1SC!$L$44:$N$67,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4023.6845260255041},{"$f":"+IF(R$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(R$2,RT1SC!$L$44:$N$67,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7153.2923487592316},{"$f":"+IF(S$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(S$2,RT1SC!$L$44:$N$67,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5640.0958903678566},{"$f":"+IF(T$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(T$2,RT1SC!$L$44:$N$67,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6393.9448529168021},{"$f":"+IF(U$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(U$2,RT1SC!$L$44:$N$67,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5115.1558823334399},{"$f":"+IF(V$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(V$2,RT1SC!$L$44:$N$67,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6292.9911535021447},{"$f":"+IF(W$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(W$2,RT1SC!$L$44:$N$67,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4961.7814864151524},{"$f":"+IF(X$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(X$2,RT1SC!$L$44:$N$67,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6120.8327696462102},{"$f":"+IF(Y$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(Y$2,RT1SC!$L$44:$N$67,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4619.6183994579178},{"$f":"+IF(Z$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(Z$2,RT1SC!$L$44:$N$67,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5384.8471465194561},{"$f":"+IF(AA$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(AA$2,RT1SC!$L$44:$N$67,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4505.551457460544},{"$f":"+IF(AB$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(AB$2,RT1SC!$L$44:$N$67,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5325.6816385553593},{"$f":"+IF(AC$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(AC$2,RT1SC!$L$44:$N$67,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4019.2007171962719},{"$f":"+IF(AD$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(AD$2,RT1SC!$L$44:$N$67,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6795.8578304680004},{"$f":"+IF(AE$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(AE$2,RT1SC!$L$44:$N$67,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5453.6759089505713},{"$f":"+IF(AF$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(AF$2,RT1SC!$L$44:$N$67,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7074.6525501600008},{"$f":"+IF(AG$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(AG$2,RT1SC!$L$44:$N$67,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6084.2011931376001},{"$f":"+IF(AH$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(AH$2,RT1SC!$L$44:$N$67,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7618.1641142264325},{"$f":"+IF(AI$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(AI$2,RT1SC!$L$44:$N$67,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6006.6293977554569},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(AJ$2,RT1SC!$L$44:$N$67,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6586.1106157784006},{"$f":"+IF(AK$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(AK$2,RT1SC!$L$44:$N$67,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4936.9833105724001},{"$f":"+IF(AL$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(AL$2,RT1SC!$L$44:$N$67,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7262.9558121386244},{"$f":"+IF(AM$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(AM$2,RT1SC!$L$44:$N$67,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5709.102285022429},{"$f":"+IF(AN$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(AN$2,RT1SC!$L$44:$N$67,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5506.0946145612161},{"$f":"+IF(AO$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(AO$2,RT1SC!$L$44:$N$67,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4023.6845260255041},{"$f":"+IF(AP$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(AP$2,RT1SC!$L$44:$N$67,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7153.2923487592316},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(AQ$2,RT1SC!$L$44:$N$67,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5640.0958903678566},{"$f":"+IF(AR$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(AR$2,RT1SC!$L$44:$N$67,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6393.9448529168021},{"$f":"+IF(AS$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(AS$2,RT1SC!$L$44:$N$67,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5115.1558823334399},{"$f":"+IF(AT$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(AT$2,RT1SC!$L$44:$N$67,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6292.9911535021447},{"$f":"+IF(AU$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(AU$2,RT1SC!$L$44:$N$67,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4961.7814864151524},{"$f":"+IF(AV$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(AV$2,RT1SC!$L$44:$N$67,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6120.8327696462102},{"$f":"+IF(AW$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(AW$2,RT1SC!$L$44:$N$67,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4619.6183994579178},{"$f":"+IF(AX$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(AX$2,RT1SC!$L$44:$N$67,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5384.8471465194561},{"$f":"+IF(AY$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(AY$2,RT1SC!$L$44:$N$67,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4505.551457460544}]
[null,10379,"Steilacoom, Town of",{"$f":"+IF(D$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(D$2,RT1SC!$L$44:$N$67,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1524.1571119222599},{"$f":"+IF(E$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(E$2,RT1SC!$L$44:$N$67,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1150.2552674214019},{"$f":"+IF(F$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(F$2,RT1SC!$L$44:$N$67,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1944.9069146255001},{"$f":"+IF(G$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(G$2,RT1SC!$L$44:$N$67,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1560.7877989869639},{"$f":"+IF(H$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(H$2,RT1SC!$L$44:$N$67,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2024.69519031},{"$f":"+IF(I$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(I$2,RT1SC!$L$44:$N$67,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1741.2378636666001},{"$f":"+IF(J$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(J$2,RT1SC!$L$44:$N$67,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2180.2427937917118},{"$f":"+IF(K$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(K$2,RT1SC!$L$44:$N$67,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1719.037587412696},{"$f":"+IF(L$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(L$2,RT1SC!$L$44:$N$67,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1957.3239116928999},{"$f":"+IF(M$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(M$2,RT1SC!$L$44:$N$67,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1449.1377985326501},{"$f":"+IF(N$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(N$2,RT1SC!$L$44:$N$67,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2078.5857108895839},{"$f":"+IF(O$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(O$2,RT1SC!$L$44:$N$67,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1633.8882871656108},{"$f":"+IF(P$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(P$2,RT1SC!$L$44:$N$67,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1575.7895111388559},{"$f":"+IF(Q$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(Q$2,RT1SC!$L$44:$N$67,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1151.538488909164},{"$f":"+IF(R$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(R$2,RT1SC!$L$44:$N$67,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2047.2011184615119},{"$f":"+IF(S$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(S$2,RT1SC!$L$44:$N$67,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1614.139343402346},{"$f":"+IF(T$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(T$2,RT1SC!$L$44:$N$67,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1829.8834181638003},{"$f":"+IF(U$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(U$2,RT1SC!$L$44:$N$67,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1463.90673453104},{"$f":"+IF(V$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(V$2,RT1SC!$L$44:$N$67,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1800.991473548904},{"$f":"+IF(W$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(W$2,RT1SC!$L$44:$N$67,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1420.0125079904822},{"$f":"+IF(X$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(X$2,RT1SC!$L$44:$N$67,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1751.7214564995481},{"$f":"+IF(Y$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(Y$2,RT1SC!$L$44:$N$67,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1322.0888359016999},{"$f":"+IF(Z$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(Z$2,RT1SC!$L$44:$N$67,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1541.0896917991959},{"$f":"+IF(AA$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(AA$2,RT1SC!$L$44:$N$67,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1289.444011693304},{"$f":"+IF(AB$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(AB$2,RT1SC!$L$44:$N$67,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1531.2517144602998},{"$f":"+IF(AC$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(AC$2,RT1SC!$L$44:$N$67,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1155.6094424443099},{"$f":"+IF(AD$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(AD$2,RT1SC!$L$44:$N$67,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1953.9600112025},{"$f":"+IF(AE$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(AE$2,RT1SC!$L$44:$N$67,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1568.0529089900065},{"$f":"+IF(AF$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(AF$2,RT1SC!$L$44:$N$67,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2034.1196830499998},{"$f":"+IF(AG$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(AG$2,RT1SC!$L$44:$N$67,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1749.342927423},{"$f":"+IF(AH$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(AH$2,RT1SC!$L$44:$N$67,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2190.3913250273599},{"$f":"+IF(AI$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(AI$2,RT1SC!$L$44:$N$67,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1727.03931396388},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(AJ$2,RT1SC!$L$44:$N$67,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1893.6530300694999},{"$f":"+IF(AK$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(AK$2,RT1SC!$L$44:$N$67,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1419.4923150957497},{"$f":"+IF(AL$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(AL$2,RT1SC!$L$44:$N$67,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2088.2610516695199},{"$f":"+IF(AM$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(AM$2,RT1SC!$L$44:$N$67,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1641.4936632113777},{"$f":"+IF(AN$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(AN$2,RT1SC!$L$44:$N$67,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1583.1244506786798},{"$f":"+IF(AO$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(AO$2,RT1SC!$L$44:$N$67,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1156.8986370344198},{"$f":"+IF(AP$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(AP$2,RT1SC!$L$44:$N$67,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2056.7303711463596},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(AQ$2,RT1SC!$L$44:$N$67,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1621.65279263463},{"$f":"+IF(AR$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(AR$2,RT1SC!$L$44:$N$67,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1838.4011066890002},{"$f":"+IF(AS$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(AS$2,RT1SC!$L$44:$N$67,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1470.7208853512},{"$f":"+IF(AT$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(AT$2,RT1SC!$L$44:$N$67,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1809.37467668412},{"$f":"+IF(AU$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(AU$2,RT1SC!$L$44:$N$67,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1426.6223412317099},{"$f":"+IF(AV$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(AV$2,RT1SC!$L$44:$N$67,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1759.8753189813149},{"$f":"+IF(AW$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(AW$2,RT1SC!$L$44:$N$67,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1328.2428568601249},{"$f":"+IF(AX$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(AX$2,RT1SC!$L$44:$N$67,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1548.2631116213799},{"$f":"+IF(AY$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(AY$2,RT1SC!$L$44:$N$67,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1295.4460784661201}]
[null,10440,"Wahkiakum County PUD #1",{"$f":"+IF(D$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(D$2,RT1SC!$L$44:$N$67,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1675.7451194850478},{"$f":"+IF(E$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(E$2,RT1SC!$L$44:$N$67,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1264.6561404108695},{"$f":"+IF(F$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(F$2,RT1SC!$L$44:$N$67,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2138.3414114873999},{"$f":"+IF(G$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(G$2,RT1SC!$L$44:$N$67,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1716.0189827186389},{"$f":"+IF(H$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(H$2,RT1SC!$L$44:$N$67,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2226.0651851880002},{"$f":"+IF(I$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(I$2,RT1SC!$L$44:$N$67,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1914.4160592616799},{"$f":"+IF(J$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(J$2,RT1SC!$L$44:$N$67,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2397.0830778600575},{"$f":"+IF(K$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(K$2,RT1SC!$L$44:$N$67,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1890.0078113896609},{"$f":"+IF(L$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(L$2,RT1SC!$L$44:$N$67,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2151.9933651289198},{"$f":"+IF(M$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(M$2,RT1SC!$L$44:$N$67,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1593.2646144922201},{"$f":"+IF(N$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(N$2,RT1SC!$L$44:$N$67,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2285.3154922208832},{"$f":"+IF(O$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(O$2,RT1SC!$L$44:$N$67,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1796.3898220101655},{"$f":"+IF(P$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(P$2,RT1SC!$L$44:$N$67,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1732.5127193064286},{"$f":"+IF(Q$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(Q$2,RT1SC!$L$44:$N$67,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1266.066987185467},{"$f":"+IF(R$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(R$2,RT1SC!$L$44:$N$67,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2250.8094841610973},{"$f":"+IF(S$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(S$2,RT1SC!$L$44:$N$67,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1774.6767086654809},{"$f":"+IF(T$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(T$2,RT1SC!$L$44:$N$67,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2011.8780296522405},{"$f":"+IF(U$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(U$2,RT1SC!$L$44:$N$67,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1609.502423721792},{"$f":"+IF(V$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(V$2,RT1SC!$L$44:$N$67,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1980.1125805380191},{"$f":"+IF(W$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(W$2,RT1SC!$L$44:$N$67,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1561.2426115780536},{"$f":"+IF(X$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(X$2,RT1SC!$L$44:$N$67,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1925.9423181932968},{"$f":"+IF(Y$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(Y$2,RT1SC!$L$44:$N$67,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1453.5797503800534},{"$f":"+IF(Z$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(Z$2,RT1SC!$L$44:$N$67,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1694.3617619998606},{"$f":"+IF(AA$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(AA$2,RT1SC!$L$44:$N$67,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1417.6881717391393},{"$f":"+IF(AB$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(AB$2,RT1SC!$L$44:$N$67,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1675.7451194850478},{"$f":"+IF(AC$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(AC$2,RT1SC!$L$44:$N$67,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1264.6561404108695},{"$f":"+IF(AD$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(AD$2,RT1SC!$L$44:$N$67,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2138.3414114873999},{"$f":"+IF(AE$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(AE$2,RT1SC!$L$44:$N$67,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1716.0189827186389},{"$f":"+IF(AF$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(AF$2,RT1SC!$L$44:$N$67,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2226.0651851880002},{"$f":"+IF(AG$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(AG$2,RT1SC!$L$44:$N$67,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1914.4160592616799},{"$f":"+IF(AH$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(AH$2,RT1SC!$L$44:$N$67,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2397.0830778600575},{"$f":"+IF(AI$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(AI$2,RT1SC!$L$44:$N$67,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1890.0078113896609},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(AJ$2,RT1SC!$L$44:$N$67,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2072.3436866521201},{"$f":"+IF(AK$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(AK$2,RT1SC!$L$44:$N$67,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1553.4397752538198},{"$f":"+IF(AL$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(AL$2,RT1SC!$L$44:$N$67,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2285.3154922208832},{"$f":"+IF(AM$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(AM$2,RT1SC!$L$44:$N$67,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1796.3898220101655},{"$f":"+IF(AN$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(AN$2,RT1SC!$L$44:$N$67,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1732.5127193064286},{"$f":"+IF(AO$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(AO$2,RT1SC!$L$44:$N$67,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1266.066987185467},{"$f":"+IF(AP$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(AP$2,RT1SC!$L$44:$N$67,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2250.8094841610973},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(AQ$2,RT1SC!$L$44:$N$67,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1774.6767086654809},{"$f":"+IF(AR$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(AR$2,RT1SC!$L$44:$N$67,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2011.8780296522405},{"$f":"+IF(AS$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(AS$2,RT1SC!$L$44:$N$67,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1609.502423721792},{"$f":"+IF(AT$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(AT$2,RT1SC!$L$44:$N$67,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1980.1125805380191},{"$f":"+IF(AU$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(AU$2,RT1SC!$L$44:$N$67,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1561.2426115780536},{"$f":"+IF(AV$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(AV$2,RT1SC!$L$44:$N$67,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1925.9423181932968},{"$f":"+IF(AW$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(AW$2,RT1SC!$L$44:$N$67,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1453.5797503800534},{"$f":"+IF(AX$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(AX$2,RT1SC!$L$44:$N$67,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1694.3617619998606},{"$f":"+IF(AY$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(AY$2,RT1SC!$L$44:$N$67,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1417.6881717391393}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"+IF(D$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(D$2,RT1SC!$L$44:$N$67,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5594.330587995807},{"$f":"+IF(E$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(E$2,RT1SC!$L$44:$N$67,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4221.9454780637216},{"$f":"+IF(F$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(F$2,RT1SC!$L$44:$N$67,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7138.6684208504003},{"$f":"+IF(G$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(G$2,RT1SC!$L$44:$N$67,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5728.7814077324465},{"$f":"+IF(H$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(H$2,RT1SC!$L$44:$N$67,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7431.5266752479993},{"$f":"+IF(I$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(I$2,RT1SC!$L$44:$N$67,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6391.1129407132794},{"$f":"+IF(J$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(J$2,RT1SC!$L$44:$N$67,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8002.4551636829683},{"$f":"+IF(K$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(K$2,RT1SC!$L$44:$N$67,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6309.6281098269565},{"$f":"+IF(L$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(L$2,RT1SC!$L$44:$N$67,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7184.2442909243191},{"$f":"+IF(M$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(M$2,RT1SC!$L$44:$N$67,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5318.9765340711201},{"$f":"+IF(N$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(N$2,RT1SC!$L$44:$N$67,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7629.3287163388668},{"$f":"+IF(O$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(O$2,RT1SC!$L$44:$N$67,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5997.0925246221386},{"$f":"+IF(P$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(P$2,RT1SC!$L$44:$N$67,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5783.844325135884},{"$f":"+IF(Q$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(Q$2,RT1SC!$L$44:$N$67,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4226.6554683685308},{"$f":"+IF(R$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(R$2,RT1SC!$L$44:$N$67,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7514.1333837588081},{"$f":"+IF(S$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(S$2,RT1SC!$L$44:$N$67,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5924.6051679636766},{"$f":"+IF(T$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(T$2,RT1SC!$L$44:$N$67,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6716.4813250710413},{"$f":"+IF(U$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(U$2,RT1SC!$L$44:$N$67,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5373.1850600568314},{"$f":"+IF(V$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(V$2,RT1SC!$L$44:$N$67,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6610.4351122223225},{"$f":"+IF(W$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(W$2,RT1SC!$L$44:$N$67,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5212.0738384829856},{"$f":"+IF(X$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(X$2,RT1SC!$L$44:$N$67,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6429.5923622891096},{"$f":"+IF(Y$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(Y$2,RT1SC!$L$44:$N$67,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4852.6506597502885},{"$f":"+IF(Z$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(Z$2,RT1SC!$L$44:$N$67,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5656.4806437861562},{"$f":"+IF(AA$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(AA$2,RT1SC!$L$44:$N$67,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4732.829719257843},{"$f":"+IF(AB$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(AB$2,RT1SC!$L$44:$N$67,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5684.6685269801837},{"$f":"+IF(AC$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(AC$2,RT1SC!$L$44:$N$67,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4290.1219733554171},{"$f":"+IF(AD$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(AD$2,RT1SC!$L$44:$N$67,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7253.9445172642008},{"$f":"+IF(AE$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(AE$2,RT1SC!$L$44:$N$67,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5821.2904751045226},{"$f":"+IF(AF$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(AF$2,RT1SC!$L$44:$N$67,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7551.5318828040008},{"$f":"+IF(AG$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(AG$2,RT1SC!$L$44:$N$67,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6494.3174192114411},{"$f":"+IF(AH$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(AH$2,RT1SC!$L$44:$N$67,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8131.6797947502209},{"$f":"+IF(AI$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(AI$2,RT1SC!$L$44:$N$67,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6411.516761245367},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(AJ$2,RT1SC!$L$44:$N$67,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7030.0589246039608},{"$f":"+IF(AK$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(AK$2,RT1SC!$L$44:$N$67,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5269.7693081500602},{"$f":"+IF(AL$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(AL$2,RT1SC!$L$44:$N$67,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7752.5280556033858},{"$f":"+IF(AM$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(AM$2,RT1SC!$L$44:$N$67,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6093.9343129382396},{"$f":"+IF(AN$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(AN$2,RT1SC!$L$44:$N$67,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5877.2425552763107},{"$f":"+IF(AO$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(AO$2,RT1SC!$L$44:$N$67,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4294.9080211634573},{"$f":"+IF(AP$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(AP$2,RT1SC!$L$44:$N$67,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7635.4725346125406},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(AQ$2,RT1SC!$L$44:$N$67,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6020.2764215214274},{"$f":"+IF(AR$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(AR$2,RT1SC!$L$44:$N$67,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6824.9398922919218},{"$f":"+IF(AS$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(AS$2,RT1SC!$L$44:$N$67,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5459.9519138335363},{"$f":"+IF(AT$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(AT$2,RT1SC!$L$44:$N$67,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6717.1812321440739},{"$f":"+IF(AU$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(AU$2,RT1SC!$L$44:$N$67,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5296.2390484212892},{"$f":"+IF(AV$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(AV$2,RT1SC!$L$44:$N$67,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6533.4182112236067},{"$f":"+IF(AW$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(AW$2,RT1SC!$L$44:$N$67,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4931.0118599542375},{"$f":"+IF(AX$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(AX$2,RT1SC!$L$44:$N$67,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5747.8221895219667},{"$f":"+IF(AY$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(AY$2,RT1SC!$L$44:$N$67,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4809.2560361650339}]
[null,11680,"Weiser, City of",{"$f":"+IF(D$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(D$2,RT1SC!$L$44:$N$67,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2118.6848046100117},{"$f":"+IF(E$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(E$2,RT1SC!$L$44:$N$67,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1598.9351343410924},{"$f":"+IF(F$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(F$2,RT1SC!$L$44:$N$67,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2703.5564077781005},{"$f":"+IF(G$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(G$2,RT1SC!$L$44:$N$67,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2169.6040172419257},{"$f":"+IF(H$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(H$2,RT1SC!$L$44:$N$67,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2814.4676819220003},{"$f":"+IF(I$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(I$2,RT1SC!$L$44:$N$67,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2420.4422064529203},{"$f":"+IF(J$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(J$2,RT1SC!$L$44:$N$67,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3030.6897113390146},{"$f":"+IF(K$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(K$2,RT1SC!$L$44:$N$67,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2389.5822724019154},{"$f":"+IF(L$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(L$2,RT1SC!$L$44:$N$67,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2720.8169006759799},{"$f":"+IF(M$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(M$2,RT1SC!$L$44:$N$67,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2014.4027210324302},{"$f":"+IF(N$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(N$2,RT1SC!$L$44:$N$67,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2889.3792682482208},{"$f":"+IF(O$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(O$2,RT1SC!$L$44:$N$67,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2271.2187998008853},{"$f":"+IF(P$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(P$2,RT1SC!$L$44:$N$67,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2190.4574445761073},{"$f":"+IF(Q$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(Q$2,RT1SC!$L$44:$N$67,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1600.7189018056167},{"$f":"+IF(R$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(R$2,RT1SC!$L$44:$N$67,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2845.7524934517742},{"$f":"+IF(S$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(S$2,RT1SC!$L$44:$N$67,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2243.7663890677454},{"$f":"+IF(T$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(T$2,RT1SC!$L$44:$N$67,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2543.6657165755605},{"$f":"+IF(U$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(U$2,RT1SC!$L$44:$N$67,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2034.9325732604482},{"$f":"+IF(V$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(V$2,RT1SC!$L$44:$N$67,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2503.5038962800049},{"$f":"+IF(W$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(W$2,RT1SC!$L$44:$N$67,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1973.9165336053886},{"$f":"+IF(X$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(X$2,RT1SC!$L$44:$N$67,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2435.0151324715985},{"$f":"+IF(Y$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(Y$2,RT1SC!$L$44:$N$67,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1837.7957922177391},{"$f":"+IF(Z$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(Z$2,RT1SC!$L$44:$N$67,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2142.2222728982151},{"$f":"+IF(AA$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(AA$2,RT1SC!$L$44:$N$67,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1792.4172072552849},{"$f":"+IF(AB$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(AB$2,RT1SC!$L$44:$N$67,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2118.6848046100117},{"$f":"+IF(AC$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(AC$2,RT1SC!$L$44:$N$67,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1598.9351343410924},{"$f":"+IF(AD$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(AD$2,RT1SC!$L$44:$N$67,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2703.5564077781005},{"$f":"+IF(AE$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(AE$2,RT1SC!$L$44:$N$67,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2169.6040172419257},{"$f":"+IF(AF$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(AF$2,RT1SC!$L$44:$N$67,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2814.4676819220003},{"$f":"+IF(AG$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(AG$2,RT1SC!$L$44:$N$67,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2420.4422064529203},{"$f":"+IF(AH$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(AH$2,RT1SC!$L$44:$N$67,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3030.6897113390146},{"$f":"+IF(AI$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(AI$2,RT1SC!$L$44:$N$67,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2389.5822724019154},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(AJ$2,RT1SC!$L$44:$N$67,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2620.1138990567802},{"$f":"+IF(AK$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(AK$2,RT1SC!$L$44:$N$67,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1964.0512202228299},{"$f":"+IF(AL$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(AL$2,RT1SC!$L$44:$N$67,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2889.3792682482208},{"$f":"+IF(AM$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(AM$2,RT1SC!$L$44:$N$67,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2271.2187998008853},{"$f":"+IF(AN$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(AN$2,RT1SC!$L$44:$N$67,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2190.4574445761073},{"$f":"+IF(AO$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(AO$2,RT1SC!$L$44:$N$67,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1600.7189018056167},{"$f":"+IF(AP$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(AP$2,RT1SC!$L$44:$N$67,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2845.7524934517742},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(AQ$2,RT1SC!$L$44:$N$67,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2243.7663890677454},{"$f":"+IF(AR$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(AR$2,RT1SC!$L$44:$N$67,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2543.6657165755605},{"$f":"+IF(AS$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(AS$2,RT1SC!$L$44:$N$67,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2034.9325732604482},{"$f":"+IF(AT$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(AT$2,RT1SC!$L$44:$N$67,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2503.5038962800049},{"$f":"+IF(AU$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(AU$2,RT1SC!$L$44:$N$67,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1973.9165336053886},{"$f":"+IF(AV$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(AV$2,RT1SC!$L$44:$N$67,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2435.0151324715985},{"$f":"+IF(AW$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(AW$2,RT1SC!$L$44:$N$67,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1837.7957922177391},{"$f":"+IF(AX$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(AX$2,RT1SC!$L$44:$N$67,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2142.2222728982151},{"$f":"+IF(AY$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(AY$2,RT1SC!$L$44:$N$67,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1792.4172072552849}]
[null,12026,"Jefferson County PUD #1",{"$f":"+IF(D$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(D$2,RT1SC!$L$44:$N$67,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":15124.037203842401},{"$f":"+IF(E$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(E$2,RT1SC!$L$44:$N$67,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11413.85184133451},{"$f":"+IF(F$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(F$2,RT1SC!$L$44:$N$67,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":19299.089512962699},{"$f":"+IF(G$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(G$2,RT1SC!$L$44:$N$67,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":15487.519334152568},{"$f":"+IF(H$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(H$2,RT1SC!$L$44:$N$67,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":20090.819473373998},{"$f":"+IF(I$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(I$2,RT1SC!$L$44:$N$67,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":17278.104747101639},{"$f":"+IF(J$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(J$2,RT1SC!$L$44:$N$67,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":21634.300603779884},{"$f":"+IF(K$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(K$2,RT1SC!$L$44:$N$67,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":17057.813937595678},{"$f":"+IF(L$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(L$2,RT1SC!$L$44:$N$67,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":19422.301958804655},{"$f":"+IF(M$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(M$2,RT1SC!$L$44:$N$67,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":14379.62911242181},{"$f":"+IF(N$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(N$2,RT1SC!$L$44:$N$67,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":20625.568963308233},{"$f":"+IF(O$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(O$2,RT1SC!$L$44:$N$67,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":16212.887141831232},{"$f":"+IF(P$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(P$2,RT1SC!$L$44:$N$67,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":15636.379613012141},{"$f":"+IF(Q$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(Q$2,RT1SC!$L$44:$N$67,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11426.585101816565},{"$f":"+IF(R$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(R$2,RT1SC!$L$44:$N$67,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":20314.143231802802},{"$f":"+IF(S$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(S$2,RT1SC!$L$44:$N$67,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":16016.920625075287},{"$f":"+IF(T$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(T$2,RT1SC!$L$44:$N$67,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":18157.724475070521},{"$f":"+IF(U$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(U$2,RT1SC!$L$44:$N$67,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":14526.179580056416},{"$f":"+IF(V$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(V$2,RT1SC!$L$44:$N$67,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":17871.033003548961},{"$f":"+IF(W$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(W$2,RT1SC!$L$44:$N$67,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":14090.622175875142},{"$f":"+IF(X$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(X$2,RT1SC!$L$44:$N$67,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":17382.132243214211},{"$f":"+IF(Y$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(Y$2,RT1SC!$L$44:$N$67,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":13118.936745139084},{"$f":"+IF(Z$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(Z$2,RT1SC!$L$44:$N$67,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":15292.057262937777},{"$f":"+IF(AA$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(AA$2,RT1SC!$L$44:$N$67,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":12795.005877396721},{"$f":"+IF(AB$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(AB$2,RT1SC!$L$44:$N$67,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":15124.037203842401},{"$f":"+IF(AC$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(AC$2,RT1SC!$L$44:$N$67,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11413.85184133451},{"$f":"+IF(AD$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(AD$2,RT1SC!$L$44:$N$67,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":19299.089512962699},{"$f":"+IF(AE$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(AE$2,RT1SC!$L$44:$N$67,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":15487.519334152568},{"$f":"+IF(AF$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(AF$2,RT1SC!$L$44:$N$67,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":20090.819473373998},{"$f":"+IF(AG$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(AG$2,RT1SC!$L$44:$N$67,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":17278.104747101639},{"$f":"+IF(AH$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(AH$2,RT1SC!$L$44:$N$67,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":21634.300603779884},{"$f":"+IF(AI$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(AI$2,RT1SC!$L$44:$N$67,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":17057.813937595678},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(AJ$2,RT1SC!$L$44:$N$67,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":18703.442815758259},{"$f":"+IF(AK$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(AK$2,RT1SC!$L$44:$N$67,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":14020.199540898608},{"$f":"+IF(AL$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(AL$2,RT1SC!$L$44:$N$67,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":20625.568963308233},{"$f":"+IF(AM$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(AM$2,RT1SC!$L$44:$N$67,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":16212.887141831232},{"$f":"+IF(AN$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(AN$2,RT1SC!$L$44:$N$67,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":15636.379613012141},{"$f":"+IF(AO$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(AO$2,RT1SC!$L$44:$N$67,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11426.585101816565},{"$f":"+IF(AP$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(AP$2,RT1SC!$L$44:$N$67,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":20314.143231802802},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(AQ$2,RT1SC!$L$44:$N$67,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":16016.920625075287},{"$f":"+IF(AR$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(AR$2,RT1SC!$L$44:$N$67,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":18157.724475070521},{"$f":"+IF(AS$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(AS$2,RT1SC!$L$44:$N$67,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":14526.179580056416},{"$f":"+IF(AT$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(AT$2,RT1SC!$L$44:$N$67,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":17871.033003548961},{"$f":"+IF(AU$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(AU$2,RT1SC!$L$44:$N$67,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":14090.622175875142},{"$f":"+IF(AV$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(AV$2,RT1SC!$L$44:$N$67,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":17382.132243214211},{"$f":"+IF(AW$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(AW$2,RT1SC!$L$44:$N$67,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":13118.936745139084},{"$f":"+IF(AX$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(AX$2,RT1SC!$L$44:$N$67,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":15292.057262937777},{"$f":"+IF(AY$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(AY$2,RT1SC!$L$44:$N$67,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":12795.005877396721}]
[null,10298,"PNGC Aggregate",{"$f":"+IF(D$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(D$2,RT1SC!$L$44:$N$67,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":144601.0064965749},{"$f":"+IF(E$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(E$2,RT1SC!$L$44:$N$67,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":109127.90295440704},{"$f":"+IF(F$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(F$2,RT1SC!$L$44:$N$67,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":184518.70558298452},{"$f":"+IF(G$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(G$2,RT1SC!$L$44:$N$67,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":148076.26123034509},{"$f":"+IF(H$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(H$2,RT1SC!$L$44:$N$67,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":192088.44027789001},{"$f":"+IF(I$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(I$2,RT1SC!$L$44:$N$67,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":165196.05863898541},{"$f":"+IF(J$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(J$2,RT1SC!$L$44:$N$67,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":206845.67222310492},{"$f":"+IF(K$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(K$2,RT1SC!$L$44:$N$67,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":163089.85694514043},{"$f":"+IF(L$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(L$2,RT1SC!$L$44:$N$67,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":185696.74048474507},{"$f":"+IF(M$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(M$2,RT1SC!$L$44:$N$67,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":137483.71646265037},{"$f":"+IF(N$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(N$2,RT1SC!$L$44:$N$67,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":197201.18321985888},{"$f":"+IF(O$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(O$2,RT1SC!$L$44:$N$67,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":155011.50700214872},{"$f":"+IF(P$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(P$2,RT1SC!$L$44:$N$67,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":149499.51521076946},{"$f":"+IF(Q$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(Q$2,RT1SC!$L$44:$N$67,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":109249.64573094691},{"$f":"+IF(R$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(R$2,RT1SC!$L$44:$N$67,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":194223.6400137911},{"$f":"+IF(S$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(S$2,RT1SC!$L$44:$N$67,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":153137.87001087377},{"$f":"+IF(T$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(T$2,RT1SC!$L$44:$N$67,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":173606.10790587222},{"$f":"+IF(U$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(U$2,RT1SC!$L$44:$N$67,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":138884.88632469776},{"$f":"+IF(V$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(V$2,RT1SC!$L$44:$N$67,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":170865.04910144999},{"$f":"+IF(W$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(W$2,RT1SC!$L$44:$N$67,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":134720.51948383555},{"$f":"+IF(X$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(X$2,RT1SC!$L$44:$N$67,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":166190.66612628879},{"$f":"+IF(Y$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(Y$2,RT1SC!$L$44:$N$67,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":125430.22950446451},{"$f":"+IF(Z$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(Z$2,RT1SC!$L$44:$N$67,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":146207.4472457839},{"$f":"+IF(AA$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(AA$2,RT1SC!$L$44:$N$67,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":122333.12461907358},{"$f":"+IF(AB$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(AB$2,RT1SC!$L$44:$N$67,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":144614.01326789465},{"$f":"+IF(AC$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(AC$2,RT1SC!$L$44:$N$67,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":109137.71894194903},{"$f":"+IF(AD$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(AD$2,RT1SC!$L$44:$N$67,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":184535.302926709},{"$f":"+IF(AE$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(AE$2,RT1SC!$L$44:$N$67,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":148089.580598684},{"$f":"+IF(AF$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(AF$2,RT1SC!$L$44:$N$67,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":192105.71851457999},{"$f":"+IF(AG$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(AG$2,RT1SC!$L$44:$N$67,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":165210.91792253879},{"$f":"+IF(AH$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(AH$2,RT1SC!$L$44:$N$67,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":206864.27786370361},{"$f":"+IF(AI$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(AI$2,RT1SC!$L$44:$N$67,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":163104.52677715092},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(AJ$2,RT1SC!$L$44:$N$67,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":178839.80917649419},{"$f":"+IF(AK$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(AK$2,RT1SC!$L$44:$N$67,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":134059.26573037868},{"$f":"+IF(AL$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(AL$2,RT1SC!$L$44:$N$67,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":197218.9213446221},{"$f":"+IF(AM$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(AM$2,RT1SC!$L$44:$N$67,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":155025.45019156593},{"$f":"+IF(AN$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(AN$2,RT1SC!$L$44:$N$67,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":149512.96259992578},{"$f":"+IF(AO$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(AO$2,RT1SC!$L$44:$N$67,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":109259.47266917654},{"$f":"+IF(AP$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(AP$2,RT1SC!$L$44:$N$67,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":194241.11031038},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(AQ$2,RT1SC!$L$44:$N$67,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":153151.64466779961},{"$f":"+IF(AR$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(AR$2,RT1SC!$L$44:$N$67,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":173621.72366816844},{"$f":"+IF(AS$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(AS$2,RT1SC!$L$44:$N$67,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":138897.3789345347},{"$f":"+IF(AT$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(AT$2,RT1SC!$L$44:$N$67,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":170880.41830719786},{"$f":"+IF(AU$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(AU$2,RT1SC!$L$44:$N$67,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":134732.63751144448},{"$f":"+IF(AV$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(AV$2,RT1SC!$L$44:$N$67,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":166205.61487417202},{"$f":"+IF(AW$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(AW$2,RT1SC!$L$44:$N$67,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":125441.51187622163},{"$f":"+IF(AX$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(AX$2,RT1SC!$L$44:$N$67,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":146220.59851545791},{"$f":"+IF(AY$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(AY$2,RT1SC!$L$44:$N$67,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":122344.12840815708}]

{"sheet":"Tier1 Before Block Adj","index":35,"n_rows":138,"n_cols":53,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Tier 1 Load Calculation (MWh) for Load Following, Block, and Slice (Block Only)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2023-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2023-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2023-11-01"},"2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01","NonSlice","Block"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!D4-IF(TOCA!$E4=0,AboveHWM!D4,AboveHWM_PNGC!D4)-Existing!D4-NLSL!D4),((IF(COLUMN(D$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(D$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":271.98},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!E4-IF(TOCA!$E4=0,AboveHWM!E4,AboveHWM_PNGC!E4)-Existing!E4-NLSL!E4),((IF(COLUMN(E$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(E$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":201.98},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!F4-IF(TOCA!$E4=0,AboveHWM!F4,AboveHWM_PNGC!F4)-Existing!F4-NLSL!F4),((IF(COLUMN(F$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(F$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":305.12299999999999},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!G4-IF(TOCA!$E4=0,AboveHWM!G4,AboveHWM_PNGC!G4)-Existing!G4-NLSL!G4),((IF(COLUMN(G$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(G$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":223.78700000000001},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!H4-IF(TOCA!$E4=0,AboveHWM!H4,AboveHWM_PNGC!H4)-Existing!H4-NLSL!H4),((IF(COLUMN(H$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(H$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":375.46100000000001},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!I4-IF(TOCA!$E4=0,AboveHWM!I4,AboveHWM_PNGC!I4)-Existing!I4-NLSL!I4),((IF(COLUMN(I$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(I$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":298.18900000000002},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!J4-IF(TOCA!$E4=0,AboveHWM!J4,AboveHWM_PNGC!J4)-Existing!J4-NLSL!J4),((IF(COLUMN(J$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(J$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":401.43799999999999},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!K4-IF(TOCA!$E4=0,AboveHWM!K4,AboveHWM_PNGC!K4)-Existing!K4-NLSL!K4),((IF(COLUMN(K$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(K$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":291.46199999999999},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!L4-IF(TOCA!$E4=0,AboveHWM!L4,AboveHWM_PNGC!L4)-Existing!L4-NLSL!L4),((IF(COLUMN(L$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(L$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":346.33300000000003},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!M4-IF(TOCA!$E4=0,AboveHWM!M4,AboveHWM_PNGC!M4)-Existing!M4-NLSL!M4),((IF(COLUMN(M$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(M$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":242.637},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!N4-IF(TOCA!$E4=0,AboveHWM!N4,AboveHWM_PNGC!N4)-Existing!N4-NLSL!N4),((IF(COLUMN(N$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(N$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":336.339},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!O4-IF(TOCA!$E4=0,AboveHWM!O4,AboveHWM_PNGC!O4)-Existing!O4-NLSL!O4),((IF(COLUMN(O$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(O$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":256.541},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!P4-IF(TOCA!$E4=0,AboveHWM!P4,AboveHWM_PNGC!P4)-Existing!P4-NLSL!P4),((IF(COLUMN(P$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(P$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":285.77999999999997},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!Q4-IF(TOCA!$E4=0,AboveHWM!Q4,AboveHWM_PNGC!Q4)-Existing!Q4-NLSL!Q4),((IF(COLUMN(Q$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(Q$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":201.04},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!R4-IF(TOCA!$E4=0,AboveHWM!R4,AboveHWM_PNGC!R4)-Existing!R4-NLSL!R4),((IF(COLUMN(R$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(R$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":216.38800000000001},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!S4-IF(TOCA!$E4=0,AboveHWM!S4,AboveHWM_PNGC!S4)-Existing!S4-NLSL!S4),((IF(COLUMN(S$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(S$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":156.15199999999999},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!T4-IF(TOCA!$E4=0,AboveHWM!T4,AboveHWM_PNGC!T4)-Existing!T4-NLSL!T4),((IF(COLUMN(T$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(T$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":193.648},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!U4-IF(TOCA!$E4=0,AboveHWM!U4,AboveHWM_PNGC!U4)-Existing!U4-NLSL!U4),((IF(COLUMN(U$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(U$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":140.762},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!V4-IF(TOCA!$E4=0,AboveHWM!V4,AboveHWM_PNGC!V4)-Existing!V4-NLSL!V4),((IF(COLUMN(V$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(V$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":191.89500000000001},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!W4-IF(TOCA!$E4=0,AboveHWM!W4,AboveHWM_PNGC!W4)-Existing!W4-NLSL!W4),((IF(COLUMN(W$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(W$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":127.045},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!X4-IF(TOCA!$E4=0,AboveHWM!X4,AboveHWM_PNGC!X4)-Existing!X4-NLSL!X4),((IF(COLUMN(X$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(X$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":199.22800000000001},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!Y4-IF(TOCA!$E4=0,AboveHWM!Y4,AboveHWM_PNGC!Y4)-Existing!Y4-NLSL!Y4),((IF(COLUMN(Y$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(Y$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":117.172},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!Z4-IF(TOCA!$E4=0,AboveHWM!Z4,AboveHWM_PNGC!Z4)-Existing!Z4-NLSL!Z4),((IF(COLUMN(Z$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(Z$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":191.75700000000001},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AA4-IF(TOCA!$E4=0,AboveHWM!AA4,AboveHWM_PNGC!AA4)-Existing!AA4-NLSL!AA4),((IF(COLUMN(AA$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(AA$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":151.893},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AB4-IF(TOCA!$E4=0,AboveHWM!AB4,AboveHWM_PNGC!AB4)-Existing!AB4-NLSL!AB4),((IF(COLUMN(AB$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(AB$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":283.22000000000003},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AC4-IF(TOCA!$E4=0,AboveHWM!AC4,AboveHWM_PNGC!AC4)-Existing!AC4-NLSL!AC4),((IF(COLUMN(AC$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(AC$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":190.74},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AD4-IF(TOCA!$E4=0,AboveHWM!AD4,AboveHWM_PNGC!AD4)-Existing!AD4-NLSL!AD4),((IF(COLUMN(AD$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(AD$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":305.12299999999999},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AE4-IF(TOCA!$E4=0,AboveHWM!AE4,AboveHWM_PNGC!AE4)-Existing!AE4-NLSL!AE4),((IF(COLUMN(AE$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(AE$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":223.78700000000001},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AF4-IF(TOCA!$E4=0,AboveHWM!AF4,AboveHWM_PNGC!AF4)-Existing!AF4-NLSL!AF4),((IF(COLUMN(AF$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(AF$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":375.46100000000001},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AG4-IF(TOCA!$E4=0,AboveHWM!AG4,AboveHWM_PNGC!AG4)-Existing!AG4-NLSL!AG4),((IF(COLUMN(AG$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(AG$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":298.18900000000002},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AH4-IF(TOCA!$E4=0,AboveHWM!AH4,AboveHWM_PNGC!AH4)-Existing!AH4-NLSL!AH4),((IF(COLUMN(AH$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(AH$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":401.43799999999999},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AI4-IF(TOCA!$E4=0,AboveHWM!AI4,AboveHWM_PNGC!AI4)-Existing!AI4-NLSL!AI4),((IF(COLUMN(AI$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(AI$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":291.46199999999999},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AJ4-IF(TOCA!$E4=0,AboveHWM!AJ4,AboveHWM_PNGC!AJ4)-Existing!AJ4-NLSL!AJ4),((IF(COLUMN(AJ$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(AJ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":339.291},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AK4-IF(TOCA!$E4=0,AboveHWM!AK4,AboveHWM_PNGC!AK4)-Existing!AK4-NLSL!AK4),((IF(COLUMN(AK$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(AK$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":241.279},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AL4-IF(TOCA!$E4=0,AboveHWM!AL4,AboveHWM_PNGC!AL4)-Existing!AL4-NLSL!AL4),((IF(COLUMN(AL$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(AL$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":336.339},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AM4-IF(TOCA!$E4=0,AboveHWM!AM4,AboveHWM_PNGC!AM4)-Existing!AM4-NLSL!AM4),((IF(COLUMN(AM$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(AM$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":256.541},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AN4-IF(TOCA!$E4=0,AboveHWM!AN4,AboveHWM_PNGC!AN4)-Existing!AN4-NLSL!AN4),((IF(COLUMN(AN$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(AN$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":285.77999999999997},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AO4-IF(TOCA!$E4=0,AboveHWM!AO4,AboveHWM_PNGC!AO4)-Existing!AO4-NLSL!AO4),((IF(COLUMN(AO$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(AO$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":201.04},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AP4-IF(TOCA!$E4=0,AboveHWM!AP4,AboveHWM_PNGC!AP4)-Existing!AP4-NLSL!AP4),((IF(COLUMN(AP$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(AP$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":216.38800000000001},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AQ4-IF(TOCA!$E4=0,AboveHWM!AQ4,AboveHWM_PNGC!AQ4)-Existing!AQ4-NLSL!AQ4),((IF(COLUMN(AQ$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(AQ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":156.15199999999999},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AR4-IF(TOCA!$E4=0,AboveHWM!AR4,AboveHWM_PNGC!AR4)-Existing!AR4-NLSL!AR4),((IF(COLUMN(AR$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(AR$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":193.648},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AS4-IF(TOCA!$E4=0,AboveHWM!AS4,AboveHWM_PNGC!AS4)-Existing!AS4-NLSL!AS4),((IF(COLUMN(AS$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(AS$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":140.762},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AT4-IF(TOCA!$E4=0,AboveHWM!AT4,AboveHWM_PNGC!AT4)-Existing!AT4-NLSL!AT4),((IF(COLUMN(AT$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(AT$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":191.89500000000001},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AU4-IF(TOCA!$E4=0,AboveHWM!AU4,AboveHWM_PNGC!AU4)-Existing!AU4-NLSL!AU4),((IF(COLUMN(AU$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(AU$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":127.045},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AV4-IF(TOCA!$E4=0,AboveHWM!AV4,AboveHWM_PNGC!AV4)-Existing!AV4-NLSL!AV4),((IF(COLUMN(AV$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(AV$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":191.72499999999999},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AW4-IF(TOCA!$E4=0,AboveHWM!AW4,AboveHWM_PNGC!AW4)-Existing!AW4-NLSL!AW4),((IF(COLUMN(AW$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(AW$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":124.675},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AX4-IF(TOCA!$E4=0,AboveHWM!AX4,AboveHWM_PNGC!AX4)-Existing!AX4-NLSL!AX4),((IF(COLUMN(AX$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(AX$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":200.178},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AY4-IF(TOCA!$E4=0,AboveHWM!AY4,AboveHWM_PNGC!AY4)-Existing!AY4-NLSL!AY4),((IF(COLUMN(AY$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(AY$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":143.47200000000001},{"$f":"IF(Init!S5=0,1,0)","v":1},{"$f":"IF(AZ4=1,0,1)","v":0}]
[null,10015,"Asotin County PUD #1",{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!D5-IF(TOCA!$E5=0,AboveHWM!D5,AboveHWM_PNGC!D5)-Existing!D5-NLSL!D5),((IF(COLUMN(D$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(D$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":153.53700000000001},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!E5-IF(TOCA!$E5=0,AboveHWM!E5,AboveHWM_PNGC!E5)-Existing!E5-NLSL!E5),((IF(COLUMN(E$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(E$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":126.395},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!F5-IF(TOCA!$E5=0,AboveHWM!F5,AboveHWM_PNGC!F5)-Existing!F5-NLSL!F5),((IF(COLUMN(F$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(F$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":88.894000000000005},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!G5-IF(TOCA!$E5=0,AboveHWM!G5,AboveHWM_PNGC!G5)-Existing!G5-NLSL!G5),((IF(COLUMN(G$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(G$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":64.995000000000005},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!H5-IF(TOCA!$E5=0,AboveHWM!H5,AboveHWM_PNGC!H5)-Existing!H5-NLSL!H5),((IF(COLUMN(H$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(H$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":91.013999999999996},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!I5-IF(TOCA!$E5=0,AboveHWM!I5,AboveHWM_PNGC!I5)-Existing!I5-NLSL!I5),((IF(COLUMN(I$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(I$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":70.412000000000006},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!J5-IF(TOCA!$E5=0,AboveHWM!J5,AboveHWM_PNGC!J5)-Existing!J5-NLSL!J5),((IF(COLUMN(J$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(J$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":102.65},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!K5-IF(TOCA!$E5=0,AboveHWM!K5,AboveHWM_PNGC!K5)-Existing!K5-NLSL!K5),((IF(COLUMN(K$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(K$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":63.261000000000003},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!L5-IF(TOCA!$E5=0,AboveHWM!L5,AboveHWM_PNGC!L5)-Existing!L5-NLSL!L5),((IF(COLUMN(L$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(L$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":82.454999999999998},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!M5-IF(TOCA!$E5=0,AboveHWM!M5,AboveHWM_PNGC!M5)-Existing!M5-NLSL!M5),((IF(COLUMN(M$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(M$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":62.944000000000003},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!N5-IF(TOCA!$E5=0,AboveHWM!N5,AboveHWM_PNGC!N5)-Existing!N5-NLSL!N5),((IF(COLUMN(N$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(N$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":105.01900000000001},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!O5-IF(TOCA!$E5=0,AboveHWM!O5,AboveHWM_PNGC!O5)-Existing!O5-NLSL!O5),((IF(COLUMN(O$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(O$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":62.116},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!P5-IF(TOCA!$E5=0,AboveHWM!P5,AboveHWM_PNGC!P5)-Existing!P5-NLSL!P5),((IF(COLUMN(P$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(P$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":159.47900000000001},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!Q5-IF(TOCA!$E5=0,AboveHWM!Q5,AboveHWM_PNGC!Q5)-Existing!Q5-NLSL!Q5),((IF(COLUMN(Q$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(Q$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":101.58},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!R5-IF(TOCA!$E5=0,AboveHWM!R5,AboveHWM_PNGC!R5)-Existing!R5-NLSL!R5),((IF(COLUMN(R$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(R$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":262.87700000000001},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!S5-IF(TOCA!$E5=0,AboveHWM!S5,AboveHWM_PNGC!S5)-Existing!S5-NLSL!S5),((IF(COLUMN(S$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(S$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":247.76400000000001},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!T5-IF(TOCA!$E5=0,AboveHWM!T5,AboveHWM_PNGC!T5)-Existing!T5-NLSL!T5),((IF(COLUMN(T$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(T$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":388.93799999999999},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!U5-IF(TOCA!$E5=0,AboveHWM!U5,AboveHWM_PNGC!U5)-Existing!U5-NLSL!U5),((IF(COLUMN(U$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(U$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":337.90899999999999},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!V5-IF(TOCA!$E5=0,AboveHWM!V5,AboveHWM_PNGC!V5)-Existing!V5-NLSL!V5),((IF(COLUMN(V$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(V$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":533.1},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!W5-IF(TOCA!$E5=0,AboveHWM!W5,AboveHWM_PNGC!W5)-Existing!W5-NLSL!W5),((IF(COLUMN(W$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(W$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":479.19299999999998},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!X5-IF(TOCA!$E5=0,AboveHWM!X5,AboveHWM_PNGC!X5)-Existing!X5-NLSL!X5),((IF(COLUMN(X$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(X$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":510.38799999999998},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!Y5-IF(TOCA!$E5=0,AboveHWM!Y5,AboveHWM_PNGC!Y5)-Existing!Y5-NLSL!Y5),((IF(COLUMN(Y$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(Y$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":430.57100000000003},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!Z5-IF(TOCA!$E5=0,AboveHWM!Z5,AboveHWM_PNGC!Z5)-Existing!Z5-NLSL!Z5),((IF(COLUMN(Z$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(Z$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":283.02},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AA5-IF(TOCA!$E5=0,AboveHWM!AA5,AboveHWM_PNGC!AA5)-Existing!AA5-NLSL!AA5),((IF(COLUMN(AA$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(AA$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":306.63},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AB5-IF(TOCA!$E5=0,AboveHWM!AB5,AboveHWM_PNGC!AB5)-Existing!AB5-NLSL!AB5),((IF(COLUMN(AB$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(AB$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":153.53700000000001},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AC5-IF(TOCA!$E5=0,AboveHWM!AC5,AboveHWM_PNGC!AC5)-Existing!AC5-NLSL!AC5),((IF(COLUMN(AC$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(AC$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":126.395},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AD5-IF(TOCA!$E5=0,AboveHWM!AD5,AboveHWM_PNGC!AD5)-Existing!AD5-NLSL!AD5),((IF(COLUMN(AD$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(AD$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":88.894000000000005},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AE5-IF(TOCA!$E5=0,AboveHWM!AE5,AboveHWM_PNGC!AE5)-Existing!AE5-NLSL!AE5),((IF(COLUMN(AE$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(AE$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":64.995000000000005},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AF5-IF(TOCA!$E5=0,AboveHWM!AF5,AboveHWM_PNGC!AF5)-Existing!AF5-NLSL!AF5),((IF(COLUMN(AF$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(AF$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":91.013999999999996},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AG5-IF(TOCA!$E5=0,AboveHWM!AG5,AboveHWM_PNGC!AG5)-Existing!AG5-NLSL!AG5),((IF(COLUMN(AG$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(AG$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":70.412000000000006},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AH5-IF(TOCA!$E5=0,AboveHWM!AH5,AboveHWM_PNGC!AH5)-Existing!AH5-NLSL!AH5),((IF(COLUMN(AH$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(AH$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":102.65},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AI5-IF(TOCA!$E5=0,AboveHWM!AI5,AboveHWM_PNGC!AI5)-Existing!AI5-NLSL!AI5),((IF(COLUMN(AI$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(AI$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":63.261000000000003},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AJ5-IF(TOCA!$E5=0,AboveHWM!AJ5,AboveHWM_PNGC!AJ5)-Existing!AJ5-NLSL!AJ5),((IF(COLUMN(AJ$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(AJ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":79.611000000000004},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AK5-IF(TOCA!$E5=0,AboveHWM!AK5,AboveHWM_PNGC!AK5)-Existing!AK5-NLSL!AK5),((IF(COLUMN(AK$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(AK$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":60.773000000000003},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AL5-IF(TOCA!$E5=0,AboveHWM!AL5,AboveHWM_PNGC!AL5)-Existing!AL5-NLSL!AL5),((IF(COLUMN(AL$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(AL$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":105.01900000000001},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AM5-IF(TOCA!$E5=0,AboveHWM!AM5,AboveHWM_PNGC!AM5)-Existing!AM5-NLSL!AM5),((IF(COLUMN(AM$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(AM$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":62.116},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AN5-IF(TOCA!$E5=0,AboveHWM!AN5,AboveHWM_PNGC!AN5)-Existing!AN5-NLSL!AN5),((IF(COLUMN(AN$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(AN$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":159.47900000000001},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AO5-IF(TOCA!$E5=0,AboveHWM!AO5,AboveHWM_PNGC!AO5)-Existing!AO5-NLSL!AO5),((IF(COLUMN(AO$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(AO$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":101.58},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AP5-IF(TOCA!$E5=0,AboveHWM!AP5,AboveHWM_PNGC!AP5)-Existing!AP5-NLSL!AP5),((IF(COLUMN(AP$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(AP$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":262.87700000000001},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AQ5-IF(TOCA!$E5=0,AboveHWM!AQ5,AboveHWM_PNGC!AQ5)-Existing!AQ5-NLSL!AQ5),((IF(COLUMN(AQ$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(AQ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":247.76400000000001},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AR5-IF(TOCA!$E5=0,AboveHWM!AR5,AboveHWM_PNGC!AR5)-Existing!AR5-NLSL!AR5),((IF(COLUMN(AR$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(AR$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":388.93799999999999},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AS5-IF(TOCA!$E5=0,AboveHWM!AS5,AboveHWM_PNGC!AS5)-Existing!AS5-NLSL!AS5),((IF(COLUMN(AS$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(AS$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":337.90899999999999},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AT5-IF(TOCA!$E5=0,AboveHWM!AT5,AboveHWM_PNGC!AT5)-Existing!AT5-NLSL!AT5),((IF(COLUMN(AT$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(AT$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":533.1},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AU5-IF(TOCA!$E5=0,AboveHWM!AU5,AboveHWM_PNGC!AU5)-Existing!AU5-NLSL!AU5),((IF(COLUMN(AU$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(AU$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":479.19299999999998},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AV5-IF(TOCA!$E5=0,AboveHWM!AV5,AboveHWM_PNGC!AV5)-Existing!AV5-NLSL!AV5),((IF(COLUMN(AV$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(AV$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":510.38799999999998},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AW5-IF(TOCA!$E5=0,AboveHWM!AW5,AboveHWM_PNGC!AW5)-Existing!AW5-NLSL!AW5),((IF(COLUMN(AW$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(AW$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":430.57100000000003},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AX5-IF(TOCA!$E5=0,AboveHWM!AX5,AboveHWM_PNGC!AX5)-Existing!AX5-NLSL!AX5),((IF(COLUMN(AX$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(AX$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":283.02},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AY5-IF(TOCA!$E5=0,AboveHWM!AY5,AboveHWM_PNGC!AY5)-Existing!AY5-NLSL!AY5),((IF(COLUMN(AY$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(AY$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":306.63},{"$f":"IF(Init!S6=0,1,0)","v":1},{"$f":"IF(AZ5=1,0,1)","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!D6-IF(TOCA!$E6=0,AboveHWM!D6,AboveHWM_PNGC!D6)-Existing!D6-NLSL!D6),((IF(COLUMN(D$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(D$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":32994.283901070339},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!E6-IF(TOCA!$E6=0,AboveHWM!E6,AboveHWM_PNGC!E6)-Existing!E6-NLSL!E6),((IF(COLUMN(E$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(E$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":26014.723845074695},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!F6-IF(TOCA!$E6=0,AboveHWM!F6,AboveHWM_PNGC!F6)-Existing!F6-NLSL!F6),((IF(COLUMN(F$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(F$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":34751.917503330907},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!G6-IF(TOCA!$E6=0,AboveHWM!G6,AboveHWM_PNGC!G6)-Existing!G6-NLSL!G6),((IF(COLUMN(G$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(G$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":27888.413796423058},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!H6-IF(TOCA!$E6=0,AboveHWM!H6,AboveHWM_PNGC!H6)-Existing!H6-NLSL!H6),((IF(COLUMN(H$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(H$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":39534.570946548789},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!I6-IF(TOCA!$E6=0,AboveHWM!I6,AboveHWM_PNGC!I6)-Existing!I6-NLSL!I6),((IF(COLUMN(I$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(I$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":33999.731014031961},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!J6-IF(TOCA!$E6=0,AboveHWM!J6,AboveHWM_PNGC!J6)-Existing!J6-NLSL!J6),((IF(COLUMN(J$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(J$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":44669.184358372157},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!K6-IF(TOCA!$E6=0,AboveHWM!K6,AboveHWM_PNGC!K6)-Existing!K6-NLSL!K6),((IF(COLUMN(K$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(K$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":35219.933821024199},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!L6-IF(TOCA!$E6=0,AboveHWM!L6,AboveHWM_PNGC!L6)-Existing!L6-NLSL!L6),((IF(COLUMN(L$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(L$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":34434.964732498433},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!M6-IF(TOCA!$E6=0,AboveHWM!M6,AboveHWM_PNGC!M6)-Existing!M6-NLSL!M6),((IF(COLUMN(M$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(M$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":25481.873902048839},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!N6-IF(TOCA!$E6=0,AboveHWM!N6,AboveHWM_PNGC!N6)-Existing!N6-NLSL!N6),((IF(COLUMN(N$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(N$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":33038.690743467472},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!O6-IF(TOCA!$E6=0,AboveHWM!O6,AboveHWM_PNGC!O6)-Existing!O6-NLSL!O6),((IF(COLUMN(O$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(O$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":25970.317002677562},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!P6-IF(TOCA!$E6=0,AboveHWM!P6,AboveHWM_PNGC!P6)-Existing!P6-NLSL!P6),((IF(COLUMN(P$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(P$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":36716.71593093469},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!Q6-IF(TOCA!$E6=0,AboveHWM!Q6,AboveHWM_PNGC!Q6)-Existing!Q6-NLSL!Q6),((IF(COLUMN(Q$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(Q$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":26831.446257221505},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!R6-IF(TOCA!$E6=0,AboveHWM!R6,AboveHWM_PNGC!R6)-Existing!R6-NLSL!R6),((IF(COLUMN(R$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(R$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":44669.184358372157},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!S6-IF(TOCA!$E6=0,AboveHWM!S6,AboveHWM_PNGC!S6)-Existing!S6-NLSL!S6),((IF(COLUMN(S$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(S$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":35219.933821024199},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!T6-IF(TOCA!$E6=0,AboveHWM!T6,AboveHWM_PNGC!T6)-Existing!T6-NLSL!T6),((IF(COLUMN(T$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(T$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":51948.100836349906},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!U6-IF(TOCA!$E6=0,AboveHWM!U6,AboveHWM_PNGC!U6)-Existing!U6-NLSL!U6),((IF(COLUMN(U$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(U$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":41558.480669079923},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!V6-IF(TOCA!$E6=0,AboveHWM!V6,AboveHWM_PNGC!V6)-Existing!V6-NLSL!V6),((IF(COLUMN(V$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(V$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":63450.545963596815},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!W6-IF(TOCA!$E6=0,AboveHWM!W6,AboveHWM_PNGC!W6)-Existing!W6-NLSL!W6),((IF(COLUMN(W$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(W$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":50028.315086682109},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!X6-IF(TOCA!$E6=0,AboveHWM!X6,AboveHWM_PNGC!X6)-Existing!X6-NLSL!X6),((IF(COLUMN(X$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(X$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":56929.782163030257},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!Y6-IF(TOCA!$E6=0,AboveHWM!Y6,AboveHWM_PNGC!Y6)-Existing!Y6-NLSL!Y6),((IF(COLUMN(Y$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(Y$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":41115.95378441074},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!Z6-IF(TOCA!$E6=0,AboveHWM!Z6,AboveHWM_PNGC!Z6)-Existing!Z6-NLSL!Z6),((IF(COLUMN(Z$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(Z$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":34860.706114645684},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AA6-IF(TOCA!$E6=0,AboveHWM!AA6,AboveHWM_PNGC!AA6)-Existing!AA6-NLSL!AA6),((IF(COLUMN(AA$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(AA$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":30503.117850314971},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AB6-IF(TOCA!$E6=0,AboveHWM!AB6,AboveHWM_PNGC!AB6)-Existing!AB6-NLSL!AB6),((IF(COLUMN(AB$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(AB$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":34675.440179123529},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AC6-IF(TOCA!$E6=0,AboveHWM!AC6,AboveHWM_PNGC!AC6)-Existing!AC6-NLSL!AC6),((IF(COLUMN(AC$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(AC$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":25043.373462700325},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AD6-IF(TOCA!$E6=0,AboveHWM!AD6,AboveHWM_PNGC!AD6)-Existing!AD6-NLSL!AD6),((IF(COLUMN(AD$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(AD$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":35169.940392923039},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AE6-IF(TOCA!$E6=0,AboveHWM!AE6,AboveHWM_PNGC!AE6)-Existing!AE6-NLSL!AE6),((IF(COLUMN(AE$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(AE$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":28223.877165320744},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AF6-IF(TOCA!$E6=0,AboveHWM!AF6,AboveHWM_PNGC!AF6)-Existing!AF6-NLSL!AF6),((IF(COLUMN(AF$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(AF$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":40010.123283604073},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AG6-IF(TOCA!$E6=0,AboveHWM!AG6,AboveHWM_PNGC!AG6)-Existing!AG6-NLSL!AG6),((IF(COLUMN(AG$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(AG$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":34408.706023899504},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AH6-IF(TOCA!$E6=0,AboveHWM!AH6,AboveHWM_PNGC!AH6)-Existing!AH6-NLSL!AH6),((IF(COLUMN(AH$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(AH$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":45206.499789079557},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AI6-IF(TOCA!$E6=0,AboveHWM!AI6,AboveHWM_PNGC!AI6)-Existing!AI6-NLSL!AI6),((IF(COLUMN(AI$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(AI$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":35643.586372158883},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AJ6-IF(TOCA!$E6=0,AboveHWM!AJ6,AboveHWM_PNGC!AJ6)-Existing!AJ6-NLSL!AJ6),((IF(COLUMN(AJ$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(AJ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":34650.036926245048},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AK6-IF(TOCA!$E6=0,AboveHWM!AK6,AboveHWM_PNGC!AK6)-Existing!AK6-NLSL!AK6),((IF(COLUMN(AK$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(AK$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":25987.527694683788},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AL6-IF(TOCA!$E6=0,AboveHWM!AL6,AboveHWM_PNGC!AL6)-Existing!AL6-NLSL!AL6),((IF(COLUMN(AL$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(AL$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":33436.105619109985},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AM6-IF(TOCA!$E6=0,AboveHWM!AM6,AboveHWM_PNGC!AM6)-Existing!AM6-NLSL!AM6),((IF(COLUMN(AM$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(AM$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":26282.708022713861},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AN6-IF(TOCA!$E6=0,AboveHWM!AN6,AboveHWM_PNGC!AN6)-Existing!AN6-NLSL!AN6),((IF(COLUMN(AN$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(AN$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":37158.372932690392},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AO6-IF(TOCA!$E6=0,AboveHWM!AO6,AboveHWM_PNGC!AO6)-Existing!AO6-NLSL!AO6),((IF(COLUMN(AO$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(AO$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":27154.195604658369},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AP6-IF(TOCA!$E6=0,AboveHWM!AP6,AboveHWM_PNGC!AP6)-Existing!AP6-NLSL!AP6),((IF(COLUMN(AP$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(AP$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":45206.499789079557},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AQ6-IF(TOCA!$E6=0,AboveHWM!AQ6,AboveHWM_PNGC!AQ6)-Existing!AQ6-NLSL!AQ6),((IF(COLUMN(AQ$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(AQ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":35643.586372158883},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AR6-IF(TOCA!$E6=0,AboveHWM!AR6,AboveHWM_PNGC!AR6)-Existing!AR6-NLSL!AR6),((IF(COLUMN(AR$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(AR$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":52572.972693229545},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AS6-IF(TOCA!$E6=0,AboveHWM!AS6,AboveHWM_PNGC!AS6)-Existing!AS6-NLSL!AS6),((IF(COLUMN(AS$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(AS$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":42058.378154583632},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AT6-IF(TOCA!$E6=0,AboveHWM!AT6,AboveHWM_PNGC!AT6)-Existing!AT6-NLSL!AT6),((IF(COLUMN(AT$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(AT$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":64213.778109488005},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AU6-IF(TOCA!$E6=0,AboveHWM!AU6,AboveHWM_PNGC!AU6)-Existing!AU6-NLSL!AU6),((IF(COLUMN(AU$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(AU$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":50630.09427863478},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AV6-IF(TOCA!$E6=0,AboveHWM!AV6,AboveHWM_PNGC!AV6)-Existing!AV6-NLSL!AV6),((IF(COLUMN(AV$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(AV$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":55480.70428659764},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AW6-IF(TOCA!$E6=0,AboveHWM!AW6,AboveHWM_PNGC!AW6)-Existing!AW6-NLSL!AW6),((IF(COLUMN(AW$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(AW$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":43744.401456740445},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AX6-IF(TOCA!$E6=0,AboveHWM!AX6,AboveHWM_PNGC!AX6)-Existing!AX6-NLSL!AX6),((IF(COLUMN(AX$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(AX$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":36750.039164199297},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AY6-IF(TOCA!$E6=0,AboveHWM!AY6,AboveHWM_PNGC!AY6)-Existing!AY6-NLSL!AY6),((IF(COLUMN(AY$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(AY$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":29400.031331359431},{"$f":"IF(Init!S7=0,1,0)","v":0},1]
[null,10025,"Benton REA",{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!D7-IF(TOCA!$E7=0,AboveHWM!D7,AboveHWM_PNGC!D7)-Existing!D7-NLSL!D7),((IF(COLUMN(D$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(D$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":24688.589},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!E7-IF(TOCA!$E7=0,AboveHWM!E7,AboveHWM_PNGC!E7)-Existing!E7-NLSL!E7),((IF(COLUMN(E$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(E$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":15370.608},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!F7-IF(TOCA!$E7=0,AboveHWM!F7,AboveHWM_PNGC!F7)-Existing!F7-NLSL!F7),((IF(COLUMN(F$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(F$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":20533.924999999999},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!G7-IF(TOCA!$E7=0,AboveHWM!G7,AboveHWM_PNGC!G7)-Existing!G7-NLSL!G7),((IF(COLUMN(G$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(G$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":15255.916999999999},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!H7-IF(TOCA!$E7=0,AboveHWM!H7,AboveHWM_PNGC!H7)-Existing!H7-NLSL!H7),((IF(COLUMN(H$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(H$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":24396.977999999999},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!I7-IF(TOCA!$E7=0,AboveHWM!I7,AboveHWM_PNGC!I7)-Existing!I7-NLSL!I7),((IF(COLUMN(I$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(I$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":19686.544000000002},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!J7-IF(TOCA!$E7=0,AboveHWM!J7,AboveHWM_PNGC!J7)-Existing!J7-NLSL!J7),((IF(COLUMN(J$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(J$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":25058.657999999999},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!K7-IF(TOCA!$E7=0,AboveHWM!K7,AboveHWM_PNGC!K7)-Existing!K7-NLSL!K7),((IF(COLUMN(K$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(K$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":18020.149000000001},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!L7-IF(TOCA!$E7=0,AboveHWM!L7,AboveHWM_PNGC!L7)-Existing!L7-NLSL!L7),((IF(COLUMN(L$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(L$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":19027.996999999999},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!M7-IF(TOCA!$E7=0,AboveHWM!M7,AboveHWM_PNGC!M7)-Existing!M7-NLSL!M7),((IF(COLUMN(M$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(M$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":12904.392},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!N7-IF(TOCA!$E7=0,AboveHWM!N7,AboveHWM_PNGC!N7)-Existing!N7-NLSL!N7),((IF(COLUMN(N$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(N$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":19502.775000000001},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!O7-IF(TOCA!$E7=0,AboveHWM!O7,AboveHWM_PNGC!O7)-Existing!O7-NLSL!O7),((IF(COLUMN(O$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(O$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":13984.824999999999},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!P7-IF(TOCA!$E7=0,AboveHWM!P7,AboveHWM_PNGC!P7)-Existing!P7-NLSL!P7),((IF(COLUMN(P$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(P$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":20092.345000000001},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!Q7-IF(TOCA!$E7=0,AboveHWM!Q7,AboveHWM_PNGC!Q7)-Existing!Q7-NLSL!Q7),((IF(COLUMN(Q$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(Q$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":12931.364000000001},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!R7-IF(TOCA!$E7=0,AboveHWM!R7,AboveHWM_PNGC!R7)-Existing!R7-NLSL!R7),((IF(COLUMN(R$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(R$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":26977.931},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!S7-IF(TOCA!$E7=0,AboveHWM!S7,AboveHWM_PNGC!S7)-Existing!S7-NLSL!S7),((IF(COLUMN(S$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(S$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":18049.886999999999},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!T7-IF(TOCA!$E7=0,AboveHWM!T7,AboveHWM_PNGC!T7)-Existing!T7-NLSL!T7),((IF(COLUMN(T$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(T$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":31118.331000000002},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!U7-IF(TOCA!$E7=0,AboveHWM!U7,AboveHWM_PNGC!U7)-Existing!U7-NLSL!U7),((IF(COLUMN(U$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(U$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":21591.591},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!V7-IF(TOCA!$E7=0,AboveHWM!V7,AboveHWM_PNGC!V7)-Existing!V7-NLSL!V7),((IF(COLUMN(V$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(V$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":36681.942999999999},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!W7-IF(TOCA!$E7=0,AboveHWM!W7,AboveHWM_PNGC!W7)-Existing!W7-NLSL!W7),((IF(COLUMN(W$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(W$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":24300.316999999999},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!X7-IF(TOCA!$E7=0,AboveHWM!X7,AboveHWM_PNGC!X7)-Existing!X7-NLSL!X7),((IF(COLUMN(X$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(X$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":34287.397999999994},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!Y7-IF(TOCA!$E7=0,AboveHWM!Y7,AboveHWM_PNGC!Y7)-Existing!Y7-NLSL!Y7),((IF(COLUMN(Y$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(Y$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":21685.923999999999},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!Z7-IF(TOCA!$E7=0,AboveHWM!Z7,AboveHWM_PNGC!Z7)-Existing!Z7-NLSL!Z7),((IF(COLUMN(Z$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(Z$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":25638.078999999998},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AA7-IF(TOCA!$E7=0,AboveHWM!AA7,AboveHWM_PNGC!AA7)-Existing!AA7-NLSL!AA7),((IF(COLUMN(AA$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(AA$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":19430.580000000002},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AB7-IF(TOCA!$E7=0,AboveHWM!AB7,AboveHWM_PNGC!AB7)-Existing!AB7-NLSL!AB7),((IF(COLUMN(AB$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(AB$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":24523.280999999999},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AC7-IF(TOCA!$E7=0,AboveHWM!AC7,AboveHWM_PNGC!AC7)-Existing!AC7-NLSL!AC7),((IF(COLUMN(AC$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(AC$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":15473.323},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AD7-IF(TOCA!$E7=0,AboveHWM!AD7,AboveHWM_PNGC!AD7)-Existing!AD7-NLSL!AD7),((IF(COLUMN(AD$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(AD$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":20485.18},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AE7-IF(TOCA!$E7=0,AboveHWM!AE7,AboveHWM_PNGC!AE7)-Existing!AE7-NLSL!AE7),((IF(COLUMN(AE$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(AE$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":15200.954000000002},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AF7-IF(TOCA!$E7=0,AboveHWM!AF7,AboveHWM_PNGC!AF7)-Existing!AF7-NLSL!AF7),((IF(COLUMN(AF$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(AF$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":24274.175999999999},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AG7-IF(TOCA!$E7=0,AboveHWM!AG7,AboveHWM_PNGC!AG7)-Existing!AG7-NLSL!AG7),((IF(COLUMN(AG$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(AG$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":19569.878000000001},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AH7-IF(TOCA!$E7=0,AboveHWM!AH7,AboveHWM_PNGC!AH7)-Existing!AH7-NLSL!AH7),((IF(COLUMN(AH$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(AH$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":24848.459000000003},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AI7-IF(TOCA!$E7=0,AboveHWM!AI7,AboveHWM_PNGC!AI7)-Existing!AI7-NLSL!AI7),((IF(COLUMN(AI$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(AI$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":17844.368000000002},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AJ7-IF(TOCA!$E7=0,AboveHWM!AJ7,AboveHWM_PNGC!AJ7)-Existing!AJ7-NLSL!AJ7),((IF(COLUMN(AJ$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(AJ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":19028.868999999999},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AK7-IF(TOCA!$E7=0,AboveHWM!AK7,AboveHWM_PNGC!AK7)-Existing!AK7-NLSL!AK7),((IF(COLUMN(AK$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(AK$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":12855.884},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AL7-IF(TOCA!$E7=0,AboveHWM!AL7,AboveHWM_PNGC!AL7)-Existing!AL7-NLSL!AL7),((IF(COLUMN(AL$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(AL$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":19363.983999999997},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AM7-IF(TOCA!$E7=0,AboveHWM!AM7,AboveHWM_PNGC!AM7)-Existing!AM7-NLSL!AM7),((IF(COLUMN(AM$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(AM$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":13861.922},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AN7-IF(TOCA!$E7=0,AboveHWM!AN7,AboveHWM_PNGC!AN7)-Existing!AN7-NLSL!AN7),((IF(COLUMN(AN$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(AN$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":19989.086000000003},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AO7-IF(TOCA!$E7=0,AboveHWM!AO7,AboveHWM_PNGC!AO7)-Existing!AO7-NLSL!AO7),((IF(COLUMN(AO$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(AO$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":12836.267},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AP7-IF(TOCA!$E7=0,AboveHWM!AP7,AboveHWM_PNGC!AP7)-Existing!AP7-NLSL!AP7),((IF(COLUMN(AP$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(AP$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":26948.707000000002},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AQ7-IF(TOCA!$E7=0,AboveHWM!AQ7,AboveHWM_PNGC!AQ7)-Existing!AQ7-NLSL!AQ7),((IF(COLUMN(AQ$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(AQ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":17990.631000000001},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AR7-IF(TOCA!$E7=0,AboveHWM!AR7,AboveHWM_PNGC!AR7)-Existing!AR7-NLSL!AR7),((IF(COLUMN(AR$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(AR$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":31146.434000000001},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AS7-IF(TOCA!$E7=0,AboveHWM!AS7,AboveHWM_PNGC!AS7)-Existing!AS7-NLSL!AS7),((IF(COLUMN(AS$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(AS$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":21577.542999999998},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AT7-IF(TOCA!$E7=0,AboveHWM!AT7,AboveHWM_PNGC!AT7)-Existing!AT7-NLSL!AT7),((IF(COLUMN(AT$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(AT$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":36736.540999999997},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AU7-IF(TOCA!$E7=0,AboveHWM!AU7,AboveHWM_PNGC!AU7)-Existing!AU7-NLSL!AU7),((IF(COLUMN(AU$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(AU$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":24294.231},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AV7-IF(TOCA!$E7=0,AboveHWM!AV7,AboveHWM_PNGC!AV7)-Existing!AV7-NLSL!AV7),((IF(COLUMN(AV$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(AV$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":34457.118999999999},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AW7-IF(TOCA!$E7=0,AboveHWM!AW7,AboveHWM_PNGC!AW7)-Existing!AW7-NLSL!AW7),((IF(COLUMN(AW$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(AW$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":21500.715},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AX7-IF(TOCA!$E7=0,AboveHWM!AX7,AboveHWM_PNGC!AX7)-Existing!AX7-NLSL!AX7),((IF(COLUMN(AX$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(AX$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":25448.048999999999},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AY7-IF(TOCA!$E7=0,AboveHWM!AY7,AboveHWM_PNGC!AY7)-Existing!AY7-NLSL!AY7),((IF(COLUMN(AY$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(AY$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":19532.370999999999},{"$f":"IF(Init!S8=0,1,0)","v":1},0]
[null,10027,"Big Bend Elec Coop",{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!D8-IF(TOCA!$E8=0,AboveHWM!D8,AboveHWM_PNGC!D8)-Existing!D8-NLSL!D8),((IF(COLUMN(D$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(D$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":21423.527999999998},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!E8-IF(TOCA!$E8=0,AboveHWM!E8,AboveHWM_PNGC!E8)-Existing!E8-NLSL!E8),((IF(COLUMN(E$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(E$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":14259.616999999998},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!F8-IF(TOCA!$E8=0,AboveHWM!F8,AboveHWM_PNGC!F8)-Existing!F8-NLSL!F8),((IF(COLUMN(F$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(F$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":13448.647999999999},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!G8-IF(TOCA!$E8=0,AboveHWM!G8,AboveHWM_PNGC!G8)-Existing!G8-NLSL!G8),((IF(COLUMN(G$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(G$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9813.6419999999998},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!H8-IF(TOCA!$E8=0,AboveHWM!H8,AboveHWM_PNGC!H8)-Existing!H8-NLSL!H8),((IF(COLUMN(H$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(H$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":16481.234},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!I8-IF(TOCA!$E8=0,AboveHWM!I8,AboveHWM_PNGC!I8)-Existing!I8-NLSL!I8),((IF(COLUMN(I$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(I$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":11912.494000000001},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!J8-IF(TOCA!$E8=0,AboveHWM!J8,AboveHWM_PNGC!J8)-Existing!J8-NLSL!J8),((IF(COLUMN(J$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(J$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":16270.878000000001},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!K8-IF(TOCA!$E8=0,AboveHWM!K8,AboveHWM_PNGC!K8)-Existing!K8-NLSL!K8),((IF(COLUMN(K$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(K$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":11847.981},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!L8-IF(TOCA!$E8=0,AboveHWM!L8,AboveHWM_PNGC!L8)-Existing!L8-NLSL!L8),((IF(COLUMN(L$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(L$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":13767.378000000001},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!M8-IF(TOCA!$E8=0,AboveHWM!M8,AboveHWM_PNGC!M8)-Existing!M8-NLSL!M8),((IF(COLUMN(M$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(M$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9516.0669999999991},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!N8-IF(TOCA!$E8=0,AboveHWM!N8,AboveHWM_PNGC!N8)-Existing!N8-NLSL!N8),((IF(COLUMN(N$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(N$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":12339.165000000001},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!O8-IF(TOCA!$E8=0,AboveHWM!O8,AboveHWM_PNGC!O8)-Existing!O8-NLSL!O8),((IF(COLUMN(O$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(O$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7981.5829999999996},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!P8-IF(TOCA!$E8=0,AboveHWM!P8,AboveHWM_PNGC!P8)-Existing!P8-NLSL!P8),((IF(COLUMN(P$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(P$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":17700.111999999997},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!Q8-IF(TOCA!$E8=0,AboveHWM!Q8,AboveHWM_PNGC!Q8)-Existing!Q8-NLSL!Q8),((IF(COLUMN(Q$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(Q$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":11645.056},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!R8-IF(TOCA!$E8=0,AboveHWM!R8,AboveHWM_PNGC!R8)-Existing!R8-NLSL!R8),((IF(COLUMN(R$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(R$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":35226.132000000005},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!S8-IF(TOCA!$E8=0,AboveHWM!S8,AboveHWM_PNGC!S8)-Existing!S8-NLSL!S8),((IF(COLUMN(S$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(S$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":26451.758999999998},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!T8-IF(TOCA!$E8=0,AboveHWM!T8,AboveHWM_PNGC!T8)-Existing!T8-NLSL!T8),((IF(COLUMN(T$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(T$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":47420.148000000001},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!U8-IF(TOCA!$E8=0,AboveHWM!U8,AboveHWM_PNGC!U8)-Existing!U8-NLSL!U8),((IF(COLUMN(U$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(U$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":32550.313999999998},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!V8-IF(TOCA!$E8=0,AboveHWM!V8,AboveHWM_PNGC!V8)-Existing!V8-NLSL!V8),((IF(COLUMN(V$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(V$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":46462.343000000001},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!W8-IF(TOCA!$E8=0,AboveHWM!W8,AboveHWM_PNGC!W8)-Existing!W8-NLSL!W8),((IF(COLUMN(W$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(W$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":34908.584999999999},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!X8-IF(TOCA!$E8=0,AboveHWM!X8,AboveHWM_PNGC!X8)-Existing!X8-NLSL!X8),((IF(COLUMN(X$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(X$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":41945.923999999999},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!Y8-IF(TOCA!$E8=0,AboveHWM!Y8,AboveHWM_PNGC!Y8)-Existing!Y8-NLSL!Y8),((IF(COLUMN(Y$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(Y$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":28257.483},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!Z8-IF(TOCA!$E8=0,AboveHWM!Z8,AboveHWM_PNGC!Z8)-Existing!Z8-NLSL!Z8),((IF(COLUMN(Z$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(Z$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":30352.06},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AA8-IF(TOCA!$E8=0,AboveHWM!AA8,AboveHWM_PNGC!AA8)-Existing!AA8-NLSL!AA8),((IF(COLUMN(AA$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(AA$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":22649.106},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AB8-IF(TOCA!$E8=0,AboveHWM!AB8,AboveHWM_PNGC!AB8)-Existing!AB8-NLSL!AB8),((IF(COLUMN(AB$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(AB$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":21283.514000000003},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AC8-IF(TOCA!$E8=0,AboveHWM!AC8,AboveHWM_PNGC!AC8)-Existing!AC8-NLSL!AC8),((IF(COLUMN(AC$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(AC$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":14315.874},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AD8-IF(TOCA!$E8=0,AboveHWM!AD8,AboveHWM_PNGC!AD8)-Existing!AD8-NLSL!AD8),((IF(COLUMN(AD$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(AD$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":13412.105},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AE8-IF(TOCA!$E8=0,AboveHWM!AE8,AboveHWM_PNGC!AE8)-Existing!AE8-NLSL!AE8),((IF(COLUMN(AE$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(AE$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9776.1319999999996},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AF8-IF(TOCA!$E8=0,AboveHWM!AF8,AboveHWM_PNGC!AF8)-Existing!AF8-NLSL!AF8),((IF(COLUMN(AF$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(AF$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":16444.733},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AG8-IF(TOCA!$E8=0,AboveHWM!AG8,AboveHWM_PNGC!AG8)-Existing!AG8-NLSL!AG8),((IF(COLUMN(AG$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(AG$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":11865.234},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AH8-IF(TOCA!$E8=0,AboveHWM!AH8,AboveHWM_PNGC!AH8)-Existing!AH8-NLSL!AH8),((IF(COLUMN(AH$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(AH$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":16227.927},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AI8-IF(TOCA!$E8=0,AboveHWM!AI8,AboveHWM_PNGC!AI8)-Existing!AI8-NLSL!AI8),((IF(COLUMN(AI$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(AI$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":11807.173000000001},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AJ8-IF(TOCA!$E8=0,AboveHWM!AJ8,AboveHWM_PNGC!AJ8)-Existing!AJ8-NLSL!AJ8),((IF(COLUMN(AJ$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(AJ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":13443.207},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AK8-IF(TOCA!$E8=0,AboveHWM!AK8,AboveHWM_PNGC!AK8)-Existing!AK8-NLSL!AK8),((IF(COLUMN(AK$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(AK$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9262.4869999999992},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AL8-IF(TOCA!$E8=0,AboveHWM!AL8,AboveHWM_PNGC!AL8)-Existing!AL8-NLSL!AL8),((IF(COLUMN(AL$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(AL$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":12301.46},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AM8-IF(TOCA!$E8=0,AboveHWM!AM8,AboveHWM_PNGC!AM8)-Existing!AM8-NLSL!AM8),((IF(COLUMN(AM$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(AM$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7935.9520000000002},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AN8-IF(TOCA!$E8=0,AboveHWM!AN8,AboveHWM_PNGC!AN8)-Existing!AN8-NLSL!AN8),((IF(COLUMN(AN$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(AN$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":17662.688999999998},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AO8-IF(TOCA!$E8=0,AboveHWM!AO8,AboveHWM_PNGC!AO8)-Existing!AO8-NLSL!AO8),((IF(COLUMN(AO$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(AO$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":11608.85},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AP8-IF(TOCA!$E8=0,AboveHWM!AP8,AboveHWM_PNGC!AP8)-Existing!AP8-NLSL!AP8),((IF(COLUMN(AP$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(AP$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":35181.845000000001},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AQ8-IF(TOCA!$E8=0,AboveHWM!AQ8,AboveHWM_PNGC!AQ8)-Existing!AQ8-NLSL!AQ8),((IF(COLUMN(AQ$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(AQ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":26412.288},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AR8-IF(TOCA!$E8=0,AboveHWM!AR8,AboveHWM_PNGC!AR8)-Existing!AR8-NLSL!AR8),((IF(COLUMN(AR$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(AR$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":47387.441999999995},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AS8-IF(TOCA!$E8=0,AboveHWM!AS8,AboveHWM_PNGC!AS8)-Existing!AS8-NLSL!AS8),((IF(COLUMN(AS$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(AS$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":32509.383000000002},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AT8-IF(TOCA!$E8=0,AboveHWM!AT8,AboveHWM_PNGC!AT8)-Existing!AT8-NLSL!AT8),((IF(COLUMN(AT$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(AT$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":46418.072},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AU8-IF(TOCA!$E8=0,AboveHWM!AU8,AboveHWM_PNGC!AU8)-Existing!AU8-NLSL!AU8),((IF(COLUMN(AU$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(AU$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":34869.091},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AV8-IF(TOCA!$E8=0,AboveHWM!AV8,AboveHWM_PNGC!AV8)-Existing!AV8-NLSL!AV8),((IF(COLUMN(AV$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(AV$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":42002.587999999996},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AW8-IF(TOCA!$E8=0,AboveHWM!AW8,AboveHWM_PNGC!AW8)-Existing!AW8-NLSL!AW8),((IF(COLUMN(AW$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(AW$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":28117.061999999998},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AX8-IF(TOCA!$E8=0,AboveHWM!AX8,AboveHWM_PNGC!AX8)-Existing!AX8-NLSL!AX8),((IF(COLUMN(AX$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(AX$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":30219.579000000002},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AY8-IF(TOCA!$E8=0,AboveHWM!AY8,AboveHWM_PNGC!AY8)-Existing!AY8-NLSL!AY8),((IF(COLUMN(AY$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(AY$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":22707.958000000002},{"$f":"IF(Init!S9=0,1,0)","v":1},0]
[null,10029,"Blachly Lane Elec Coop",{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!D9-IF(TOCA!$E9=0,AboveHWM!D9,AboveHWM_PNGC!D9)-Existing!D9-NLSL!D9),((IF(COLUMN(D$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(D$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8185.3520000000008},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!E9-IF(TOCA!$E9=0,AboveHWM!E9,AboveHWM_PNGC!E9)-Existing!E9-NLSL!E9),((IF(COLUMN(E$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(E$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4430.8960000000006},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!F9-IF(TOCA!$E9=0,AboveHWM!F9,AboveHWM_PNGC!F9)-Existing!F9-NLSL!F9),((IF(COLUMN(F$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(F$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7766.5229999999992},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!G9-IF(TOCA!$E9=0,AboveHWM!G9,AboveHWM_PNGC!G9)-Existing!G9-NLSL!G9),((IF(COLUMN(G$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(G$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4454.9980000000005},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!H9-IF(TOCA!$E9=0,AboveHWM!H9,AboveHWM_PNGC!H9)-Existing!H9-NLSL!H9),((IF(COLUMN(H$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(H$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9088.2870000000003},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!I9-IF(TOCA!$E9=0,AboveHWM!I9,AboveHWM_PNGC!I9)-Existing!I9-NLSL!I9),((IF(COLUMN(I$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(I$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5755.9650000000001},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!J9-IF(TOCA!$E9=0,AboveHWM!J9,AboveHWM_PNGC!J9)-Existing!J9-NLSL!J9),((IF(COLUMN(J$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(J$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":10057.398000000001},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!K9-IF(TOCA!$E9=0,AboveHWM!K9,AboveHWM_PNGC!K9)-Existing!K9-NLSL!K9),((IF(COLUMN(K$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(K$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5693.6930000000002},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!L9-IF(TOCA!$E9=0,AboveHWM!L9,AboveHWM_PNGC!L9)-Existing!L9-NLSL!L9),((IF(COLUMN(L$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(L$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8955.9439999999995},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!M9-IF(TOCA!$E9=0,AboveHWM!M9,AboveHWM_PNGC!M9)-Existing!M9-NLSL!M9),((IF(COLUMN(M$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(M$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4888.6299999999992},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!N9-IF(TOCA!$E9=0,AboveHWM!N9,AboveHWM_PNGC!N9)-Existing!N9-NLSL!N9),((IF(COLUMN(N$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(N$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9159.3040000000001},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!O9-IF(TOCA!$E9=0,AboveHWM!O9,AboveHWM_PNGC!O9)-Existing!O9-NLSL!O9),((IF(COLUMN(O$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(O$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5198.2700000000004},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!P9-IF(TOCA!$E9=0,AboveHWM!P9,AboveHWM_PNGC!P9)-Existing!P9-NLSL!P9),((IF(COLUMN(P$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(P$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8498.6360000000004},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!Q9-IF(TOCA!$E9=0,AboveHWM!Q9,AboveHWM_PNGC!Q9)-Existing!Q9-NLSL!Q9),((IF(COLUMN(Q$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(Q$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4390.0029999999997},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!R9-IF(TOCA!$E9=0,AboveHWM!R9,AboveHWM_PNGC!R9)-Existing!R9-NLSL!R9),((IF(COLUMN(R$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(R$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7381.35},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!S9-IF(TOCA!$E9=0,AboveHWM!S9,AboveHWM_PNGC!S9)-Existing!S9-NLSL!S9),((IF(COLUMN(S$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(S$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3954.2660000000001},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!T9-IF(TOCA!$E9=0,AboveHWM!T9,AboveHWM_PNGC!T9)-Existing!T9-NLSL!T9),((IF(COLUMN(T$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(T$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7425.7729999999992},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!U9-IF(TOCA!$E9=0,AboveHWM!U9,AboveHWM_PNGC!U9)-Existing!U9-NLSL!U9),((IF(COLUMN(U$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(U$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4052.2879999999996},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!V9-IF(TOCA!$E9=0,AboveHWM!V9,AboveHWM_PNGC!V9)-Existing!V9-NLSL!V9),((IF(COLUMN(V$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(V$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7686.6810000000005},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!W9-IF(TOCA!$E9=0,AboveHWM!W9,AboveHWM_PNGC!W9)-Existing!W9-NLSL!W9),((IF(COLUMN(W$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(W$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3976.2999999999997},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!X9-IF(TOCA!$E9=0,AboveHWM!X9,AboveHWM_PNGC!X9)-Existing!X9-NLSL!X9),((IF(COLUMN(X$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(X$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7983.5479999999989},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!Y9-IF(TOCA!$E9=0,AboveHWM!Y9,AboveHWM_PNGC!Y9)-Existing!Y9-NLSL!Y9),((IF(COLUMN(Y$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(Y$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3988.9320000000002},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!Z9-IF(TOCA!$E9=0,AboveHWM!Z9,AboveHWM_PNGC!Z9)-Existing!Z9-NLSL!Z9),((IF(COLUMN(Z$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(Z$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6965.6989999999996},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AA9-IF(TOCA!$E9=0,AboveHWM!AA9,AboveHWM_PNGC!AA9)-Existing!AA9-NLSL!AA9),((IF(COLUMN(AA$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(AA$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3961.9989999999998},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AB9-IF(TOCA!$E9=0,AboveHWM!AB9,AboveHWM_PNGC!AB9)-Existing!AB9-NLSL!AB9),((IF(COLUMN(AB$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(AB$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8410.2979999999989},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AC9-IF(TOCA!$E9=0,AboveHWM!AC9,AboveHWM_PNGC!AC9)-Existing!AC9-NLSL!AC9),((IF(COLUMN(AC$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(AC$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4209.67},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AD9-IF(TOCA!$E9=0,AboveHWM!AD9,AboveHWM_PNGC!AD9)-Existing!AD9-NLSL!AD9),((IF(COLUMN(AD$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(AD$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7768.5229999999992},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AE9-IF(TOCA!$E9=0,AboveHWM!AE9,AboveHWM_PNGC!AE9)-Existing!AE9-NLSL!AE9),((IF(COLUMN(AE$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(AE$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4456.6030000000001},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AF9-IF(TOCA!$E9=0,AboveHWM!AF9,AboveHWM_PNGC!AF9)-Existing!AF9-NLSL!AF9),((IF(COLUMN(AF$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(AF$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9090.2870000000003},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AG9-IF(TOCA!$E9=0,AboveHWM!AG9,AboveHWM_PNGC!AG9)-Existing!AG9-NLSL!AG9),((IF(COLUMN(AG$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(AG$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5757.6849999999995},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AH9-IF(TOCA!$E9=0,AboveHWM!AH9,AboveHWM_PNGC!AH9)-Existing!AH9-NLSL!AH9),((IF(COLUMN(AH$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(AH$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":10059.478000000001},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AI9-IF(TOCA!$E9=0,AboveHWM!AI9,AboveHWM_PNGC!AI9)-Existing!AI9-NLSL!AI9),((IF(COLUMN(AI$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(AI$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5695.3329999999996},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AJ9-IF(TOCA!$E9=0,AboveHWM!AJ9,AboveHWM_PNGC!AJ9)-Existing!AJ9-NLSL!AJ9),((IF(COLUMN(AJ$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(AJ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8624.1130000000012},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AK9-IF(TOCA!$E9=0,AboveHWM!AK9,AboveHWM_PNGC!AK9)-Existing!AK9-NLSL!AK9),((IF(COLUMN(AK$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(AK$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4764.1909999999998},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AL9-IF(TOCA!$E9=0,AboveHWM!AL9,AboveHWM_PNGC!AL9)-Existing!AL9-NLSL!AL9),((IF(COLUMN(AL$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(AL$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9161.384},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AM9-IF(TOCA!$E9=0,AboveHWM!AM9,AboveHWM_PNGC!AM9)-Existing!AM9-NLSL!AM9),((IF(COLUMN(AM$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(AM$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5199.9050000000007},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AN9-IF(TOCA!$E9=0,AboveHWM!AN9,AboveHWM_PNGC!AN9)-Existing!AN9-NLSL!AN9),((IF(COLUMN(AN$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(AN$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8500.7160000000003},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AO9-IF(TOCA!$E9=0,AboveHWM!AO9,AboveHWM_PNGC!AO9)-Existing!AO9-NLSL!AO9),((IF(COLUMN(AO$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(AO$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4391.5229999999992},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AP9-IF(TOCA!$E9=0,AboveHWM!AP9,AboveHWM_PNGC!AP9)-Existing!AP9-NLSL!AP9),((IF(COLUMN(AP$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(AP$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7383.43},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AQ9-IF(TOCA!$E9=0,AboveHWM!AQ9,AboveHWM_PNGC!AQ9)-Existing!AQ9-NLSL!AQ9),((IF(COLUMN(AQ$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(AQ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3955.9059999999999},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AR9-IF(TOCA!$E9=0,AboveHWM!AR9,AboveHWM_PNGC!AR9)-Existing!AR9-NLSL!AR9),((IF(COLUMN(AR$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(AR$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7427.7729999999992},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AS9-IF(TOCA!$E9=0,AboveHWM!AS9,AboveHWM_PNGC!AS9)-Existing!AS9-NLSL!AS9),((IF(COLUMN(AS$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(AS$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4053.8879999999995},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AT9-IF(TOCA!$E9=0,AboveHWM!AT9,AboveHWM_PNGC!AT9)-Existing!AT9-NLSL!AT9),((IF(COLUMN(AT$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(AT$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7688.7610000000004},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AU9-IF(TOCA!$E9=0,AboveHWM!AU9,AboveHWM_PNGC!AU9)-Existing!AU9-NLSL!AU9),((IF(COLUMN(AU$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(AU$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3977.9399999999996},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AV9-IF(TOCA!$E9=0,AboveHWM!AV9,AboveHWM_PNGC!AV9)-Existing!AV9-NLSL!AV9),((IF(COLUMN(AV$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(AV$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7774.5640000000003},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AW9-IF(TOCA!$E9=0,AboveHWM!AW9,AboveHWM_PNGC!AW9)-Existing!AW9-NLSL!AW9),((IF(COLUMN(AW$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(AW$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4201.6359999999995},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AX9-IF(TOCA!$E9=0,AboveHWM!AX9,AboveHWM_PNGC!AX9)-Existing!AX9-NLSL!AX9),((IF(COLUMN(AX$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(AX$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7166.369999999999},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AY9-IF(TOCA!$E9=0,AboveHWM!AY9,AboveHWM_PNGC!AY9)-Existing!AY9-NLSL!AY9),((IF(COLUMN(AY$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(AY$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3764.9279999999994},{"$f":"IF(Init!S10=0,1,0)","v":1},0]
[null,10044,"Canby, City of",{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!D10-IF(TOCA!$E10=0,AboveHWM!D10,AboveHWM_PNGC!D10)-Existing!D10-NLSL!D10),((IF(COLUMN(D$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(D$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8924.0930000000008},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!E10-IF(TOCA!$E10=0,AboveHWM!E10,AboveHWM_PNGC!E10)-Existing!E10-NLSL!E10),((IF(COLUMN(E$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(E$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5063.7049999999999},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!F10-IF(TOCA!$E10=0,AboveHWM!F10,AboveHWM_PNGC!F10)-Existing!F10-NLSL!F10),((IF(COLUMN(F$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(F$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9710.2900000000009},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!G10-IF(TOCA!$E10=0,AboveHWM!G10,AboveHWM_PNGC!G10)-Existing!G10-NLSL!G10),((IF(COLUMN(G$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(G$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5801.2889999999998},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!H10-IF(TOCA!$E10=0,AboveHWM!H10,AboveHWM_PNGC!H10)-Existing!H10-NLSL!H10),((IF(COLUMN(H$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(H$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":10868.324000000001},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!I10-IF(TOCA!$E10=0,AboveHWM!I10,AboveHWM_PNGC!I10)-Existing!I10-NLSL!I10),((IF(COLUMN(I$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(I$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7020.1359999999995},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!J10-IF(TOCA!$E10=0,AboveHWM!J10,AboveHWM_PNGC!J10)-Existing!J10-NLSL!J10),((IF(COLUMN(J$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(J$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":11283.12},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!K10-IF(TOCA!$E10=0,AboveHWM!K10,AboveHWM_PNGC!K10)-Existing!K10-NLSL!K10),((IF(COLUMN(K$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(K$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6621.1270000000004},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!L10-IF(TOCA!$E10=0,AboveHWM!L10,AboveHWM_PNGC!L10)-Existing!L10-NLSL!L10),((IF(COLUMN(L$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(L$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9679.4950000000008},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!M10-IF(TOCA!$E10=0,AboveHWM!M10,AboveHWM_PNGC!M10)-Existing!M10-NLSL!M10),((IF(COLUMN(M$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(M$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5264.1819999999998},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!N10-IF(TOCA!$E10=0,AboveHWM!N10,AboveHWM_PNGC!N10)-Existing!N10-NLSL!N10),((IF(COLUMN(N$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(N$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9501.4470000000001},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!O10-IF(TOCA!$E10=0,AboveHWM!O10,AboveHWM_PNGC!O10)-Existing!O10-NLSL!O10),((IF(COLUMN(O$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(O$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5490.3530000000001},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!P10-IF(TOCA!$E10=0,AboveHWM!P10,AboveHWM_PNGC!P10)-Existing!P10-NLSL!P10),((IF(COLUMN(P$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(P$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8975.4320000000007},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!Q10-IF(TOCA!$E10=0,AboveHWM!Q10,AboveHWM_PNGC!Q10)-Existing!Q10-NLSL!Q10),((IF(COLUMN(Q$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(Q$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4697.7960000000003},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!R10-IF(TOCA!$E10=0,AboveHWM!R10,AboveHWM_PNGC!R10)-Existing!R10-NLSL!R10),((IF(COLUMN(R$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(R$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8064.8469999999998},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!S10-IF(TOCA!$E10=0,AboveHWM!S10,AboveHWM_PNGC!S10)-Existing!S10-NLSL!S10),((IF(COLUMN(S$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(S$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4390.674},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!T10-IF(TOCA!$E10=0,AboveHWM!T10,AboveHWM_PNGC!T10)-Existing!T10-NLSL!T10),((IF(COLUMN(T$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(T$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8402.84},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!U10-IF(TOCA!$E10=0,AboveHWM!U10,AboveHWM_PNGC!U10)-Existing!U10-NLSL!U10),((IF(COLUMN(U$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(U$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4804.9210000000003},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!V10-IF(TOCA!$E10=0,AboveHWM!V10,AboveHWM_PNGC!V10)-Existing!V10-NLSL!V10),((IF(COLUMN(V$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(V$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9636.6129999999994},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!W10-IF(TOCA!$E10=0,AboveHWM!W10,AboveHWM_PNGC!W10)-Existing!W10-NLSL!W10),((IF(COLUMN(W$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(W$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5268.4139999999998},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!X10-IF(TOCA!$E10=0,AboveHWM!X10,AboveHWM_PNGC!X10)-Existing!X10-NLSL!X10),((IF(COLUMN(X$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(X$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":10016.713},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!Y10-IF(TOCA!$E10=0,AboveHWM!Y10,AboveHWM_PNGC!Y10)-Existing!Y10-NLSL!Y10),((IF(COLUMN(Y$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(Y$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5077.6359999999995},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!Z10-IF(TOCA!$E10=0,AboveHWM!Z10,AboveHWM_PNGC!Z10)-Existing!Z10-NLSL!Z10),((IF(COLUMN(Z$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(Z$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7957.3390000000009},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AA10-IF(TOCA!$E10=0,AboveHWM!AA10,AboveHWM_PNGC!AA10)-Existing!AA10-NLSL!AA10),((IF(COLUMN(AA$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(AA$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4907.4799999999996},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AB10-IF(TOCA!$E10=0,AboveHWM!AB10,AboveHWM_PNGC!AB10)-Existing!AB10-NLSL!AB10),((IF(COLUMN(AB$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(AB$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9232.7089999999989},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AC10-IF(TOCA!$E10=0,AboveHWM!AC10,AboveHWM_PNGC!AC10)-Existing!AC10-NLSL!AC10),((IF(COLUMN(AC$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(AC$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4751.0210000000006},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AD10-IF(TOCA!$E10=0,AboveHWM!AD10,AboveHWM_PNGC!AD10)-Existing!AD10-NLSL!AD10),((IF(COLUMN(AD$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(AD$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9721.5959999999995},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AE10-IF(TOCA!$E10=0,AboveHWM!AE10,AboveHWM_PNGC!AE10)-Existing!AE10-NLSL!AE10),((IF(COLUMN(AE$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(AE$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5798.0999999999995},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AF10-IF(TOCA!$E10=0,AboveHWM!AF10,AboveHWM_PNGC!AF10)-Existing!AF10-NLSL!AF10),((IF(COLUMN(AF$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(AF$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":10886.782999999999},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AG10-IF(TOCA!$E10=0,AboveHWM!AG10,AboveHWM_PNGC!AG10)-Existing!AG10-NLSL!AG10),((IF(COLUMN(AG$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(AG$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7021.674},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AH10-IF(TOCA!$E10=0,AboveHWM!AH10,AboveHWM_PNGC!AH10)-Existing!AH10-NLSL!AH10),((IF(COLUMN(AH$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(AH$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":11302.18},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AI10-IF(TOCA!$E10=0,AboveHWM!AI10,AboveHWM_PNGC!AI10)-Existing!AI10-NLSL!AI10),((IF(COLUMN(AI$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(AI$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6622.1630000000005},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AJ10-IF(TOCA!$E10=0,AboveHWM!AJ10,AboveHWM_PNGC!AJ10)-Existing!AJ10-NLSL!AJ10),((IF(COLUMN(AJ$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(AJ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9307.9979999999996},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AK10-IF(TOCA!$E10=0,AboveHWM!AK10,AboveHWM_PNGC!AK10)-Existing!AK10-NLSL!AK10),((IF(COLUMN(AK$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(AK$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5126.9310000000005},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AL10-IF(TOCA!$E10=0,AboveHWM!AL10,AboveHWM_PNGC!AL10)-Existing!AL10-NLSL!AL10),((IF(COLUMN(AL$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(AL$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9509.5300000000007},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AM10-IF(TOCA!$E10=0,AboveHWM!AM10,AboveHWM_PNGC!AM10)-Existing!AM10-NLSL!AM10),((IF(COLUMN(AM$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(AM$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5484.5159999999996},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AN10-IF(TOCA!$E10=0,AboveHWM!AN10,AboveHWM_PNGC!AN10)-Existing!AN10-NLSL!AN10),((IF(COLUMN(AN$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(AN$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8980.2669999999998},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AO10-IF(TOCA!$E10=0,AboveHWM!AO10,AboveHWM_PNGC!AO10)-Existing!AO10-NLSL!AO10),((IF(COLUMN(AO$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(AO$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4689.8690000000006},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AP10-IF(TOCA!$E10=0,AboveHWM!AP10,AboveHWM_PNGC!AP10)-Existing!AP10-NLSL!AP10),((IF(COLUMN(AP$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(AP$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8064.06},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AQ10-IF(TOCA!$E10=0,AboveHWM!AQ10,AboveHWM_PNGC!AQ10)-Existing!AQ10-NLSL!AQ10),((IF(COLUMN(AQ$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(AQ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4377.9480000000003},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AR10-IF(TOCA!$E10=0,AboveHWM!AR10,AboveHWM_PNGC!AR10)-Existing!AR10-NLSL!AR10),((IF(COLUMN(AR$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(AR$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8406.0869999999995},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AS10-IF(TOCA!$E10=0,AboveHWM!AS10,AboveHWM_PNGC!AS10)-Existing!AS10-NLSL!AS10),((IF(COLUMN(AS$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(AS$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4795.7070000000003},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AT10-IF(TOCA!$E10=0,AboveHWM!AT10,AboveHWM_PNGC!AT10)-Existing!AT10-NLSL!AT10),((IF(COLUMN(AT$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(AT$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9645.5220000000008},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AU10-IF(TOCA!$E10=0,AboveHWM!AU10,AboveHWM_PNGC!AU10)-Existing!AU10-NLSL!AU10),((IF(COLUMN(AU$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(AU$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5261.1020000000008},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AV10-IF(TOCA!$E10=0,AboveHWM!AV10,AboveHWM_PNGC!AV10)-Existing!AV10-NLSL!AV10),((IF(COLUMN(AV$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(AV$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9697.8260000000009},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AW10-IF(TOCA!$E10=0,AboveHWM!AW10,AboveHWM_PNGC!AW10)-Existing!AW10-NLSL!AW10),((IF(COLUMN(AW$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(AW$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5399.2950000000001},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AX10-IF(TOCA!$E10=0,AboveHWM!AX10,AboveHWM_PNGC!AX10)-Existing!AX10-NLSL!AX10),((IF(COLUMN(AX$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(AX$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8248.68},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AY10-IF(TOCA!$E10=0,AboveHWM!AY10,AboveHWM_PNGC!AY10)-Existing!AY10-NLSL!AY10),((IF(COLUMN(AY$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(AY$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4608.0569999999998},{"$f":"IF(Init!S11=0,1,0)","v":1},0]
[null,10046,"Central Electric Coop",{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!D11-IF(TOCA!$E11=0,AboveHWM!D11,AboveHWM_PNGC!D11)-Existing!D11-NLSL!D11),((IF(COLUMN(D$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(D$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":29785.058000000001},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!E11-IF(TOCA!$E11=0,AboveHWM!E11,AboveHWM_PNGC!E11)-Existing!E11-NLSL!E11),((IF(COLUMN(E$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(E$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":16786.313000000002},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!F11-IF(TOCA!$E11=0,AboveHWM!F11,AboveHWM_PNGC!F11)-Existing!F11-NLSL!F11),((IF(COLUMN(F$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(F$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":37599.809000000001},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!G11-IF(TOCA!$E11=0,AboveHWM!G11,AboveHWM_PNGC!G11)-Existing!G11-NLSL!G11),((IF(COLUMN(G$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(G$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":25179.005000000001},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!H11-IF(TOCA!$E11=0,AboveHWM!H11,AboveHWM_PNGC!H11)-Existing!H11-NLSL!H11),((IF(COLUMN(H$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(H$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":48609.288999999997},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!I11-IF(TOCA!$E11=0,AboveHWM!I11,AboveHWM_PNGC!I11)-Existing!I11-NLSL!I11),((IF(COLUMN(I$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(I$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":32242.086000000003},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!J11-IF(TOCA!$E11=0,AboveHWM!J11,AboveHWM_PNGC!J11)-Existing!J11-NLSL!J11),((IF(COLUMN(J$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(J$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":43655.543000000005},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!K11-IF(TOCA!$E11=0,AboveHWM!K11,AboveHWM_PNGC!K11)-Existing!K11-NLSL!K11),((IF(COLUMN(K$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(K$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":29628.391},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!L11-IF(TOCA!$E11=0,AboveHWM!L11,AboveHWM_PNGC!L11)-Existing!L11-NLSL!L11),((IF(COLUMN(L$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(L$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":38411.991999999998},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!M11-IF(TOCA!$E11=0,AboveHWM!M11,AboveHWM_PNGC!M11)-Existing!M11-NLSL!M11),((IF(COLUMN(M$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(M$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":24434.196},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!N11-IF(TOCA!$E11=0,AboveHWM!N11,AboveHWM_PNGC!N11)-Existing!N11-NLSL!N11),((IF(COLUMN(N$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(N$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":35069.265000000007},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!O11-IF(TOCA!$E11=0,AboveHWM!O11,AboveHWM_PNGC!O11)-Existing!O11-NLSL!O11),((IF(COLUMN(O$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(O$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":21453.289000000001},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!P11-IF(TOCA!$E11=0,AboveHWM!P11,AboveHWM_PNGC!P11)-Existing!P11-NLSL!P11),((IF(COLUMN(P$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(P$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":32291.471999999998},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!Q11-IF(TOCA!$E11=0,AboveHWM!Q11,AboveHWM_PNGC!Q11)-Existing!Q11-NLSL!Q11),((IF(COLUMN(Q$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(Q$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":19723.944000000003},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!R11-IF(TOCA!$E11=0,AboveHWM!R11,AboveHWM_PNGC!R11)-Existing!R11-NLSL!R11),((IF(COLUMN(R$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(R$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":32677.066000000003},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!S11-IF(TOCA!$E11=0,AboveHWM!S11,AboveHWM_PNGC!S11)-Existing!S11-NLSL!S11),((IF(COLUMN(S$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(S$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":21800.752},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!T11-IF(TOCA!$E11=0,AboveHWM!T11,AboveHWM_PNGC!T11)-Existing!T11-NLSL!T11),((IF(COLUMN(T$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(T$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":34825.375},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!U11-IF(TOCA!$E11=0,AboveHWM!U11,AboveHWM_PNGC!U11)-Existing!U11-NLSL!U11),((IF(COLUMN(U$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(U$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":20129.946000000004},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!V11-IF(TOCA!$E11=0,AboveHWM!V11,AboveHWM_PNGC!V11)-Existing!V11-NLSL!V11),((IF(COLUMN(V$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(V$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":36814.812000000005},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!W11-IF(TOCA!$E11=0,AboveHWM!W11,AboveHWM_PNGC!W11)-Existing!W11-NLSL!W11),((IF(COLUMN(W$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(W$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":23312.106},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!X11-IF(TOCA!$E11=0,AboveHWM!X11,AboveHWM_PNGC!X11)-Existing!X11-NLSL!X11),((IF(COLUMN(X$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(X$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":37465.080999999998},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!Y11-IF(TOCA!$E11=0,AboveHWM!Y11,AboveHWM_PNGC!Y11)-Existing!Y11-NLSL!Y11),((IF(COLUMN(Y$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(Y$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":21384.235000000001},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!Z11-IF(TOCA!$E11=0,AboveHWM!Z11,AboveHWM_PNGC!Z11)-Existing!Z11-NLSL!Z11),((IF(COLUMN(Z$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(Z$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":31908.250000000004},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AA11-IF(TOCA!$E11=0,AboveHWM!AA11,AboveHWM_PNGC!AA11)-Existing!AA11-NLSL!AA11),((IF(COLUMN(AA$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(AA$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":19907.118999999999},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AB11-IF(TOCA!$E11=0,AboveHWM!AB11,AboveHWM_PNGC!AB11)-Existing!AB11-NLSL!AB11),((IF(COLUMN(AB$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(AB$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":29481.951000000001},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AC11-IF(TOCA!$E11=0,AboveHWM!AC11,AboveHWM_PNGC!AC11)-Existing!AC11-NLSL!AC11),((IF(COLUMN(AC$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(AC$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":16966.056},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AD11-IF(TOCA!$E11=0,AboveHWM!AD11,AboveHWM_PNGC!AD11)-Existing!AD11-NLSL!AD11),((IF(COLUMN(AD$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(AD$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":37596.157000000007},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AE11-IF(TOCA!$E11=0,AboveHWM!AE11,AboveHWM_PNGC!AE11)-Existing!AE11-NLSL!AE11),((IF(COLUMN(AE$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(AE$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":25099.100999999999},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AF11-IF(TOCA!$E11=0,AboveHWM!AF11,AboveHWM_PNGC!AF11)-Existing!AF11-NLSL!AF11),((IF(COLUMN(AF$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(AF$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":48606.638000000006},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AG11-IF(TOCA!$E11=0,AboveHWM!AG11,AboveHWM_PNGC!AG11)-Existing!AG11-NLSL!AG11),((IF(COLUMN(AG$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(AG$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":32121.450999999997},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AH11-IF(TOCA!$E11=0,AboveHWM!AH11,AboveHWM_PNGC!AH11)-Existing!AH11-NLSL!AH11),((IF(COLUMN(AH$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(AH$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":43622.685000000005},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AI11-IF(TOCA!$E11=0,AboveHWM!AI11,AboveHWM_PNGC!AI11)-Existing!AI11-NLSL!AI11),((IF(COLUMN(AI$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(AI$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":29537.966},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AJ11-IF(TOCA!$E11=0,AboveHWM!AJ11,AboveHWM_PNGC!AJ11)-Existing!AJ11-NLSL!AJ11),((IF(COLUMN(AJ$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(AJ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":38016.390999999996},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AK11-IF(TOCA!$E11=0,AboveHWM!AK11,AboveHWM_PNGC!AK11)-Existing!AK11-NLSL!AK11),((IF(COLUMN(AK$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(AK$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":24068.781999999999},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AL11-IF(TOCA!$E11=0,AboveHWM!AL11,AboveHWM_PNGC!AL11)-Existing!AL11-NLSL!AL11),((IF(COLUMN(AL$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(AL$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":35058.349000000002},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AM11-IF(TOCA!$E11=0,AboveHWM!AM11,AboveHWM_PNGC!AM11)-Existing!AM11-NLSL!AM11),((IF(COLUMN(AM$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(AM$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":21342.544000000002},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AN11-IF(TOCA!$E11=0,AboveHWM!AN11,AboveHWM_PNGC!AN11)-Existing!AN11-NLSL!AN11),((IF(COLUMN(AN$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(AN$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":32284.380000000005},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AO11-IF(TOCA!$E11=0,AboveHWM!AO11,AboveHWM_PNGC!AO11)-Existing!AO11-NLSL!AO11),((IF(COLUMN(AO$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(AO$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":19649.108},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AP11-IF(TOCA!$E11=0,AboveHWM!AP11,AboveHWM_PNGC!AP11)-Existing!AP11-NLSL!AP11),((IF(COLUMN(AP$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(AP$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":32646.236000000004},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AQ11-IF(TOCA!$E11=0,AboveHWM!AQ11,AboveHWM_PNGC!AQ11)-Existing!AQ11-NLSL!AQ11),((IF(COLUMN(AQ$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(AQ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":21708.216},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AR11-IF(TOCA!$E11=0,AboveHWM!AR11,AboveHWM_PNGC!AR11)-Existing!AR11-NLSL!AR11),((IF(COLUMN(AR$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(AR$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":34853.743000000002},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AS11-IF(TOCA!$E11=0,AboveHWM!AS11,AboveHWM_PNGC!AS11)-Existing!AS11-NLSL!AS11),((IF(COLUMN(AS$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(AS$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":20019.681},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AT11-IF(TOCA!$E11=0,AboveHWM!AT11,AboveHWM_PNGC!AT11)-Existing!AT11-NLSL!AT11),((IF(COLUMN(AT$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(AT$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":36796.618000000002},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AU11-IF(TOCA!$E11=0,AboveHWM!AU11,AboveHWM_PNGC!AU11)-Existing!AU11-NLSL!AU11),((IF(COLUMN(AU$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(AU$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":23206.985999999997},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AV11-IF(TOCA!$E11=0,AboveHWM!AV11,AboveHWM_PNGC!AV11)-Existing!AV11-NLSL!AV11),((IF(COLUMN(AV$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(AV$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":37753.880000000005},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AW11-IF(TOCA!$E11=0,AboveHWM!AW11,AboveHWM_PNGC!AW11)-Existing!AW11-NLSL!AW11),((IF(COLUMN(AW$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(AW$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":20972.095000000001},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AX11-IF(TOCA!$E11=0,AboveHWM!AX11,AboveHWM_PNGC!AX11)-Existing!AX11-NLSL!AX11),((IF(COLUMN(AX$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(AX$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":31634.505000000001},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AY11-IF(TOCA!$E11=0,AboveHWM!AY11,AboveHWM_PNGC!AY11)-Existing!AY11-NLSL!AY11),((IF(COLUMN(AY$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(AY$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":20098.969999999998},{"$f":"IF(Init!S12=0,1,0)","v":1},0]
[null,10047,"Central Lincoln PUD",{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!D12-IF(TOCA!$E12=0,AboveHWM!D12,AboveHWM_PNGC!D12)-Existing!D12-NLSL!D12),((IF(COLUMN(D$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(D$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":64719.917999999998},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!E12-IF(TOCA!$E12=0,AboveHWM!E12,AboveHWM_PNGC!E12)-Existing!E12-NLSL!E12),((IF(COLUMN(E$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(E$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":45707.391000000003},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!F12-IF(TOCA!$E12=0,AboveHWM!F12,AboveHWM_PNGC!F12)-Existing!F12-NLSL!F12),((IF(COLUMN(F$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(F$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":65735.945000000007},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!G12-IF(TOCA!$E12=0,AboveHWM!G12,AboveHWM_PNGC!G12)-Existing!G12-NLSL!G12),((IF(COLUMN(G$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(G$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":47531.199000000001},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!H12-IF(TOCA!$E12=0,AboveHWM!H12,AboveHWM_PNGC!H12)-Existing!H12-NLSL!H12),((IF(COLUMN(H$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(H$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":78370.773000000001},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!I12-IF(TOCA!$E12=0,AboveHWM!I12,AboveHWM_PNGC!I12)-Existing!I12-NLSL!I12),((IF(COLUMN(I$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(I$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":60420.957000000002},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!J12-IF(TOCA!$E12=0,AboveHWM!J12,AboveHWM_PNGC!J12)-Existing!J12-NLSL!J12),((IF(COLUMN(J$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(J$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":77098.75},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!K12-IF(TOCA!$E12=0,AboveHWM!K12,AboveHWM_PNGC!K12)-Existing!K12-NLSL!K12),((IF(COLUMN(K$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(K$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":54749.745999999999},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!L12-IF(TOCA!$E12=0,AboveHWM!L12,AboveHWM_PNGC!L12)-Existing!L12-NLSL!L12),((IF(COLUMN(L$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(L$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":67888.476999999999},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!M12-IF(TOCA!$E12=0,AboveHWM!M12,AboveHWM_PNGC!M12)-Existing!M12-NLSL!M12),((IF(COLUMN(M$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(M$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":44988.495999999999},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!N12-IF(TOCA!$E12=0,AboveHWM!N12,AboveHWM_PNGC!N12)-Existing!N12-NLSL!N12),((IF(COLUMN(N$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(N$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":70224.875},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!O12-IF(TOCA!$E12=0,AboveHWM!O12,AboveHWM_PNGC!O12)-Existing!O12-NLSL!O12),((IF(COLUMN(O$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(O$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":49832.042999999998},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!P12-IF(TOCA!$E12=0,AboveHWM!P12,AboveHWM_PNGC!P12)-Existing!P12-NLSL!P12),((IF(COLUMN(P$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(P$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":67300.508000000002},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!Q12-IF(TOCA!$E12=0,AboveHWM!Q12,AboveHWM_PNGC!Q12)-Existing!Q12-NLSL!Q12),((IF(COLUMN(Q$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(Q$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":44667.324000000001},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!R12-IF(TOCA!$E12=0,AboveHWM!R12,AboveHWM_PNGC!R12)-Existing!R12-NLSL!R12),((IF(COLUMN(R$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(R$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":55949.582000000002},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!S12-IF(TOCA!$E12=0,AboveHWM!S12,AboveHWM_PNGC!S12)-Existing!S12-NLSL!S12),((IF(COLUMN(S$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(S$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":39873.93},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!T12-IF(TOCA!$E12=0,AboveHWM!T12,AboveHWM_PNGC!T12)-Existing!T12-NLSL!T12),((IF(COLUMN(T$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(T$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":54422.023000000001},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!U12-IF(TOCA!$E12=0,AboveHWM!U12,AboveHWM_PNGC!U12)-Existing!U12-NLSL!U12),((IF(COLUMN(U$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(U$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":39560.012000000002},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!V12-IF(TOCA!$E12=0,AboveHWM!V12,AboveHWM_PNGC!V12)-Existing!V12-NLSL!V12),((IF(COLUMN(V$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(V$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":57412.027000000002},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!W12-IF(TOCA!$E12=0,AboveHWM!W12,AboveHWM_PNGC!W12)-Existing!W12-NLSL!W12),((IF(COLUMN(W$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(W$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":41052.5},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!X12-IF(TOCA!$E12=0,AboveHWM!X12,AboveHWM_PNGC!X12)-Existing!X12-NLSL!X12),((IF(COLUMN(X$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(X$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":60763.917999999998},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!Y12-IF(TOCA!$E12=0,AboveHWM!Y12,AboveHWM_PNGC!Y12)-Existing!Y12-NLSL!Y12),((IF(COLUMN(Y$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(Y$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":39321.449000000001},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!Z12-IF(TOCA!$E12=0,AboveHWM!Z12,AboveHWM_PNGC!Z12)-Existing!Z12-NLSL!Z12),((IF(COLUMN(Z$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(Z$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":52503.93},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AA12-IF(TOCA!$E12=0,AboveHWM!AA12,AboveHWM_PNGC!AA12)-Existing!AA12-NLSL!AA12),((IF(COLUMN(AA$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(AA$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":41782.171999999999},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AB12-IF(TOCA!$E12=0,AboveHWM!AB12,AboveHWM_PNGC!AB12)-Existing!AB12-NLSL!AB12),((IF(COLUMN(AB$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(AB$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":67305.383000000002},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AC12-IF(TOCA!$E12=0,AboveHWM!AC12,AboveHWM_PNGC!AC12)-Existing!AC12-NLSL!AC12),((IF(COLUMN(AC$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(AC$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":43323.714999999997},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AD12-IF(TOCA!$E12=0,AboveHWM!AD12,AboveHWM_PNGC!AD12)-Existing!AD12-NLSL!AD12),((IF(COLUMN(AD$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(AD$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":65856.148000000001},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AE12-IF(TOCA!$E12=0,AboveHWM!AE12,AboveHWM_PNGC!AE12)-Existing!AE12-NLSL!AE12),((IF(COLUMN(AE$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(AE$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":47618.112999999998},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AF12-IF(TOCA!$E12=0,AboveHWM!AF12,AboveHWM_PNGC!AF12)-Existing!AF12-NLSL!AF12),((IF(COLUMN(AF$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(AF$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":78514.116999999998},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AG12-IF(TOCA!$E12=0,AboveHWM!AG12,AboveHWM_PNGC!AG12)-Existing!AG12-NLSL!AG12),((IF(COLUMN(AG$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(AG$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":60531.461000000003},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AH12-IF(TOCA!$E12=0,AboveHWM!AH12,AboveHWM_PNGC!AH12)-Existing!AH12-NLSL!AH12),((IF(COLUMN(AH$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(AH$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":77239.710999999996},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AI12-IF(TOCA!$E12=0,AboveHWM!AI12,AboveHWM_PNGC!AI12)-Existing!AI12-NLSL!AI12),((IF(COLUMN(AI$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(AI$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":54849.843999999997},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AJ12-IF(TOCA!$E12=0,AboveHWM!AJ12,AboveHWM_PNGC!AJ12)-Existing!AJ12-NLSL!AJ12),((IF(COLUMN(AJ$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(AJ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":65304.309000000001},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AK12-IF(TOCA!$E12=0,AboveHWM!AK12,AboveHWM_PNGC!AK12)-Existing!AK12-NLSL!AK12),((IF(COLUMN(AK$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(AK$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":43879.546999999999},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AL12-IF(TOCA!$E12=0,AboveHWM!AL12,AboveHWM_PNGC!AL12)-Existing!AL12-NLSL!AL12),((IF(COLUMN(AL$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(AL$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":70353.258000000002},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AM12-IF(TOCA!$E12=0,AboveHWM!AM12,AboveHWM_PNGC!AM12)-Existing!AM12-NLSL!AM12),((IF(COLUMN(AM$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(AM$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":49923.148000000001},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AN12-IF(TOCA!$E12=0,AboveHWM!AN12,AboveHWM_PNGC!AN12)-Existing!AN12-NLSL!AN12),((IF(COLUMN(AN$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(AN$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":67423.539000000004},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AO12-IF(TOCA!$E12=0,AboveHWM!AO12,AboveHWM_PNGC!AO12)-Existing!AO12-NLSL!AO12),((IF(COLUMN(AO$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(AO$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":44748.972999999998},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AP12-IF(TOCA!$E12=0,AboveHWM!AP12,AboveHWM_PNGC!AP12)-Existing!AP12-NLSL!AP12),((IF(COLUMN(AP$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(AP$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":56051.898000000001},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AQ12-IF(TOCA!$E12=0,AboveHWM!AQ12,AboveHWM_PNGC!AQ12)-Existing!AQ12-NLSL!AQ12),((IF(COLUMN(AQ$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(AQ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":39946.847999999998},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AR12-IF(TOCA!$E12=0,AboveHWM!AR12,AboveHWM_PNGC!AR12)-Existing!AR12-NLSL!AR12),((IF(COLUMN(AR$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(AR$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":54521.504000000001},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AS12-IF(TOCA!$E12=0,AboveHWM!AS12,AboveHWM_PNGC!AS12)-Existing!AS12-NLSL!AS12),((IF(COLUMN(AS$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(AS$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":39632.324000000001},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AT12-IF(TOCA!$E12=0,AboveHWM!AT12,AboveHWM_PNGC!AT12)-Existing!AT12-NLSL!AT12),((IF(COLUMN(AT$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(AT$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":57516.953000000001},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AU12-IF(TOCA!$E12=0,AboveHWM!AU12,AboveHWM_PNGC!AU12)-Existing!AU12-NLSL!AU12),((IF(COLUMN(AU$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(AU$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":41127.527000000002},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AV12-IF(TOCA!$E12=0,AboveHWM!AV12,AboveHWM_PNGC!AV12)-Existing!AV12-NLSL!AV12),((IF(COLUMN(AV$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(AV$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":58638.836000000003},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AW12-IF(TOCA!$E12=0,AboveHWM!AW12,AboveHWM_PNGC!AW12)-Existing!AW12-NLSL!AW12),((IF(COLUMN(AW$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(AW$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":41629.461000000003},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AX12-IF(TOCA!$E12=0,AboveHWM!AX12,AboveHWM_PNGC!AX12)-Existing!AX12-NLSL!AX12),((IF(COLUMN(AX$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(AX$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":54776.688000000002},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AY12-IF(TOCA!$E12=0,AboveHWM!AY12,AboveHWM_PNGC!AY12)-Existing!AY12-NLSL!AY12),((IF(COLUMN(AY$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(AY$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":39681.762000000002},{"$f":"IF(Init!S13=0,1,0)","v":1},0]
[null,10055,"Albion, City of",{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!D13-IF(TOCA!$E13=0,AboveHWM!D13,AboveHWM_PNGC!D13)-Existing!D13-NLSL!D13),((IF(COLUMN(D$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(D$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":150.50200000000001},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!E13-IF(TOCA!$E13=0,AboveHWM!E13,AboveHWM_PNGC!E13)-Existing!E13-NLSL!E13),((IF(COLUMN(E$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(E$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":106.83799999999999},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!F13-IF(TOCA!$E13=0,AboveHWM!F13,AboveHWM_PNGC!F13)-Existing!F13-NLSL!F13),((IF(COLUMN(F$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(F$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":164.839},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!G13-IF(TOCA!$E13=0,AboveHWM!G13,AboveHWM_PNGC!G13)-Existing!G13-NLSL!G13),((IF(COLUMN(G$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(G$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":127.28100000000001},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!H13-IF(TOCA!$E13=0,AboveHWM!H13,AboveHWM_PNGC!H13)-Existing!H13-NLSL!H13),((IF(COLUMN(H$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(H$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":248.21299999999999},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!I13-IF(TOCA!$E13=0,AboveHWM!I13,AboveHWM_PNGC!I13)-Existing!I13-NLSL!I13),((IF(COLUMN(I$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(I$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":205.124},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!J13-IF(TOCA!$E13=0,AboveHWM!J13,AboveHWM_PNGC!J13)-Existing!J13-NLSL!J13),((IF(COLUMN(J$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(J$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":245.887},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!K13-IF(TOCA!$E13=0,AboveHWM!K13,AboveHWM_PNGC!K13)-Existing!K13-NLSL!K13),((IF(COLUMN(K$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(K$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":192.01400000000001},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!L13-IF(TOCA!$E13=0,AboveHWM!L13,AboveHWM_PNGC!L13)-Existing!L13-NLSL!L13),((IF(COLUMN(L$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(L$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":203.208},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!M13-IF(TOCA!$E13=0,AboveHWM!M13,AboveHWM_PNGC!M13)-Existing!M13-NLSL!M13),((IF(COLUMN(M$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(M$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":147.20599999999999},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!N13-IF(TOCA!$E13=0,AboveHWM!N13,AboveHWM_PNGC!N13)-Existing!N13-NLSL!N13),((IF(COLUMN(N$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(N$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":176.637},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!O13-IF(TOCA!$E13=0,AboveHWM!O13,AboveHWM_PNGC!O13)-Existing!O13-NLSL!O13),((IF(COLUMN(O$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(O$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":135.773},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!P13-IF(TOCA!$E13=0,AboveHWM!P13,AboveHWM_PNGC!P13)-Existing!P13-NLSL!P13),((IF(COLUMN(P$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(P$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":150.476},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!Q13-IF(TOCA!$E13=0,AboveHWM!Q13,AboveHWM_PNGC!Q13)-Existing!Q13-NLSL!Q13),((IF(COLUMN(Q$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(Q$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":103.59},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!R13-IF(TOCA!$E13=0,AboveHWM!R13,AboveHWM_PNGC!R13)-Existing!R13-NLSL!R13),((IF(COLUMN(R$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(R$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":123.08799999999999},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!S13-IF(TOCA!$E13=0,AboveHWM!S13,AboveHWM_PNGC!S13)-Existing!S13-NLSL!S13),((IF(COLUMN(S$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(S$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":86.248999999999995},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!T13-IF(TOCA!$E13=0,AboveHWM!T13,AboveHWM_PNGC!T13)-Existing!T13-NLSL!T13),((IF(COLUMN(T$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(T$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":119.083},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!U13-IF(TOCA!$E13=0,AboveHWM!U13,AboveHWM_PNGC!U13)-Existing!U13-NLSL!U13),((IF(COLUMN(U$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(U$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":75.325000000000003},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!V13-IF(TOCA!$E13=0,AboveHWM!V13,AboveHWM_PNGC!V13)-Existing!V13-NLSL!V13),((IF(COLUMN(V$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(V$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":139.703},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!W13-IF(TOCA!$E13=0,AboveHWM!W13,AboveHWM_PNGC!W13)-Existing!W13-NLSL!W13),((IF(COLUMN(W$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(W$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":82.272000000000006},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!X13-IF(TOCA!$E13=0,AboveHWM!X13,AboveHWM_PNGC!X13)-Existing!X13-NLSL!X13),((IF(COLUMN(X$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(X$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":134.98099999999999},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!Y13-IF(TOCA!$E13=0,AboveHWM!Y13,AboveHWM_PNGC!Y13)-Existing!Y13-NLSL!Y13),((IF(COLUMN(Y$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(Y$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":71.929000000000002},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!Z13-IF(TOCA!$E13=0,AboveHWM!Z13,AboveHWM_PNGC!Z13)-Existing!Z13-NLSL!Z13),((IF(COLUMN(Z$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(Z$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":109.488},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AA13-IF(TOCA!$E13=0,AboveHWM!AA13,AboveHWM_PNGC!AA13)-Existing!AA13-NLSL!AA13),((IF(COLUMN(AA$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(AA$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":77.884},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AB13-IF(TOCA!$E13=0,AboveHWM!AB13,AboveHWM_PNGC!AB13)-Existing!AB13-NLSL!AB13),((IF(COLUMN(AB$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(AB$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":156.239},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AC13-IF(TOCA!$E13=0,AboveHWM!AC13,AboveHWM_PNGC!AC13)-Existing!AC13-NLSL!AC13),((IF(COLUMN(AC$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(AC$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":101.101},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AD13-IF(TOCA!$E13=0,AboveHWM!AD13,AboveHWM_PNGC!AD13)-Existing!AD13-NLSL!AD13),((IF(COLUMN(AD$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(AD$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":164.839},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AE13-IF(TOCA!$E13=0,AboveHWM!AE13,AboveHWM_PNGC!AE13)-Existing!AE13-NLSL!AE13),((IF(COLUMN(AE$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(AE$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":127.28100000000001},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AF13-IF(TOCA!$E13=0,AboveHWM!AF13,AboveHWM_PNGC!AF13)-Existing!AF13-NLSL!AF13),((IF(COLUMN(AF$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(AF$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":248.21299999999999},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AG13-IF(TOCA!$E13=0,AboveHWM!AG13,AboveHWM_PNGC!AG13)-Existing!AG13-NLSL!AG13),((IF(COLUMN(AG$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(AG$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":205.124},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AH13-IF(TOCA!$E13=0,AboveHWM!AH13,AboveHWM_PNGC!AH13)-Existing!AH13-NLSL!AH13),((IF(COLUMN(AH$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(AH$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":245.887},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AI13-IF(TOCA!$E13=0,AboveHWM!AI13,AboveHWM_PNGC!AI13)-Existing!AI13-NLSL!AI13),((IF(COLUMN(AI$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(AI$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":192.01400000000001},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AJ13-IF(TOCA!$E13=0,AboveHWM!AJ13,AboveHWM_PNGC!AJ13)-Existing!AJ13-NLSL!AJ13),((IF(COLUMN(AJ$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(AJ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":195.04900000000001},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AK13-IF(TOCA!$E13=0,AboveHWM!AK13,AboveHWM_PNGC!AK13)-Existing!AK13-NLSL!AK13),((IF(COLUMN(AK$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(AK$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":143.28200000000001},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AL13-IF(TOCA!$E13=0,AboveHWM!AL13,AboveHWM_PNGC!AL13)-Existing!AL13-NLSL!AL13),((IF(COLUMN(AL$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(AL$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":176.637},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AM13-IF(TOCA!$E13=0,AboveHWM!AM13,AboveHWM_PNGC!AM13)-Existing!AM13-NLSL!AM13),((IF(COLUMN(AM$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(AM$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":135.773},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AN13-IF(TOCA!$E13=0,AboveHWM!AN13,AboveHWM_PNGC!AN13)-Existing!AN13-NLSL!AN13),((IF(COLUMN(AN$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(AN$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":150.476},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AO13-IF(TOCA!$E13=0,AboveHWM!AO13,AboveHWM_PNGC!AO13)-Existing!AO13-NLSL!AO13),((IF(COLUMN(AO$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(AO$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":103.59},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AP13-IF(TOCA!$E13=0,AboveHWM!AP13,AboveHWM_PNGC!AP13)-Existing!AP13-NLSL!AP13),((IF(COLUMN(AP$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(AP$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":123.08799999999999},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AQ13-IF(TOCA!$E13=0,AboveHWM!AQ13,AboveHWM_PNGC!AQ13)-Existing!AQ13-NLSL!AQ13),((IF(COLUMN(AQ$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(AQ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":86.248999999999995},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AR13-IF(TOCA!$E13=0,AboveHWM!AR13,AboveHWM_PNGC!AR13)-Existing!AR13-NLSL!AR13),((IF(COLUMN(AR$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(AR$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":119.083},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AS13-IF(TOCA!$E13=0,AboveHWM!AS13,AboveHWM_PNGC!AS13)-Existing!AS13-NLSL!AS13),((IF(COLUMN(AS$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(AS$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":75.325000000000003},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AT13-IF(TOCA!$E13=0,AboveHWM!AT13,AboveHWM_PNGC!AT13)-Existing!AT13-NLSL!AT13),((IF(COLUMN(AT$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(AT$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":139.703},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AU13-IF(TOCA!$E13=0,AboveHWM!AU13,AboveHWM_PNGC!AU13)-Existing!AU13-NLSL!AU13),((IF(COLUMN(AU$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(AU$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":82.272000000000006},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AV13-IF(TOCA!$E13=0,AboveHWM!AV13,AboveHWM_PNGC!AV13)-Existing!AV13-NLSL!AV13),((IF(COLUMN(AV$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(AV$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":130.36799999999999},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AW13-IF(TOCA!$E13=0,AboveHWM!AW13,AboveHWM_PNGC!AW13)-Existing!AW13-NLSL!AW13),((IF(COLUMN(AW$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(AW$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":76.542000000000002},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AX13-IF(TOCA!$E13=0,AboveHWM!AX13,AboveHWM_PNGC!AX13)-Existing!AX13-NLSL!AX13),((IF(COLUMN(AX$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(AX$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":113.804},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AY13-IF(TOCA!$E13=0,AboveHWM!AY13,AboveHWM_PNGC!AY13)-Existing!AY13-NLSL!AY13),((IF(COLUMN(AY$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(AY$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":73.566999999999993},{"$f":"IF(Init!S14=0,1,0)","v":1},0]
[null,10057,"Ashland, City of",{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!D14-IF(TOCA!$E14=0,AboveHWM!D14,AboveHWM_PNGC!D14)-Existing!D14-NLSL!D14),((IF(COLUMN(D$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(D$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8395.66},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!E14-IF(TOCA!$E14=0,AboveHWM!E14,AboveHWM_PNGC!E14)-Existing!E14-NLSL!E14),((IF(COLUMN(E$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(E$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4840.2659999999996},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!F14-IF(TOCA!$E14=0,AboveHWM!F14,AboveHWM_PNGC!F14)-Existing!F14-NLSL!F14),((IF(COLUMN(F$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(F$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":10066.481},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!G14-IF(TOCA!$E14=0,AboveHWM!G14,AboveHWM_PNGC!G14)-Existing!G14-NLSL!G14),((IF(COLUMN(G$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(G$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6108.3159999999998},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!H14-IF(TOCA!$E14=0,AboveHWM!H14,AboveHWM_PNGC!H14)-Existing!H14-NLSL!H14),((IF(COLUMN(H$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(H$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":10704.428},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!I14-IF(TOCA!$E14=0,AboveHWM!I14,AboveHWM_PNGC!I14)-Existing!I14-NLSL!I14),((IF(COLUMN(I$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(I$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7116.16},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!J14-IF(TOCA!$E14=0,AboveHWM!J14,AboveHWM_PNGC!J14)-Existing!J14-NLSL!J14),((IF(COLUMN(J$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(J$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":11321.298000000001},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!K14-IF(TOCA!$E14=0,AboveHWM!K14,AboveHWM_PNGC!K14)-Existing!K14-NLSL!K14),((IF(COLUMN(K$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(K$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6817.8540000000003},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!L14-IF(TOCA!$E14=0,AboveHWM!L14,AboveHWM_PNGC!L14)-Existing!L14-NLSL!L14),((IF(COLUMN(L$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(L$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9856.7170000000006},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!M14-IF(TOCA!$E14=0,AboveHWM!M14,AboveHWM_PNGC!M14)-Existing!M14-NLSL!M14),((IF(COLUMN(M$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(M$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5556.7730000000001},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!N14-IF(TOCA!$E14=0,AboveHWM!N14,AboveHWM_PNGC!N14)-Existing!N14-NLSL!N14),((IF(COLUMN(N$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(N$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9158.02},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!O14-IF(TOCA!$E14=0,AboveHWM!O14,AboveHWM_PNGC!O14)-Existing!O14-NLSL!O14),((IF(COLUMN(O$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(O$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5519.3680000000004},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!P14-IF(TOCA!$E14=0,AboveHWM!P14,AboveHWM_PNGC!P14)-Existing!P14-NLSL!P14),((IF(COLUMN(P$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(P$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8760.0560000000005},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!Q14-IF(TOCA!$E14=0,AboveHWM!Q14,AboveHWM_PNGC!Q14)-Existing!Q14-NLSL!Q14),((IF(COLUMN(Q$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(Q$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4723.6059999999998},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!R14-IF(TOCA!$E14=0,AboveHWM!R14,AboveHWM_PNGC!R14)-Existing!R14-NLSL!R14),((IF(COLUMN(R$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(R$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7941.2520000000004},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!S14-IF(TOCA!$E14=0,AboveHWM!S14,AboveHWM_PNGC!S14)-Existing!S14-NLSL!S14),((IF(COLUMN(S$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(S$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4548.1130000000003},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!T14-IF(TOCA!$E14=0,AboveHWM!T14,AboveHWM_PNGC!T14)-Existing!T14-NLSL!T14),((IF(COLUMN(T$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(T$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7635.7039999999997},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!U14-IF(TOCA!$E14=0,AboveHWM!U14,AboveHWM_PNGC!U14)-Existing!U14-NLSL!U14),((IF(COLUMN(U$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(U$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4400.4690000000001},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!V14-IF(TOCA!$E14=0,AboveHWM!V14,AboveHWM_PNGC!V14)-Existing!V14-NLSL!V14),((IF(COLUMN(V$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(V$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9843.5300000000007},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!W14-IF(TOCA!$E14=0,AboveHWM!W14,AboveHWM_PNGC!W14)-Existing!W14-NLSL!W14),((IF(COLUMN(W$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(W$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5288.5630000000001},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!X14-IF(TOCA!$E14=0,AboveHWM!X14,AboveHWM_PNGC!X14)-Existing!X14-NLSL!X14),((IF(COLUMN(X$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(X$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":10047.299999999999},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!Y14-IF(TOCA!$E14=0,AboveHWM!Y14,AboveHWM_PNGC!Y14)-Existing!Y14-NLSL!Y14),((IF(COLUMN(Y$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(Y$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4955.2250000000004},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!Z14-IF(TOCA!$E14=0,AboveHWM!Z14,AboveHWM_PNGC!Z14)-Existing!Z14-NLSL!Z14),((IF(COLUMN(Z$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(Z$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7318.04},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AA14-IF(TOCA!$E14=0,AboveHWM!AA14,AboveHWM_PNGC!AA14)-Existing!AA14-NLSL!AA14),((IF(COLUMN(AA$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(AA$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4585.2290000000003},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AB14-IF(TOCA!$E14=0,AboveHWM!AB14,AboveHWM_PNGC!AB14)-Existing!AB14-NLSL!AB14),((IF(COLUMN(AB$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(AB$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8710.1389999999992},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AC14-IF(TOCA!$E14=0,AboveHWM!AC14,AboveHWM_PNGC!AC14)-Existing!AC14-NLSL!AC14),((IF(COLUMN(AC$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(AC$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4525.7870000000003},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AD14-IF(TOCA!$E14=0,AboveHWM!AD14,AboveHWM_PNGC!AD14)-Existing!AD14-NLSL!AD14),((IF(COLUMN(AD$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(AD$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":10066.481},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AE14-IF(TOCA!$E14=0,AboveHWM!AE14,AboveHWM_PNGC!AE14)-Existing!AE14-NLSL!AE14),((IF(COLUMN(AE$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(AE$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6108.3159999999998},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AF14-IF(TOCA!$E14=0,AboveHWM!AF14,AboveHWM_PNGC!AF14)-Existing!AF14-NLSL!AF14),((IF(COLUMN(AF$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(AF$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":10704.428},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AG14-IF(TOCA!$E14=0,AboveHWM!AG14,AboveHWM_PNGC!AG14)-Existing!AG14-NLSL!AG14),((IF(COLUMN(AG$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(AG$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7116.16},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AH14-IF(TOCA!$E14=0,AboveHWM!AH14,AboveHWM_PNGC!AH14)-Existing!AH14-NLSL!AH14),((IF(COLUMN(AH$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(AH$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":11321.298000000001},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AI14-IF(TOCA!$E14=0,AboveHWM!AI14,AboveHWM_PNGC!AI14)-Existing!AI14-NLSL!AI14),((IF(COLUMN(AI$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(AI$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6817.8540000000003},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AJ14-IF(TOCA!$E14=0,AboveHWM!AJ14,AboveHWM_PNGC!AJ14)-Existing!AJ14-NLSL!AJ14),((IF(COLUMN(AJ$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(AJ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9469.6370000000006},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AK14-IF(TOCA!$E14=0,AboveHWM!AK14,AboveHWM_PNGC!AK14)-Existing!AK14-NLSL!AK14),((IF(COLUMN(AK$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(AK$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5422.63},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AL14-IF(TOCA!$E14=0,AboveHWM!AL14,AboveHWM_PNGC!AL14)-Existing!AL14-NLSL!AL14),((IF(COLUMN(AL$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(AL$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9158.02},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AM14-IF(TOCA!$E14=0,AboveHWM!AM14,AboveHWM_PNGC!AM14)-Existing!AM14-NLSL!AM14),((IF(COLUMN(AM$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(AM$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5519.3680000000004},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AN14-IF(TOCA!$E14=0,AboveHWM!AN14,AboveHWM_PNGC!AN14)-Existing!AN14-NLSL!AN14),((IF(COLUMN(AN$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(AN$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8760.0560000000005},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AO14-IF(TOCA!$E14=0,AboveHWM!AO14,AboveHWM_PNGC!AO14)-Existing!AO14-NLSL!AO14),((IF(COLUMN(AO$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(AO$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4723.6059999999998},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AP14-IF(TOCA!$E14=0,AboveHWM!AP14,AboveHWM_PNGC!AP14)-Existing!AP14-NLSL!AP14),((IF(COLUMN(AP$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(AP$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7941.2520000000004},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AQ14-IF(TOCA!$E14=0,AboveHWM!AQ14,AboveHWM_PNGC!AQ14)-Existing!AQ14-NLSL!AQ14),((IF(COLUMN(AQ$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(AQ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4548.1130000000003},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AR14-IF(TOCA!$E14=0,AboveHWM!AR14,AboveHWM_PNGC!AR14)-Existing!AR14-NLSL!AR14),((IF(COLUMN(AR$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(AR$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7635.7039999999997},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AS14-IF(TOCA!$E14=0,AboveHWM!AS14,AboveHWM_PNGC!AS14)-Existing!AS14-NLSL!AS14),((IF(COLUMN(AS$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(AS$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4400.4690000000001},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AT14-IF(TOCA!$E14=0,AboveHWM!AT14,AboveHWM_PNGC!AT14)-Existing!AT14-NLSL!AT14),((IF(COLUMN(AT$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(AT$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9843.5300000000007},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AU14-IF(TOCA!$E14=0,AboveHWM!AU14,AboveHWM_PNGC!AU14)-Existing!AU14-NLSL!AU14),((IF(COLUMN(AU$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(AU$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5288.5630000000001},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AV14-IF(TOCA!$E14=0,AboveHWM!AV14,AboveHWM_PNGC!AV14)-Existing!AV14-NLSL!AV14),((IF(COLUMN(AV$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(AV$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9690.1020000000008},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AW14-IF(TOCA!$E14=0,AboveHWM!AW14,AboveHWM_PNGC!AW14)-Existing!AW14-NLSL!AW14),((IF(COLUMN(AW$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(AW$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5311.4229999999998},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AX14-IF(TOCA!$E14=0,AboveHWM!AX14,AboveHWM_PNGC!AX14)-Existing!AX14-NLSL!AX14),((IF(COLUMN(AX$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(AX$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7610.12},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AY14-IF(TOCA!$E14=0,AboveHWM!AY14,AboveHWM_PNGC!AY14)-Existing!AY14-NLSL!AY14),((IF(COLUMN(AY$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(AY$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4293.1480000000001},{"$f":"IF(Init!S15=0,1,0)","v":1},0]
[null,10059,"Bandon, City of",{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!D15-IF(TOCA!$E15=0,AboveHWM!D15,AboveHWM_PNGC!D15)-Existing!D15-NLSL!D15),((IF(COLUMN(D$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(D$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3253.4650000000001},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!E15-IF(TOCA!$E15=0,AboveHWM!E15,AboveHWM_PNGC!E15)-Existing!E15-NLSL!E15),((IF(COLUMN(E$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(E$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1950.085},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!F15-IF(TOCA!$E15=0,AboveHWM!F15,AboveHWM_PNGC!F15)-Existing!F15-NLSL!F15),((IF(COLUMN(F$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(F$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3543.9},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!G15-IF(TOCA!$E15=0,AboveHWM!G15,AboveHWM_PNGC!G15)-Existing!G15-NLSL!G15),((IF(COLUMN(G$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(G$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2280.1439999999998},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!H15-IF(TOCA!$E15=0,AboveHWM!H15,AboveHWM_PNGC!H15)-Existing!H15-NLSL!H15),((IF(COLUMN(H$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(H$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4214.415},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!I15-IF(TOCA!$E15=0,AboveHWM!I15,AboveHWM_PNGC!I15)-Existing!I15-NLSL!I15),((IF(COLUMN(I$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(I$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2969.4470000000001},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!J15-IF(TOCA!$E15=0,AboveHWM!J15,AboveHWM_PNGC!J15)-Existing!J15-NLSL!J15),((IF(COLUMN(J$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(J$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4540.8040000000001},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!K15-IF(TOCA!$E15=0,AboveHWM!K15,AboveHWM_PNGC!K15)-Existing!K15-NLSL!K15),((IF(COLUMN(K$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(K$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2939.826},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!L15-IF(TOCA!$E15=0,AboveHWM!L15,AboveHWM_PNGC!L15)-Existing!L15-NLSL!L15),((IF(COLUMN(L$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(L$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4238.6540000000005},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!M15-IF(TOCA!$E15=0,AboveHWM!M15,AboveHWM_PNGC!M15)-Existing!M15-NLSL!M15),((IF(COLUMN(M$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(M$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2523.5329999999999},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!N15-IF(TOCA!$E15=0,AboveHWM!N15,AboveHWM_PNGC!N15)-Existing!N15-NLSL!N15),((IF(COLUMN(N$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(N$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3789.386},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!O15-IF(TOCA!$E15=0,AboveHWM!O15,AboveHWM_PNGC!O15)-Existing!O15-NLSL!O15),((IF(COLUMN(O$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(O$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2448.8119999999999},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!P15-IF(TOCA!$E15=0,AboveHWM!P15,AboveHWM_PNGC!P15)-Existing!P15-NLSL!P15),((IF(COLUMN(P$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(P$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3578.7049999999999},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!Q15-IF(TOCA!$E15=0,AboveHWM!Q15,AboveHWM_PNGC!Q15)-Existing!Q15-NLSL!Q15),((IF(COLUMN(Q$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(Q$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2136.085},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!R15-IF(TOCA!$E15=0,AboveHWM!R15,AboveHWM_PNGC!R15)-Existing!R15-NLSL!R15),((IF(COLUMN(R$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(R$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2964.529},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!S15-IF(TOCA!$E15=0,AboveHWM!S15,AboveHWM_PNGC!S15)-Existing!S15-NLSL!S15),((IF(COLUMN(S$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(S$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1859.194},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!T15-IF(TOCA!$E15=0,AboveHWM!T15,AboveHWM_PNGC!T15)-Existing!T15-NLSL!T15),((IF(COLUMN(T$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(T$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2712.1080000000002},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!U15-IF(TOCA!$E15=0,AboveHWM!U15,AboveHWM_PNGC!U15)-Existing!U15-NLSL!U15),((IF(COLUMN(U$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(U$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1710.385},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!V15-IF(TOCA!$E15=0,AboveHWM!V15,AboveHWM_PNGC!V15)-Existing!V15-NLSL!V15),((IF(COLUMN(V$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(V$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2749.2849999999999},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!W15-IF(TOCA!$E15=0,AboveHWM!W15,AboveHWM_PNGC!W15)-Existing!W15-NLSL!W15),((IF(COLUMN(W$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(W$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1670.136},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!X15-IF(TOCA!$E15=0,AboveHWM!X15,AboveHWM_PNGC!X15)-Existing!X15-NLSL!X15),((IF(COLUMN(X$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(X$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2851.2559999999999},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!Y15-IF(TOCA!$E15=0,AboveHWM!Y15,AboveHWM_PNGC!Y15)-Existing!Y15-NLSL!Y15),((IF(COLUMN(Y$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(Y$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1547.2919999999999},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!Z15-IF(TOCA!$E15=0,AboveHWM!Z15,AboveHWM_PNGC!Z15)-Existing!Z15-NLSL!Z15),((IF(COLUMN(Z$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(Z$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2584.1779999999999},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AA15-IF(TOCA!$E15=0,AboveHWM!AA15,AboveHWM_PNGC!AA15)-Existing!AA15-NLSL!AA15),((IF(COLUMN(AA$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(AA$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1740.9970000000001},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AB15-IF(TOCA!$E15=0,AboveHWM!AB15,AboveHWM_PNGC!AB15)-Existing!AB15-NLSL!AB15),((IF(COLUMN(AB$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(AB$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3380.8679999999999},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AC15-IF(TOCA!$E15=0,AboveHWM!AC15,AboveHWM_PNGC!AC15)-Existing!AC15-NLSL!AC15),((IF(COLUMN(AC$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(AC$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1822.683},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AD15-IF(TOCA!$E15=0,AboveHWM!AD15,AboveHWM_PNGC!AD15)-Existing!AD15-NLSL!AD15),((IF(COLUMN(AD$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(AD$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3543.9},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AE15-IF(TOCA!$E15=0,AboveHWM!AE15,AboveHWM_PNGC!AE15)-Existing!AE15-NLSL!AE15),((IF(COLUMN(AE$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(AE$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2280.1439999999998},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AF15-IF(TOCA!$E15=0,AboveHWM!AF15,AboveHWM_PNGC!AF15)-Existing!AF15-NLSL!AF15),((IF(COLUMN(AF$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(AF$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4214.415},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AG15-IF(TOCA!$E15=0,AboveHWM!AG15,AboveHWM_PNGC!AG15)-Existing!AG15-NLSL!AG15),((IF(COLUMN(AG$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(AG$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2969.4470000000001},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AH15-IF(TOCA!$E15=0,AboveHWM!AH15,AboveHWM_PNGC!AH15)-Existing!AH15-NLSL!AH15),((IF(COLUMN(AH$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(AH$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4540.8040000000001},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AI15-IF(TOCA!$E15=0,AboveHWM!AI15,AboveHWM_PNGC!AI15)-Existing!AI15-NLSL!AI15),((IF(COLUMN(AI$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(AI$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2939.826},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AJ15-IF(TOCA!$E15=0,AboveHWM!AJ15,AboveHWM_PNGC!AJ15)-Existing!AJ15-NLSL!AJ15),((IF(COLUMN(AJ$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(AJ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4068.0819999999999},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AK15-IF(TOCA!$E15=0,AboveHWM!AK15,AboveHWM_PNGC!AK15)-Existing!AK15-NLSL!AK15),((IF(COLUMN(AK$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(AK$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2460.9259999999999},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AL15-IF(TOCA!$E15=0,AboveHWM!AL15,AboveHWM_PNGC!AL15)-Existing!AL15-NLSL!AL15),((IF(COLUMN(AL$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(AL$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3789.386},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AM15-IF(TOCA!$E15=0,AboveHWM!AM15,AboveHWM_PNGC!AM15)-Existing!AM15-NLSL!AM15),((IF(COLUMN(AM$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(AM$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2448.8119999999999},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AN15-IF(TOCA!$E15=0,AboveHWM!AN15,AboveHWM_PNGC!AN15)-Existing!AN15-NLSL!AN15),((IF(COLUMN(AN$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(AN$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3578.7049999999999},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AO15-IF(TOCA!$E15=0,AboveHWM!AO15,AboveHWM_PNGC!AO15)-Existing!AO15-NLSL!AO15),((IF(COLUMN(AO$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(AO$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2136.085},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AP15-IF(TOCA!$E15=0,AboveHWM!AP15,AboveHWM_PNGC!AP15)-Existing!AP15-NLSL!AP15),((IF(COLUMN(AP$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(AP$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2964.529},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AQ15-IF(TOCA!$E15=0,AboveHWM!AQ15,AboveHWM_PNGC!AQ15)-Existing!AQ15-NLSL!AQ15),((IF(COLUMN(AQ$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(AQ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1859.194},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AR15-IF(TOCA!$E15=0,AboveHWM!AR15,AboveHWM_PNGC!AR15)-Existing!AR15-NLSL!AR15),((IF(COLUMN(AR$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(AR$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2712.1080000000002},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AS15-IF(TOCA!$E15=0,AboveHWM!AS15,AboveHWM_PNGC!AS15)-Existing!AS15-NLSL!AS15),((IF(COLUMN(AS$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(AS$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1710.385},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AT15-IF(TOCA!$E15=0,AboveHWM!AT15,AboveHWM_PNGC!AT15)-Existing!AT15-NLSL!AT15),((IF(COLUMN(AT$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(AT$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2749.2849999999999},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AU15-IF(TOCA!$E15=0,AboveHWM!AU15,AboveHWM_PNGC!AU15)-Existing!AU15-NLSL!AU15),((IF(COLUMN(AU$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(AU$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1670.136},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AV15-IF(TOCA!$E15=0,AboveHWM!AV15,AboveHWM_PNGC!AV15)-Existing!AV15-NLSL!AV15),((IF(COLUMN(AV$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(AV$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2743.5630000000001},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AW15-IF(TOCA!$E15=0,AboveHWM!AW15,AboveHWM_PNGC!AW15)-Existing!AW15-NLSL!AW15),((IF(COLUMN(AW$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(AW$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1654.9860000000001},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AX15-IF(TOCA!$E15=0,AboveHWM!AX15,AboveHWM_PNGC!AX15)-Existing!AX15-NLSL!AX15),((IF(COLUMN(AX$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(AX$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2693.605},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AY15-IF(TOCA!$E15=0,AboveHWM!AY15,AboveHWM_PNGC!AY15)-Existing!AY15-NLSL!AY15),((IF(COLUMN(AY$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(AY$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1631.57},{"$f":"IF(Init!S16=0,1,0)","v":1},0]
[null,10062,"Bonners Ferry, City of",{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!D17-IF(TOCA!$E17=0,AboveHWM!D17,AboveHWM_PNGC!D17)-Existing!D17-NLSL!D17),((IF(COLUMN(D$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(D$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2797.3700000000008},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!E17-IF(TOCA!$E17=0,AboveHWM!E17,AboveHWM_PNGC!E17)-Existing!E17-NLSL!E17),((IF(COLUMN(E$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(E$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1139.0529999999999},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!F17-IF(TOCA!$E17=0,AboveHWM!F17,AboveHWM_PNGC!F17)-Existing!F17-NLSL!F17),((IF(COLUMN(F$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(F$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3188.7350000000001},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!G17-IF(TOCA!$E17=0,AboveHWM!G17,AboveHWM_PNGC!G17)-Existing!G17-NLSL!G17),((IF(COLUMN(G$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(G$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1695.3720000000003},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!H17-IF(TOCA!$E17=0,AboveHWM!H17,AboveHWM_PNGC!H17)-Existing!H17-NLSL!H17),((IF(COLUMN(H$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(H$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4053.5630000000001},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!I17-IF(TOCA!$E17=0,AboveHWM!I17,AboveHWM_PNGC!I17)-Existing!I17-NLSL!I17),((IF(COLUMN(I$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(I$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2303.2340000000004},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!J17-IF(TOCA!$E17=0,AboveHWM!J17,AboveHWM_PNGC!J17)-Existing!J17-NLSL!J17),((IF(COLUMN(J$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(J$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3974.585},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!K17-IF(TOCA!$E17=0,AboveHWM!K17,AboveHWM_PNGC!K17)-Existing!K17-NLSL!K17),((IF(COLUMN(K$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(K$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2330.337},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!L17-IF(TOCA!$E17=0,AboveHWM!L17,AboveHWM_PNGC!L17)-Existing!L17-NLSL!L17),((IF(COLUMN(L$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(L$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3603.6349999999998},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!M17-IF(TOCA!$E17=0,AboveHWM!M17,AboveHWM_PNGC!M17)-Existing!M17-NLSL!M17),((IF(COLUMN(M$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(M$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1943.364},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!N17-IF(TOCA!$E17=0,AboveHWM!N17,AboveHWM_PNGC!N17)-Existing!N17-NLSL!N17),((IF(COLUMN(N$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(N$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3136.9120000000003},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!O17-IF(TOCA!$E17=0,AboveHWM!O17,AboveHWM_PNGC!O17)-Existing!O17-NLSL!O17),((IF(COLUMN(O$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(O$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1464.8850000000002},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!P17-IF(TOCA!$E17=0,AboveHWM!P17,AboveHWM_PNGC!P17)-Existing!P17-NLSL!P17),((IF(COLUMN(P$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(P$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2066.2889999999998},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!Q17-IF(TOCA!$E17=0,AboveHWM!Q17,AboveHWM_PNGC!Q17)-Existing!Q17-NLSL!Q17),((IF(COLUMN(Q$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(Q$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":809.55199999999968},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!R17-IF(TOCA!$E17=0,AboveHWM!R17,AboveHWM_PNGC!R17)-Existing!R17-NLSL!R17),((IF(COLUMN(R$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(R$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1091.6109999999999},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!S17-IF(TOCA!$E17=0,AboveHWM!S17,AboveHWM_PNGC!S17)-Existing!S17-NLSL!S17),((IF(COLUMN(S$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(S$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":17.463000000000193},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!T17-IF(TOCA!$E17=0,AboveHWM!T17,AboveHWM_PNGC!T17)-Existing!T17-NLSL!T17),((IF(COLUMN(T$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(T$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1264.4390000000003},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!U17-IF(TOCA!$E17=0,AboveHWM!U17,AboveHWM_PNGC!U17)-Existing!U17-NLSL!U17),((IF(COLUMN(U$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(U$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":-104.00199999999995},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!V17-IF(TOCA!$E17=0,AboveHWM!V17,AboveHWM_PNGC!V17)-Existing!V17-NLSL!V17),((IF(COLUMN(V$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(V$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1832.3220000000001},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!W17-IF(TOCA!$E17=0,AboveHWM!W17,AboveHWM_PNGC!W17)-Existing!W17-NLSL!W17),((IF(COLUMN(W$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(W$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":496.11500000000024},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!X17-IF(TOCA!$E17=0,AboveHWM!X17,AboveHWM_PNGC!X17)-Existing!X17-NLSL!X17),((IF(COLUMN(X$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(X$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2741.7979999999998},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!Y17-IF(TOCA!$E17=0,AboveHWM!Y17,AboveHWM_PNGC!Y17)-Existing!Y17-NLSL!Y17),((IF(COLUMN(Y$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(Y$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1033.5450000000001},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!Z17-IF(TOCA!$E17=0,AboveHWM!Z17,AboveHWM_PNGC!Z17)-Existing!Z17-NLSL!Z17),((IF(COLUMN(Z$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(Z$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2543.4870000000001},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AA17-IF(TOCA!$E17=0,AboveHWM!AA17,AboveHWM_PNGC!AA17)-Existing!AA17-NLSL!AA17),((IF(COLUMN(AA$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(AA$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1055.683},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AB17-IF(TOCA!$E17=0,AboveHWM!AB17,AboveHWM_PNGC!AB17)-Existing!AB17-NLSL!AB17),((IF(COLUMN(AB$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(AB$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2753.056},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AC17-IF(TOCA!$E17=0,AboveHWM!AC17,AboveHWM_PNGC!AC17)-Existing!AC17-NLSL!AC17),((IF(COLUMN(AC$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(AC$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1191.7420000000002},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AD17-IF(TOCA!$E17=0,AboveHWM!AD17,AboveHWM_PNGC!AD17)-Existing!AD17-NLSL!AD17),((IF(COLUMN(AD$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(AD$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3193.7420000000002},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AE17-IF(TOCA!$E17=0,AboveHWM!AE17,AboveHWM_PNGC!AE17)-Existing!AE17-NLSL!AE17),((IF(COLUMN(AE$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(AE$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1692.0590000000002},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AF17-IF(TOCA!$E17=0,AboveHWM!AF17,AboveHWM_PNGC!AF17)-Existing!AF17-NLSL!AF17),((IF(COLUMN(AF$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(AF$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4048.9809999999998},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AG17-IF(TOCA!$E17=0,AboveHWM!AG17,AboveHWM_PNGC!AG17)-Existing!AG17-NLSL!AG17),((IF(COLUMN(AG$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(AG$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2292.6130000000003},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AH17-IF(TOCA!$E17=0,AboveHWM!AH17,AboveHWM_PNGC!AH17)-Existing!AH17-NLSL!AH17),((IF(COLUMN(AH$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(AH$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3971.817},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AI17-IF(TOCA!$E17=0,AboveHWM!AI17,AboveHWM_PNGC!AI17)-Existing!AI17-NLSL!AI17),((IF(COLUMN(AI$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(AI$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2323.0209999999997},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AJ17-IF(TOCA!$E17=0,AboveHWM!AJ17,AboveHWM_PNGC!AJ17)-Existing!AJ17-NLSL!AJ17),((IF(COLUMN(AJ$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(AJ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3491.5430000000001},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AK17-IF(TOCA!$E17=0,AboveHWM!AK17,AboveHWM_PNGC!AK17)-Existing!AK17-NLSL!AK17),((IF(COLUMN(AK$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(AK$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1868.3140000000003},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AL17-IF(TOCA!$E17=0,AboveHWM!AL17,AboveHWM_PNGC!AL17)-Existing!AL17-NLSL!AL17),((IF(COLUMN(AL$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(AL$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3142.95},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AM17-IF(TOCA!$E17=0,AboveHWM!AM17,AboveHWM_PNGC!AM17)-Existing!AM17-NLSL!AM17),((IF(COLUMN(AM$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(AM$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1460.8340000000001},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AN17-IF(TOCA!$E17=0,AboveHWM!AN17,AboveHWM_PNGC!AN17)-Existing!AN17-NLSL!AN17),((IF(COLUMN(AN$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(AN$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2075.2920000000004},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AO17-IF(TOCA!$E17=0,AboveHWM!AO17,AboveHWM_PNGC!AO17)-Existing!AO17-NLSL!AO17),((IF(COLUMN(AO$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(AO$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":808.53199999999993},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AP17-IF(TOCA!$E17=0,AboveHWM!AP17,AboveHWM_PNGC!AP17)-Existing!AP17-NLSL!AP17),((IF(COLUMN(AP$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(AP$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1103.4519999999998},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AQ17-IF(TOCA!$E17=0,AboveHWM!AQ17,AboveHWM_PNGC!AQ17)-Existing!AQ17-NLSL!AQ17),((IF(COLUMN(AQ$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(AQ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":16.360000000000127},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AR17-IF(TOCA!$E17=0,AboveHWM!AR17,AboveHWM_PNGC!AR17)-Existing!AR17-NLSL!AR17),((IF(COLUMN(AR$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(AR$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1280.0590000000002},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AS17-IF(TOCA!$E17=0,AboveHWM!AS17,AboveHWM_PNGC!AS17)-Existing!AS17-NLSL!AS17),((IF(COLUMN(AS$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(AS$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":-105.83299999999986},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AT17-IF(TOCA!$E17=0,AboveHWM!AT17,AboveHWM_PNGC!AT17)-Existing!AT17-NLSL!AT17),((IF(COLUMN(AT$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(AT$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1845.489},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AU17-IF(TOCA!$E17=0,AboveHWM!AU17,AboveHWM_PNGC!AU17)-Existing!AU17-NLSL!AU17),((IF(COLUMN(AU$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(AU$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":494.85500000000002},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AV17-IF(TOCA!$E17=0,AboveHWM!AV17,AboveHWM_PNGC!AV17)-Existing!AV17-NLSL!AV17),((IF(COLUMN(AV$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(AV$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2808.317},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AW17-IF(TOCA!$E17=0,AboveHWM!AW17,AboveHWM_PNGC!AW17)-Existing!AW17-NLSL!AW17),((IF(COLUMN(AW$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(AW$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":979.54199999999992},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AX17-IF(TOCA!$E17=0,AboveHWM!AX17,AboveHWM_PNGC!AX17)-Existing!AX17-NLSL!AX17),((IF(COLUMN(AX$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(AX$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2509.1780000000003},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AY17-IF(TOCA!$E17=0,AboveHWM!AY17,AboveHWM_PNGC!AY17)-Existing!AY17-NLSL!AY17),((IF(COLUMN(AY$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(AY$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1102.4780000000001},{"$f":"IF(Init!S18=0,1,0)","v":1},0]
[null,10074,"Forest Grove, City of",{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!D26-IF(TOCA!$E26=0,AboveHWM!D26,AboveHWM_PNGC!D26)-Existing!D26-NLSL!D26),((IF(COLUMN(D$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(D$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":11952.036},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!E26-IF(TOCA!$E26=0,AboveHWM!E26,AboveHWM_PNGC!E26)-Existing!E26-NLSL!E26),((IF(COLUMN(E$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(E$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6888.5179999999991},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!F26-IF(TOCA!$E26=0,AboveHWM!F26,AboveHWM_PNGC!F26)-Existing!F26-NLSL!F26),((IF(COLUMN(F$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(F$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":11993.654},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!G26-IF(TOCA!$E26=0,AboveHWM!G26,AboveHWM_PNGC!G26)-Existing!G26-NLSL!G26),((IF(COLUMN(G$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(G$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7242.8829999999998},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!H26-IF(TOCA!$E26=0,AboveHWM!H26,AboveHWM_PNGC!H26)-Existing!H26-NLSL!H26),((IF(COLUMN(H$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(H$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":14752.343999999999},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!I26-IF(TOCA!$E26=0,AboveHWM!I26,AboveHWM_PNGC!I26)-Existing!I26-NLSL!I26),((IF(COLUMN(I$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(I$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9892.9349999999995},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!J26-IF(TOCA!$E26=0,AboveHWM!J26,AboveHWM_PNGC!J26)-Existing!J26-NLSL!J26),((IF(COLUMN(J$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(J$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":15419.577000000001},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!K26-IF(TOCA!$E26=0,AboveHWM!K26,AboveHWM_PNGC!K26)-Existing!K26-NLSL!K26),((IF(COLUMN(K$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(K$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9491.0800000000017},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!L26-IF(TOCA!$E26=0,AboveHWM!L26,AboveHWM_PNGC!L26)-Existing!L26-NLSL!L26),((IF(COLUMN(L$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(L$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":13100.487000000001},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!M26-IF(TOCA!$E26=0,AboveHWM!M26,AboveHWM_PNGC!M26)-Existing!M26-NLSL!M26),((IF(COLUMN(M$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(M$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7442.137999999999},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!N26-IF(TOCA!$E26=0,AboveHWM!N26,AboveHWM_PNGC!N26)-Existing!N26-NLSL!N26),((IF(COLUMN(N$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(N$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":13396.212},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!O26-IF(TOCA!$E26=0,AboveHWM!O26,AboveHWM_PNGC!O26)-Existing!O26-NLSL!O26),((IF(COLUMN(O$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(O$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8240.2059999999983},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!P26-IF(TOCA!$E26=0,AboveHWM!P26,AboveHWM_PNGC!P26)-Existing!P26-NLSL!P26),((IF(COLUMN(P$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(P$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":12476.957999999999},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!Q26-IF(TOCA!$E26=0,AboveHWM!Q26,AboveHWM_PNGC!Q26)-Existing!Q26-NLSL!Q26),((IF(COLUMN(Q$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(Q$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6944.3399999999992},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!R26-IF(TOCA!$E26=0,AboveHWM!R26,AboveHWM_PNGC!R26)-Existing!R26-NLSL!R26),((IF(COLUMN(R$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(R$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":10379.411},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!S26-IF(TOCA!$E26=0,AboveHWM!S26,AboveHWM_PNGC!S26)-Existing!S26-NLSL!S26),((IF(COLUMN(S$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(S$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5741.0540000000001},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!T26-IF(TOCA!$E26=0,AboveHWM!T26,AboveHWM_PNGC!T26)-Existing!T26-NLSL!T26),((IF(COLUMN(T$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(T$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9922.0220000000008},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!U26-IF(TOCA!$E26=0,AboveHWM!U26,AboveHWM_PNGC!U26)-Existing!U26-NLSL!U26),((IF(COLUMN(U$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(U$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5596.4390000000003},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!V26-IF(TOCA!$E26=0,AboveHWM!V26,AboveHWM_PNGC!V26)-Existing!V26-NLSL!V26),((IF(COLUMN(V$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(V$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":11371.954},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!W26-IF(TOCA!$E26=0,AboveHWM!W26,AboveHWM_PNGC!W26)-Existing!W26-NLSL!W26),((IF(COLUMN(W$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(W$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6180.3180000000002},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!X26-IF(TOCA!$E26=0,AboveHWM!X26,AboveHWM_PNGC!X26)-Existing!X26-NLSL!X26),((IF(COLUMN(X$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(X$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":12152.388000000001},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!Y26-IF(TOCA!$E26=0,AboveHWM!Y26,AboveHWM_PNGC!Y26)-Existing!Y26-NLSL!Y26),((IF(COLUMN(Y$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(Y$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6008.6469999999999},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!Z26-IF(TOCA!$E26=0,AboveHWM!Z26,AboveHWM_PNGC!Z26)-Existing!Z26-NLSL!Z26),((IF(COLUMN(Z$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(Z$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":10197.547999999999},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AA26-IF(TOCA!$E26=0,AboveHWM!AA26,AboveHWM_PNGC!AA26)-Existing!AA26-NLSL!AA26),((IF(COLUMN(AA$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(AA$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6322.2620000000006},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AB26-IF(TOCA!$E26=0,AboveHWM!AB26,AboveHWM_PNGC!AB26)-Existing!AB26-NLSL!AB26),((IF(COLUMN(AB$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(AB$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":12349.652},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AC26-IF(TOCA!$E26=0,AboveHWM!AC26,AboveHWM_PNGC!AC26)-Existing!AC26-NLSL!AC26),((IF(COLUMN(AC$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(AC$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6440.2189999999991},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AD26-IF(TOCA!$E26=0,AboveHWM!AD26,AboveHWM_PNGC!AD26)-Existing!AD26-NLSL!AD26),((IF(COLUMN(AD$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(AD$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":11968.289000000001},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AE26-IF(TOCA!$E26=0,AboveHWM!AE26,AboveHWM_PNGC!AE26)-Existing!AE26-NLSL!AE26),((IF(COLUMN(AE$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(AE$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7216.0630000000001},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AF26-IF(TOCA!$E26=0,AboveHWM!AF26,AboveHWM_PNGC!AF26)-Existing!AF26-NLSL!AF26),((IF(COLUMN(AF$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(AF$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":14719.030999999999},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AG26-IF(TOCA!$E26=0,AboveHWM!AG26,AboveHWM_PNGC!AG26)-Existing!AG26-NLSL!AG26),((IF(COLUMN(AG$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(AG$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9858.3829999999998},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AH26-IF(TOCA!$E26=0,AboveHWM!AH26,AboveHWM_PNGC!AH26)-Existing!AH26-NLSL!AH26),((IF(COLUMN(AH$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(AH$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":15382.175999999999},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AI26-IF(TOCA!$E26=0,AboveHWM!AI26,AboveHWM_PNGC!AI26)-Existing!AI26-NLSL!AI26),((IF(COLUMN(AI$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(AI$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9456.8329999999987},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AJ26-IF(TOCA!$E26=0,AboveHWM!AJ26,AboveHWM_PNGC!AJ26)-Existing!AJ26-NLSL!AJ26),((IF(COLUMN(AJ$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(AJ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":12969.005999999999},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AK26-IF(TOCA!$E26=0,AboveHWM!AK26,AboveHWM_PNGC!AK26)-Existing!AK26-NLSL!AK26),((IF(COLUMN(AK$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(AK$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7465.8140000000003},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AL26-IF(TOCA!$E26=0,AboveHWM!AL26,AboveHWM_PNGC!AL26)-Existing!AL26-NLSL!AL26),((IF(COLUMN(AL$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(AL$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":13364.88},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AM26-IF(TOCA!$E26=0,AboveHWM!AM26,AboveHWM_PNGC!AM26)-Existing!AM26-NLSL!AM26),((IF(COLUMN(AM$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(AM$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8211.219000000001},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AN26-IF(TOCA!$E26=0,AboveHWM!AN26,AboveHWM_PNGC!AN26)-Existing!AN26-NLSL!AN26),((IF(COLUMN(AN$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(AN$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":12458.78},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AO26-IF(TOCA!$E26=0,AboveHWM!AO26,AboveHWM_PNGC!AO26)-Existing!AO26-NLSL!AO26),((IF(COLUMN(AO$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(AO$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6918.8119999999999},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AP26-IF(TOCA!$E26=0,AboveHWM!AP26,AboveHWM_PNGC!AP26)-Existing!AP26-NLSL!AP26),((IF(COLUMN(AP$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(AP$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":10372.369000000001},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AQ26-IF(TOCA!$E26=0,AboveHWM!AQ26,AboveHWM_PNGC!AQ26)-Existing!AQ26-NLSL!AQ26),((IF(COLUMN(AQ$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(AQ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5713.4230000000007},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AR26-IF(TOCA!$E26=0,AboveHWM!AR26,AboveHWM_PNGC!AR26)-Existing!AR26-NLSL!AR26),((IF(COLUMN(AR$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(AR$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9923.1260000000002},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AS26-IF(TOCA!$E26=0,AboveHWM!AS26,AboveHWM_PNGC!AS26)-Existing!AS26-NLSL!AS26),((IF(COLUMN(AS$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(AS$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5571.0700000000006},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AT26-IF(TOCA!$E26=0,AboveHWM!AT26,AboveHWM_PNGC!AT26)-Existing!AT26-NLSL!AT26),((IF(COLUMN(AT$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(AT$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":11355.718000000001},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AU26-IF(TOCA!$E26=0,AboveHWM!AU26,AboveHWM_PNGC!AU26)-Existing!AU26-NLSL!AU26),((IF(COLUMN(AU$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(AU$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6150.7760000000007},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AV26-IF(TOCA!$E26=0,AboveHWM!AV26,AboveHWM_PNGC!AV26)-Existing!AV26-NLSL!AV26),((IF(COLUMN(AV$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(AV$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":11735.362999999999},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AW26-IF(TOCA!$E26=0,AboveHWM!AW26,AboveHWM_PNGC!AW26)-Existing!AW26-NLSL!AW26),((IF(COLUMN(AW$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(AW$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6385.02},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AX26-IF(TOCA!$E26=0,AboveHWM!AX26,AboveHWM_PNGC!AX26)-Existing!AX26-NLSL!AX26),((IF(COLUMN(AX$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(AX$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":10571.995999999999},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AY26-IF(TOCA!$E26=0,AboveHWM!AY26,AboveHWM_PNGC!AY26)-Existing!AY26-NLSL!AY26),((IF(COLUMN(AY$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(AY$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5915.4920000000002},{"$f":"IF(Init!S27=0,1,0)","v":1},0]
[null,10087,"Port Angeles, City of",{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!D35-IF(TOCA!$E35=0,AboveHWM!D35,AboveHWM_PNGC!D35)-Existing!D35-NLSL!D35),((IF(COLUMN(D$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(D$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":18272.525000000001},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!E35-IF(TOCA!$E35=0,AboveHWM!E35,AboveHWM_PNGC!E35)-Existing!E35-NLSL!E35),((IF(COLUMN(E$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(E$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":12419.781000000001},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!F35-IF(TOCA!$E35=0,AboveHWM!F35,AboveHWM_PNGC!F35)-Existing!F35-NLSL!F35),((IF(COLUMN(F$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(F$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":19897.471000000001},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!G35-IF(TOCA!$E35=0,AboveHWM!G35,AboveHWM_PNGC!G35)-Existing!G35-NLSL!G35),((IF(COLUMN(G$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(G$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":14580.079},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!H35-IF(TOCA!$E35=0,AboveHWM!H35,AboveHWM_PNGC!H35)-Existing!H35-NLSL!H35),((IF(COLUMN(H$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(H$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":23158.456999999999},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!I35-IF(TOCA!$E35=0,AboveHWM!I35,AboveHWM_PNGC!I35)-Existing!I35-NLSL!I35),((IF(COLUMN(I$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(I$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":17965.526999999998},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!J35-IF(TOCA!$E35=0,AboveHWM!J35,AboveHWM_PNGC!J35)-Existing!J35-NLSL!J35),((IF(COLUMN(J$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(J$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":24505.18},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!K35-IF(TOCA!$E35=0,AboveHWM!K35,AboveHWM_PNGC!K35)-Existing!K35-NLSL!K35),((IF(COLUMN(K$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(K$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":17493.789000000001},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!L35-IF(TOCA!$E35=0,AboveHWM!L35,AboveHWM_PNGC!L35)-Existing!L35-NLSL!L35),((IF(COLUMN(L$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(L$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":22359.692999999999},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!M35-IF(TOCA!$E35=0,AboveHWM!M35,AboveHWM_PNGC!M35)-Existing!M35-NLSL!M35),((IF(COLUMN(M$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(M$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":15661.395},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!N35-IF(TOCA!$E35=0,AboveHWM!N35,AboveHWM_PNGC!N35)-Existing!N35-NLSL!N35),((IF(COLUMN(N$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(N$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":21927.241999999998},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!O35-IF(TOCA!$E35=0,AboveHWM!O35,AboveHWM_PNGC!O35)-Existing!O35-NLSL!O35),((IF(COLUMN(O$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(O$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":15410.02},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!P35-IF(TOCA!$E35=0,AboveHWM!P35,AboveHWM_PNGC!P35)-Existing!P35-NLSL!P35),((IF(COLUMN(P$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(P$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":18405.835999999999},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!Q35-IF(TOCA!$E35=0,AboveHWM!Q35,AboveHWM_PNGC!Q35)-Existing!Q35-NLSL!Q35),((IF(COLUMN(Q$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(Q$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":12882.281000000001},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!R35-IF(TOCA!$E35=0,AboveHWM!R35,AboveHWM_PNGC!R35)-Existing!R35-NLSL!R35),((IF(COLUMN(R$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(R$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":15697.766},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!S35-IF(TOCA!$E35=0,AboveHWM!S35,AboveHWM_PNGC!S35)-Existing!S35-NLSL!S35),((IF(COLUMN(S$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(S$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":11483.982},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!T35-IF(TOCA!$E35=0,AboveHWM!T35,AboveHWM_PNGC!T35)-Existing!T35-NLSL!T35),((IF(COLUMN(T$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(T$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":14981.239},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!U35-IF(TOCA!$E35=0,AboveHWM!U35,AboveHWM_PNGC!U35)-Existing!U35-NLSL!U35),((IF(COLUMN(U$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(U$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9883.7630000000008},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!V35-IF(TOCA!$E35=0,AboveHWM!V35,AboveHWM_PNGC!V35)-Existing!V35-NLSL!V35),((IF(COLUMN(V$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(V$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":14271.288},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!W35-IF(TOCA!$E35=0,AboveHWM!W35,AboveHWM_PNGC!W35)-Existing!W35-NLSL!W35),((IF(COLUMN(W$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(W$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":10596.433999999999},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!X35-IF(TOCA!$E35=0,AboveHWM!X35,AboveHWM_PNGC!X35)-Existing!X35-NLSL!X35),((IF(COLUMN(X$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(X$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":15041.933999999999},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!Y35-IF(TOCA!$E35=0,AboveHWM!Y35,AboveHWM_PNGC!Y35)-Existing!Y35-NLSL!Y35),((IF(COLUMN(Y$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(Y$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9798.9680000000008},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!Z35-IF(TOCA!$E35=0,AboveHWM!Z35,AboveHWM_PNGC!Z35)-Existing!Z35-NLSL!Z35),((IF(COLUMN(Z$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(Z$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":14223.450999999999},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AA35-IF(TOCA!$E35=0,AboveHWM!AA35,AboveHWM_PNGC!AA35)-Existing!AA35-NLSL!AA35),((IF(COLUMN(AA$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(AA$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":10671.754000000001},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AB35-IF(TOCA!$E35=0,AboveHWM!AB35,AboveHWM_PNGC!AB35)-Existing!AB35-NLSL!AB35),((IF(COLUMN(AB$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(AB$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":18272.525000000001},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AC35-IF(TOCA!$E35=0,AboveHWM!AC35,AboveHWM_PNGC!AC35)-Existing!AC35-NLSL!AC35),((IF(COLUMN(AC$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(AC$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":12419.781000000001},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AD35-IF(TOCA!$E35=0,AboveHWM!AD35,AboveHWM_PNGC!AD35)-Existing!AD35-NLSL!AD35),((IF(COLUMN(AD$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(AD$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":19897.471000000001},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AE35-IF(TOCA!$E35=0,AboveHWM!AE35,AboveHWM_PNGC!AE35)-Existing!AE35-NLSL!AE35),((IF(COLUMN(AE$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(AE$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":14580.079},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AF35-IF(TOCA!$E35=0,AboveHWM!AF35,AboveHWM_PNGC!AF35)-Existing!AF35-NLSL!AF35),((IF(COLUMN(AF$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(AF$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":23158.456999999999},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AG35-IF(TOCA!$E35=0,AboveHWM!AG35,AboveHWM_PNGC!AG35)-Existing!AG35-NLSL!AG35),((IF(COLUMN(AG$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(AG$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":17965.526999999998},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AH35-IF(TOCA!$E35=0,AboveHWM!AH35,AboveHWM_PNGC!AH35)-Existing!AH35-NLSL!AH35),((IF(COLUMN(AH$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(AH$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":24505.18},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AI35-IF(TOCA!$E35=0,AboveHWM!AI35,AboveHWM_PNGC!AI35)-Existing!AI35-NLSL!AI35),((IF(COLUMN(AI$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(AI$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":17493.789000000001},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AJ35-IF(TOCA!$E35=0,AboveHWM!AJ35,AboveHWM_PNGC!AJ35)-Existing!AJ35-NLSL!AJ35),((IF(COLUMN(AJ$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(AJ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":21588.668000000001},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AK35-IF(TOCA!$E35=0,AboveHWM!AK35,AboveHWM_PNGC!AK35)-Existing!AK35-NLSL!AK35),((IF(COLUMN(AK$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(AK$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":15121.348},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AL35-IF(TOCA!$E35=0,AboveHWM!AL35,AboveHWM_PNGC!AL35)-Existing!AL35-NLSL!AL35),((IF(COLUMN(AL$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(AL$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":21927.241999999998},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AM35-IF(TOCA!$E35=0,AboveHWM!AM35,AboveHWM_PNGC!AM35)-Existing!AM35-NLSL!AM35),((IF(COLUMN(AM$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(AM$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":15410.02},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AN35-IF(TOCA!$E35=0,AboveHWM!AN35,AboveHWM_PNGC!AN35)-Existing!AN35-NLSL!AN35),((IF(COLUMN(AN$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(AN$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":18405.835999999999},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AO35-IF(TOCA!$E35=0,AboveHWM!AO35,AboveHWM_PNGC!AO35)-Existing!AO35-NLSL!AO35),((IF(COLUMN(AO$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(AO$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":12882.281000000001},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AP35-IF(TOCA!$E35=0,AboveHWM!AP35,AboveHWM_PNGC!AP35)-Existing!AP35-NLSL!AP35),((IF(COLUMN(AP$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(AP$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":15697.766},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AQ35-IF(TOCA!$E35=0,AboveHWM!AQ35,AboveHWM_PNGC!AQ35)-Existing!AQ35-NLSL!AQ35),((IF(COLUMN(AQ$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(AQ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":11483.982},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AR35-IF(TOCA!$E35=0,AboveHWM!AR35,AboveHWM_PNGC!AR35)-Existing!AR35-NLSL!AR35),((IF(COLUMN(AR$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(AR$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":14981.239},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AS35-IF(TOCA!$E35=0,AboveHWM!AS35,AboveHWM_PNGC!AS35)-Existing!AS35-NLSL!AS35),((IF(COLUMN(AS$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(AS$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9883.7630000000008},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AT35-IF(TOCA!$E35=0,AboveHWM!AT35,AboveHWM_PNGC!AT35)-Existing!AT35-NLSL!AT35),((IF(COLUMN(AT$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(AT$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":14271.288},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AU35-IF(TOCA!$E35=0,AboveHWM!AU35,AboveHWM_PNGC!AU35)-Existing!AU35-NLSL!AU35),((IF(COLUMN(AU$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(AU$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":10596.433999999999},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AV35-IF(TOCA!$E35=0,AboveHWM!AV35,AboveHWM_PNGC!AV35)-Existing!AV35-NLSL!AV35),((IF(COLUMN(AV$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(AV$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":15041.933999999999},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AW35-IF(TOCA!$E35=0,AboveHWM!AW35,AboveHWM_PNGC!AW35)-Existing!AW35-NLSL!AW35),((IF(COLUMN(AW$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(AW$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9798.9680000000008},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AX35-IF(TOCA!$E35=0,AboveHWM!AX35,AboveHWM_PNGC!AX35)-Existing!AX35-NLSL!AX35),((IF(COLUMN(AX$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(AX$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":14223.450999999999},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AY35-IF(TOCA!$E35=0,AboveHWM!AY35,AboveHWM_PNGC!AY35)-Existing!AY35-NLSL!AY35),((IF(COLUMN(AY$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(AY$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":10671.754000000001},{"$f":"IF(Init!S36=0,1,0)","v":1},0]
[null,10106,"Clearwater Power",{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!D44-IF(TOCA!$E44=0,AboveHWM!D44,AboveHWM_PNGC!D44)-Existing!D44-NLSL!D44),((IF(COLUMN(D$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(D$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9965.5560000000005},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!E44-IF(TOCA!$E44=0,AboveHWM!E44,AboveHWM_PNGC!E44)-Existing!E44-NLSL!E44),((IF(COLUMN(E$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(E$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5735.49},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!F44-IF(TOCA!$E44=0,AboveHWM!F44,AboveHWM_PNGC!F44)-Existing!F44-NLSL!F44),((IF(COLUMN(F$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(F$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":11807.174000000001},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!G44-IF(TOCA!$E44=0,AboveHWM!G44,AboveHWM_PNGC!G44)-Existing!G44-NLSL!G44),((IF(COLUMN(G$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(G$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7816.6450000000004},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!H44-IF(TOCA!$E44=0,AboveHWM!H44,AboveHWM_PNGC!H44)-Existing!H44-NLSL!H44),((IF(COLUMN(H$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(H$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":14502.971000000001},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!I44-IF(TOCA!$E44=0,AboveHWM!I44,AboveHWM_PNGC!I44)-Existing!I44-NLSL!I44),((IF(COLUMN(I$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(I$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9679.380000000001},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!J44-IF(TOCA!$E44=0,AboveHWM!J44,AboveHWM_PNGC!J44)-Existing!J44-NLSL!J44),((IF(COLUMN(J$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(J$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":13470.001},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!K44-IF(TOCA!$E44=0,AboveHWM!K44,AboveHWM_PNGC!K44)-Existing!K44-NLSL!K44),((IF(COLUMN(K$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(K$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8897.9760000000006},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!L44-IF(TOCA!$E44=0,AboveHWM!L44,AboveHWM_PNGC!L44)-Existing!L44-NLSL!L44),((IF(COLUMN(L$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(L$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":12434.494000000001},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!M44-IF(TOCA!$E44=0,AboveHWM!M44,AboveHWM_PNGC!M44)-Existing!M44-NLSL!M44),((IF(COLUMN(M$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(M$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7777.076},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!N44-IF(TOCA!$E44=0,AboveHWM!N44,AboveHWM_PNGC!N44)-Existing!N44-NLSL!N44),((IF(COLUMN(N$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(N$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":11566.145},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!O44-IF(TOCA!$E44=0,AboveHWM!O44,AboveHWM_PNGC!O44)-Existing!O44-NLSL!O44),((IF(COLUMN(O$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(O$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7037.8140000000003},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!P44-IF(TOCA!$E44=0,AboveHWM!P44,AboveHWM_PNGC!P44)-Existing!P44-NLSL!P44),((IF(COLUMN(P$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(P$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":10159.508},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!Q44-IF(TOCA!$E44=0,AboveHWM!Q44,AboveHWM_PNGC!Q44)-Existing!Q44-NLSL!Q44),((IF(COLUMN(Q$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(Q$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5985.3789999999999},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!R44-IF(TOCA!$E44=0,AboveHWM!R44,AboveHWM_PNGC!R44)-Existing!R44-NLSL!R44),((IF(COLUMN(R$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(R$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8939.902},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!S44-IF(TOCA!$E44=0,AboveHWM!S44,AboveHWM_PNGC!S44)-Existing!S44-NLSL!S44),((IF(COLUMN(S$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(S$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5559.9110000000001},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!T44-IF(TOCA!$E44=0,AboveHWM!T44,AboveHWM_PNGC!T44)-Existing!T44-NLSL!T44),((IF(COLUMN(T$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(T$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8907.2970000000005},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!U44-IF(TOCA!$E44=0,AboveHWM!U44,AboveHWM_PNGC!U44)-Existing!U44-NLSL!U44),((IF(COLUMN(U$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(U$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4853.6100000000006},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!V44-IF(TOCA!$E44=0,AboveHWM!V44,AboveHWM_PNGC!V44)-Existing!V44-NLSL!V44),((IF(COLUMN(V$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(V$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9445.844000000001},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!W44-IF(TOCA!$E44=0,AboveHWM!W44,AboveHWM_PNGC!W44)-Existing!W44-NLSL!W44),((IF(COLUMN(W$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(W$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5453.4709999999995},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!X44-IF(TOCA!$E44=0,AboveHWM!X44,AboveHWM_PNGC!X44)-Existing!X44-NLSL!X44),((IF(COLUMN(X$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(X$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9738.5049999999992},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!Y44-IF(TOCA!$E44=0,AboveHWM!Y44,AboveHWM_PNGC!Y44)-Existing!Y44-NLSL!Y44),((IF(COLUMN(Y$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(Y$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5124.1619999999994},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!Z44-IF(TOCA!$E44=0,AboveHWM!Z44,AboveHWM_PNGC!Z44)-Existing!Z44-NLSL!Z44),((IF(COLUMN(Z$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(Z$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8588.6769999999997},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AA44-IF(TOCA!$E44=0,AboveHWM!AA44,AboveHWM_PNGC!AA44)-Existing!AA44-NLSL!AA44),((IF(COLUMN(AA$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(AA$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5170.8709999999992},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AB44-IF(TOCA!$E44=0,AboveHWM!AB44,AboveHWM_PNGC!AB44)-Existing!AB44-NLSL!AB44),((IF(COLUMN(AB$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(AB$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9968.244999999999},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AC44-IF(TOCA!$E44=0,AboveHWM!AC44,AboveHWM_PNGC!AC44)-Existing!AC44-NLSL!AC44),((IF(COLUMN(AC$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(AC$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5734.4740000000002},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AD44-IF(TOCA!$E44=0,AboveHWM!AD44,AboveHWM_PNGC!AD44)-Existing!AD44-NLSL!AD44),((IF(COLUMN(AD$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(AD$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":11813.111000000001},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AE44-IF(TOCA!$E44=0,AboveHWM!AE44,AboveHWM_PNGC!AE44)-Existing!AE44-NLSL!AE44),((IF(COLUMN(AE$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(AE$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7814.768},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AF44-IF(TOCA!$E44=0,AboveHWM!AF44,AboveHWM_PNGC!AF44)-Existing!AF44-NLSL!AF44),((IF(COLUMN(AF$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(AF$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":14508.756000000001},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AG44-IF(TOCA!$E44=0,AboveHWM!AG44,AboveHWM_PNGC!AG44)-Existing!AG44-NLSL!AG44),((IF(COLUMN(AG$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(AG$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9675.268},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AH44-IF(TOCA!$E44=0,AboveHWM!AH44,AboveHWM_PNGC!AH44)-Existing!AH44-NLSL!AH44),((IF(COLUMN(AH$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(AH$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":13474.314},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AI44-IF(TOCA!$E44=0,AboveHWM!AI44,AboveHWM_PNGC!AI44)-Existing!AI44-NLSL!AI44),((IF(COLUMN(AI$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(AI$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8895.3209999999999},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AJ44-IF(TOCA!$E44=0,AboveHWM!AJ44,AboveHWM_PNGC!AJ44)-Existing!AJ44-NLSL!AJ44),((IF(COLUMN(AJ$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(AJ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":12073.543},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AK44-IF(TOCA!$E44=0,AboveHWM!AK44,AboveHWM_PNGC!AK44)-Existing!AK44-NLSL!AK44),((IF(COLUMN(AK$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(AK$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7545.8470000000007},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AL44-IF(TOCA!$E44=0,AboveHWM!AL44,AboveHWM_PNGC!AL44)-Existing!AL44-NLSL!AL44),((IF(COLUMN(AL$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(AL$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":11571.987000000001},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AM44-IF(TOCA!$E44=0,AboveHWM!AM44,AboveHWM_PNGC!AM44)-Existing!AM44-NLSL!AM44),((IF(COLUMN(AM$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(AM$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7033.7350000000006},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AN44-IF(TOCA!$E44=0,AboveHWM!AN44,AboveHWM_PNGC!AN44)-Existing!AN44-NLSL!AN44),((IF(COLUMN(AN$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(AN$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":10165.951000000001},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AO44-IF(TOCA!$E44=0,AboveHWM!AO44,AboveHWM_PNGC!AO44)-Existing!AO44-NLSL!AO44),((IF(COLUMN(AO$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(AO$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5983.0940000000001},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AP44-IF(TOCA!$E44=0,AboveHWM!AP44,AboveHWM_PNGC!AP44)-Existing!AP44-NLSL!AP44),((IF(COLUMN(AP$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(AP$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8945.3390000000018},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AQ44-IF(TOCA!$E44=0,AboveHWM!AQ44,AboveHWM_PNGC!AQ44)-Existing!AQ44-NLSL!AQ44),((IF(COLUMN(AQ$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(AQ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5556.1459999999997},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AR44-IF(TOCA!$E44=0,AboveHWM!AR44,AboveHWM_PNGC!AR44)-Existing!AR44-NLSL!AR44),((IF(COLUMN(AR$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(AR$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8916.8150000000005},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AS44-IF(TOCA!$E44=0,AboveHWM!AS44,AboveHWM_PNGC!AS44)-Existing!AS44-NLSL!AS44),((IF(COLUMN(AS$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(AS$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4848.2749999999996},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AT44-IF(TOCA!$E44=0,AboveHWM!AT44,AboveHWM_PNGC!AT44)-Existing!AT44-NLSL!AT44),((IF(COLUMN(AT$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(AT$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9452.6590000000015},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AU44-IF(TOCA!$E44=0,AboveHWM!AU44,AboveHWM_PNGC!AU44)-Existing!AU44-NLSL!AU44),((IF(COLUMN(AU$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(AU$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5448.3429999999998},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AV44-IF(TOCA!$E44=0,AboveHWM!AV44,AboveHWM_PNGC!AV44)-Existing!AV44-NLSL!AV44),((IF(COLUMN(AV$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(AV$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9749.5120000000006},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AW44-IF(TOCA!$E44=0,AboveHWM!AW44,AboveHWM_PNGC!AW44)-Existing!AW44-NLSL!AW44),((IF(COLUMN(AW$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(AW$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5114.8429999999998},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AX44-IF(TOCA!$E44=0,AboveHWM!AX44,AboveHWM_PNGC!AX44)-Existing!AX44-NLSL!AX44),((IF(COLUMN(AX$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(AX$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8593.848},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AY44-IF(TOCA!$E44=0,AboveHWM!AY44,AboveHWM_PNGC!AY44)-Existing!AY44-NLSL!AY44),((IF(COLUMN(AY$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(AY$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5169.8689999999997},{"$f":"IF(Init!S45=0,1,0)","v":1},0]
[null,10136,"Douglas Electric Cooperative",{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!D53-IF(TOCA!$E53=0,AboveHWM!D53,AboveHWM_PNGC!D53)-Existing!D53-NLSL!D53),((IF(COLUMN(D$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(D$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7340.3810000000003},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!E53-IF(TOCA!$E53=0,AboveHWM!E53,AboveHWM_PNGC!E53)-Existing!E53-NLSL!E53),((IF(COLUMN(E$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(E$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4597.4089999999997},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!F53-IF(TOCA!$E53=0,AboveHWM!F53,AboveHWM_PNGC!F53)-Existing!F53-NLSL!F53),((IF(COLUMN(F$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(F$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8390.8269999999993},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!G53-IF(TOCA!$E53=0,AboveHWM!G53,AboveHWM_PNGC!G53)-Existing!G53-NLSL!G53),((IF(COLUMN(G$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(G$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5522.9809999999998},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!H53-IF(TOCA!$E53=0,AboveHWM!H53,AboveHWM_PNGC!H53)-Existing!H53-NLSL!H53),((IF(COLUMN(H$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(H$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":11153.635},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!I53-IF(TOCA!$E53=0,AboveHWM!I53,AboveHWM_PNGC!I53)-Existing!I53-NLSL!I53),((IF(COLUMN(I$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(I$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7941.98},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!J53-IF(TOCA!$E53=0,AboveHWM!J53,AboveHWM_PNGC!J53)-Existing!J53-NLSL!J53),((IF(COLUMN(J$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(J$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":11121.79},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!K53-IF(TOCA!$E53=0,AboveHWM!K53,AboveHWM_PNGC!K53)-Existing!K53-NLSL!K53),((IF(COLUMN(K$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(K$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7301.6469999999999},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!L53-IF(TOCA!$E53=0,AboveHWM!L53,AboveHWM_PNGC!L53)-Existing!L53-NLSL!L53),((IF(COLUMN(L$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(L$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9141.366},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!M53-IF(TOCA!$E53=0,AboveHWM!M53,AboveHWM_PNGC!M53)-Existing!M53-NLSL!M53),((IF(COLUMN(M$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(M$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5708.8689999999997},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!N53-IF(TOCA!$E53=0,AboveHWM!N53,AboveHWM_PNGC!N53)-Existing!N53-NLSL!N53),((IF(COLUMN(N$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(N$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8823.232},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!O53-IF(TOCA!$E53=0,AboveHWM!O53,AboveHWM_PNGC!O53)-Existing!O53-NLSL!O53),((IF(COLUMN(O$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(O$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5850.35},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!P53-IF(TOCA!$E53=0,AboveHWM!P53,AboveHWM_PNGC!P53)-Existing!P53-NLSL!P53),((IF(COLUMN(P$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(P$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8057.1589999999997},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!Q53-IF(TOCA!$E53=0,AboveHWM!Q53,AboveHWM_PNGC!Q53)-Existing!Q53-NLSL!Q53),((IF(COLUMN(Q$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(Q$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4781.7129999999997},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!R53-IF(TOCA!$E53=0,AboveHWM!R53,AboveHWM_PNGC!R53)-Existing!R53-NLSL!R53),((IF(COLUMN(R$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(R$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6833.1450000000004},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!S53-IF(TOCA!$E53=0,AboveHWM!S53,AboveHWM_PNGC!S53)-Existing!S53-NLSL!S53),((IF(COLUMN(S$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(S$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4180.0709999999999},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!T53-IF(TOCA!$E53=0,AboveHWM!T53,AboveHWM_PNGC!T53)-Existing!T53-NLSL!T53),((IF(COLUMN(T$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(T$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6541.1719999999996},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!U53-IF(TOCA!$E53=0,AboveHWM!U53,AboveHWM_PNGC!U53)-Existing!U53-NLSL!U53),((IF(COLUMN(U$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(U$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3998.8359999999998},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!V53-IF(TOCA!$E53=0,AboveHWM!V53,AboveHWM_PNGC!V53)-Existing!V53-NLSL!V53),((IF(COLUMN(V$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(V$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7603.3890000000001},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!W53-IF(TOCA!$E53=0,AboveHWM!W53,AboveHWM_PNGC!W53)-Existing!W53-NLSL!W53),((IF(COLUMN(W$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(W$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4354.8990000000003},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!X53-IF(TOCA!$E53=0,AboveHWM!X53,AboveHWM_PNGC!X53)-Existing!X53-NLSL!X53),((IF(COLUMN(X$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(X$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7886.4089999999997},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!Y53-IF(TOCA!$E53=0,AboveHWM!Y53,AboveHWM_PNGC!Y53)-Existing!Y53-NLSL!Y53),((IF(COLUMN(Y$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(Y$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4009.7930000000001},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!Z53-IF(TOCA!$E53=0,AboveHWM!Z53,AboveHWM_PNGC!Z53)-Existing!Z53-NLSL!Z53),((IF(COLUMN(Z$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(Z$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6224.8440000000001},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AA53-IF(TOCA!$E53=0,AboveHWM!AA53,AboveHWM_PNGC!AA53)-Existing!AA53-NLSL!AA53),((IF(COLUMN(AA$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(AA$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4221.4579999999996},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AB53-IF(TOCA!$E53=0,AboveHWM!AB53,AboveHWM_PNGC!AB53)-Existing!AB53-NLSL!AB53),((IF(COLUMN(AB$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(AB$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7661.75},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AC53-IF(TOCA!$E53=0,AboveHWM!AC53,AboveHWM_PNGC!AC53)-Existing!AC53-NLSL!AC53),((IF(COLUMN(AC$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(AC$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4305.8890000000001},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AD53-IF(TOCA!$E53=0,AboveHWM!AD53,AboveHWM_PNGC!AD53)-Existing!AD53-NLSL!AD53),((IF(COLUMN(AD$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(AD$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8411.8040000000001},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AE53-IF(TOCA!$E53=0,AboveHWM!AE53,AboveHWM_PNGC!AE53)-Existing!AE53-NLSL!AE53),((IF(COLUMN(AE$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(AE$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5536.7879999999996},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AF53-IF(TOCA!$E53=0,AboveHWM!AF53,AboveHWM_PNGC!AF53)-Existing!AF53-NLSL!AF53),((IF(COLUMN(AF$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(AF$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":11181.512000000001},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AG53-IF(TOCA!$E53=0,AboveHWM!AG53,AboveHWM_PNGC!AG53)-Existing!AG53-NLSL!AG53),((IF(COLUMN(AG$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(AG$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7961.83},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AH53-IF(TOCA!$E53=0,AboveHWM!AH53,AboveHWM_PNGC!AH53)-Existing!AH53-NLSL!AH53),((IF(COLUMN(AH$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(AH$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":11149.591},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AI53-IF(TOCA!$E53=0,AboveHWM!AI53,AboveHWM_PNGC!AI53)-Existing!AI53-NLSL!AI53),((IF(COLUMN(AI$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(AI$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7319.8990000000003},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AJ53-IF(TOCA!$E53=0,AboveHWM!AJ53,AboveHWM_PNGC!AJ53)-Existing!AJ53-NLSL!AJ53),((IF(COLUMN(AJ$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(AJ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8792.6380000000008},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AK53-IF(TOCA!$E53=0,AboveHWM!AK53,AboveHWM_PNGC!AK53)-Existing!AK53-NLSL!AK53),((IF(COLUMN(AK$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(AK$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5581.3710000000001},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AL53-IF(TOCA!$E53=0,AboveHWM!AL53,AboveHWM_PNGC!AL53)-Existing!AL53-NLSL!AL53),((IF(COLUMN(AL$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(AL$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8845.2880000000005},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AM53-IF(TOCA!$E53=0,AboveHWM!AM53,AboveHWM_PNGC!AM53)-Existing!AM53-NLSL!AM53),((IF(COLUMN(AM$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(AM$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5864.9740000000002},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AN53-IF(TOCA!$E53=0,AboveHWM!AN53,AboveHWM_PNGC!AN53)-Existing!AN53-NLSL!AN53),((IF(COLUMN(AN$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(AN$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8077.3029999999999},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AO53-IF(TOCA!$E53=0,AboveHWM!AO53,AboveHWM_PNGC!AO53)-Existing!AO53-NLSL!AO53),((IF(COLUMN(AO$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(AO$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4793.6670000000004},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AP53-IF(TOCA!$E53=0,AboveHWM!AP53,AboveHWM_PNGC!AP53)-Existing!AP53-NLSL!AP53),((IF(COLUMN(AP$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(AP$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6850.2259999999997},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AQ53-IF(TOCA!$E53=0,AboveHWM!AQ53,AboveHWM_PNGC!AQ53)-Existing!AQ53-NLSL!AQ53),((IF(COLUMN(AQ$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(AQ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4190.5200000000004},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AR53-IF(TOCA!$E53=0,AboveHWM!AR53,AboveHWM_PNGC!AR53)-Existing!AR53-NLSL!AR53),((IF(COLUMN(AR$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(AR$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6557.5259999999998},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AS53-IF(TOCA!$E53=0,AboveHWM!AS53,AboveHWM_PNGC!AS53)-Existing!AS53-NLSL!AS53),((IF(COLUMN(AS$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(AS$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4008.8339999999998},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AT53-IF(TOCA!$E53=0,AboveHWM!AT53,AboveHWM_PNGC!AT53)-Existing!AT53-NLSL!AT53),((IF(COLUMN(AT$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(AT$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7622.3950000000004},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AU53-IF(TOCA!$E53=0,AboveHWM!AU53,AboveHWM_PNGC!AU53)-Existing!AU53-NLSL!AU53),((IF(COLUMN(AU$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(AU$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4365.7839999999997},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AV53-IF(TOCA!$E53=0,AboveHWM!AV53,AboveHWM_PNGC!AV53)-Existing!AV53-NLSL!AV53),((IF(COLUMN(AV$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(AV$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7604.1670000000004},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AW53-IF(TOCA!$E53=0,AboveHWM!AW53,AboveHWM_PNGC!AW53)-Existing!AW53-NLSL!AW53),((IF(COLUMN(AW$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(AW$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4321.7749999999996},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AX53-IF(TOCA!$E53=0,AboveHWM!AX53,AboveHWM_PNGC!AX53)-Existing!AX53-NLSL!AX53),((IF(COLUMN(AX$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(AX$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6514.3990000000003},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AY53-IF(TOCA!$E53=0,AboveHWM!AY53,AboveHWM_PNGC!AY53)-Existing!AY53-NLSL!AY53),((IF(COLUMN(AY$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(AY$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3958.0160000000001},{"$f":"IF(Init!S54=0,1,0)","v":1},0]
[null,10174,"Farmers Elec Coop",{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!D62-IF(TOCA!$E62=0,AboveHWM!D62,AboveHWM_PNGC!D62)-Existing!D62-NLSL!D62),((IF(COLUMN(D$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(D$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":177.55699999999999},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!E62-IF(TOCA!$E62=0,AboveHWM!E62,AboveHWM_PNGC!E62)-Existing!E62-NLSL!E62),((IF(COLUMN(E$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(E$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":133.68700000000001},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!F62-IF(TOCA!$E62=0,AboveHWM!F62,AboveHWM_PNGC!F62)-Existing!F62-NLSL!F62),((IF(COLUMN(F$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(F$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":200.50299999999999},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!G62-IF(TOCA!$E62=0,AboveHWM!G62,AboveHWM_PNGC!G62)-Existing!G62-NLSL!G62),((IF(COLUMN(G$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(G$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":154.64699999999999},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!H62-IF(TOCA!$E62=0,AboveHWM!H62,AboveHWM_PNGC!H62)-Existing!H62-NLSL!H62),((IF(COLUMN(H$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(H$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":288.34100000000001},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!I62-IF(TOCA!$E62=0,AboveHWM!I62,AboveHWM_PNGC!I62)-Existing!I62-NLSL!I62),((IF(COLUMN(I$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(I$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":242.571},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!J62-IF(TOCA!$E62=0,AboveHWM!J62,AboveHWM_PNGC!J62)-Existing!J62-NLSL!J62),((IF(COLUMN(J$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(J$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":298.76299999999998},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!K62-IF(TOCA!$E62=0,AboveHWM!K62,AboveHWM_PNGC!K62)-Existing!K62-NLSL!K62),((IF(COLUMN(K$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(K$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":234.62299999999999},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!L62-IF(TOCA!$E62=0,AboveHWM!L62,AboveHWM_PNGC!L62)-Existing!L62-NLSL!L62),((IF(COLUMN(L$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(L$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":246.041},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!M62-IF(TOCA!$E62=0,AboveHWM!M62,AboveHWM_PNGC!M62)-Existing!M62-NLSL!M62),((IF(COLUMN(M$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(M$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":180.61},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!N62-IF(TOCA!$E62=0,AboveHWM!N62,AboveHWM_PNGC!N62)-Existing!N62-NLSL!N62),((IF(COLUMN(N$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(N$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":208.82},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!O62-IF(TOCA!$E62=0,AboveHWM!O62,AboveHWM_PNGC!O62)-Existing!O62-NLSL!O62),((IF(COLUMN(O$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(O$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":166.50899999999999},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!P62-IF(TOCA!$E62=0,AboveHWM!P62,AboveHWM_PNGC!P62)-Existing!P62-NLSL!P62),((IF(COLUMN(P$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(P$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":181.1},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!Q62-IF(TOCA!$E62=0,AboveHWM!Q62,AboveHWM_PNGC!Q62)-Existing!Q62-NLSL!Q62),((IF(COLUMN(Q$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(Q$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":128.846},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!R62-IF(TOCA!$E62=0,AboveHWM!R62,AboveHWM_PNGC!R62)-Existing!R62-NLSL!R62),((IF(COLUMN(R$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(R$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":167.267},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!S62-IF(TOCA!$E62=0,AboveHWM!S62,AboveHWM_PNGC!S62)-Existing!S62-NLSL!S62),((IF(COLUMN(S$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(S$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":117.84699999999999},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!T62-IF(TOCA!$E62=0,AboveHWM!T62,AboveHWM_PNGC!T62)-Existing!T62-NLSL!T62),((IF(COLUMN(T$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(T$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":183.511},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!U62-IF(TOCA!$E62=0,AboveHWM!U62,AboveHWM_PNGC!U62)-Existing!U62-NLSL!U62),((IF(COLUMN(U$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(U$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":123.26300000000001},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!V62-IF(TOCA!$E62=0,AboveHWM!V62,AboveHWM_PNGC!V62)-Existing!V62-NLSL!V62),((IF(COLUMN(V$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(V$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":202.691},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!W62-IF(TOCA!$E62=0,AboveHWM!W62,AboveHWM_PNGC!W62)-Existing!W62-NLSL!W62),((IF(COLUMN(W$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(W$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":128.53399999999999},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!X62-IF(TOCA!$E62=0,AboveHWM!X62,AboveHWM_PNGC!X62)-Existing!X62-NLSL!X62),((IF(COLUMN(X$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(X$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":193.238},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!Y62-IF(TOCA!$E62=0,AboveHWM!Y62,AboveHWM_PNGC!Y62)-Existing!Y62-NLSL!Y62),((IF(COLUMN(Y$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(Y$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":110.09399999999999},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!Z62-IF(TOCA!$E62=0,AboveHWM!Z62,AboveHWM_PNGC!Z62)-Existing!Z62-NLSL!Z62),((IF(COLUMN(Z$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(Z$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":149.023},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AA62-IF(TOCA!$E62=0,AboveHWM!AA62,AboveHWM_PNGC!AA62)-Existing!AA62-NLSL!AA62),((IF(COLUMN(AA$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(AA$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":112.026},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AB62-IF(TOCA!$E62=0,AboveHWM!AB62,AboveHWM_PNGC!AB62)-Existing!AB62-NLSL!AB62),((IF(COLUMN(AB$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(AB$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":184.584},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AC62-IF(TOCA!$E62=0,AboveHWM!AC62,AboveHWM_PNGC!AC62)-Existing!AC62-NLSL!AC62),((IF(COLUMN(AC$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(AC$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":126.66},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AD62-IF(TOCA!$E62=0,AboveHWM!AD62,AboveHWM_PNGC!AD62)-Existing!AD62-NLSL!AD62),((IF(COLUMN(AD$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(AD$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":200.50299999999999},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AE62-IF(TOCA!$E62=0,AboveHWM!AE62,AboveHWM_PNGC!AE62)-Existing!AE62-NLSL!AE62),((IF(COLUMN(AE$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(AE$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":154.64699999999999},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AF62-IF(TOCA!$E62=0,AboveHWM!AF62,AboveHWM_PNGC!AF62)-Existing!AF62-NLSL!AF62),((IF(COLUMN(AF$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(AF$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":288.34100000000001},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AG62-IF(TOCA!$E62=0,AboveHWM!AG62,AboveHWM_PNGC!AG62)-Existing!AG62-NLSL!AG62),((IF(COLUMN(AG$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(AG$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":242.571},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AH62-IF(TOCA!$E62=0,AboveHWM!AH62,AboveHWM_PNGC!AH62)-Existing!AH62-NLSL!AH62),((IF(COLUMN(AH$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(AH$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":298.76299999999998},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AI62-IF(TOCA!$E62=0,AboveHWM!AI62,AboveHWM_PNGC!AI62)-Existing!AI62-NLSL!AI62),((IF(COLUMN(AI$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(AI$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":234.62299999999999},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AJ62-IF(TOCA!$E62=0,AboveHWM!AJ62,AboveHWM_PNGC!AJ62)-Existing!AJ62-NLSL!AJ62),((IF(COLUMN(AJ$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(AJ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":236.44499999999999},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AK62-IF(TOCA!$E62=0,AboveHWM!AK62,AboveHWM_PNGC!AK62)-Existing!AK62-NLSL!AK62),((IF(COLUMN(AK$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(AK$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":175.49299999999999},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AL62-IF(TOCA!$E62=0,AboveHWM!AL62,AboveHWM_PNGC!AL62)-Existing!AL62-NLSL!AL62),((IF(COLUMN(AL$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(AL$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":208.82},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AM62-IF(TOCA!$E62=0,AboveHWM!AM62,AboveHWM_PNGC!AM62)-Existing!AM62-NLSL!AM62),((IF(COLUMN(AM$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(AM$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":166.50899999999999},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AN62-IF(TOCA!$E62=0,AboveHWM!AN62,AboveHWM_PNGC!AN62)-Existing!AN62-NLSL!AN62),((IF(COLUMN(AN$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(AN$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":181.1},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AO62-IF(TOCA!$E62=0,AboveHWM!AO62,AboveHWM_PNGC!AO62)-Existing!AO62-NLSL!AO62),((IF(COLUMN(AO$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(AO$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":128.846},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AP62-IF(TOCA!$E62=0,AboveHWM!AP62,AboveHWM_PNGC!AP62)-Existing!AP62-NLSL!AP62),((IF(COLUMN(AP$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(AP$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":167.267},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AQ62-IF(TOCA!$E62=0,AboveHWM!AQ62,AboveHWM_PNGC!AQ62)-Existing!AQ62-NLSL!AQ62),((IF(COLUMN(AQ$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(AQ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":117.84699999999999},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AR62-IF(TOCA!$E62=0,AboveHWM!AR62,AboveHWM_PNGC!AR62)-Existing!AR62-NLSL!AR62),((IF(COLUMN(AR$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(AR$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":183.511},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AS62-IF(TOCA!$E62=0,AboveHWM!AS62,AboveHWM_PNGC!AS62)-Existing!AS62-NLSL!AS62),((IF(COLUMN(AS$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(AS$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":123.26300000000001},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AT62-IF(TOCA!$E62=0,AboveHWM!AT62,AboveHWM_PNGC!AT62)-Existing!AT62-NLSL!AT62),((IF(COLUMN(AT$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(AT$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":202.691},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AU62-IF(TOCA!$E62=0,AboveHWM!AU62,AboveHWM_PNGC!AU62)-Existing!AU62-NLSL!AU62),((IF(COLUMN(AU$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(AU$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":128.53399999999999},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AV62-IF(TOCA!$E62=0,AboveHWM!AV62,AboveHWM_PNGC!AV62)-Existing!AV62-NLSL!AV62),((IF(COLUMN(AV$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(AV$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":186.38900000000001},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AW62-IF(TOCA!$E62=0,AboveHWM!AW62,AboveHWM_PNGC!AW62)-Existing!AW62-NLSL!AW62),((IF(COLUMN(AW$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(AW$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":116.943},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AX62-IF(TOCA!$E62=0,AboveHWM!AX62,AboveHWM_PNGC!AX62)-Existing!AX62-NLSL!AX62),((IF(COLUMN(AX$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(AX$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":155.114},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AY62-IF(TOCA!$E62=0,AboveHWM!AY62,AboveHWM_PNGC!AY62)-Existing!AY62-NLSL!AY62),((IF(COLUMN(AY$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(AY$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":105.93600000000001},{"$f":"IF(Init!S63=0,1,0)","v":1},0]
[null,10203,"Idaho County L & P",{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!D71-IF(TOCA!$E71=0,AboveHWM!D71,AboveHWM_PNGC!D71)-Existing!D71-NLSL!D71),((IF(COLUMN(D$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(D$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2623.183},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!E71-IF(TOCA!$E71=0,AboveHWM!E71,AboveHWM_PNGC!E71)-Existing!E71-NLSL!E71),((IF(COLUMN(E$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(E$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1536.1410000000001},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!F71-IF(TOCA!$E71=0,AboveHWM!F71,AboveHWM_PNGC!F71)-Existing!F71-NLSL!F71),((IF(COLUMN(F$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(F$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3254.96},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!G71-IF(TOCA!$E71=0,AboveHWM!G71,AboveHWM_PNGC!G71)-Existing!G71-NLSL!G71),((IF(COLUMN(G$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(G$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2252.9850000000001},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!H71-IF(TOCA!$E71=0,AboveHWM!H71,AboveHWM_PNGC!H71)-Existing!H71-NLSL!H71),((IF(COLUMN(H$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(H$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3930.1469999999999},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!I71-IF(TOCA!$E71=0,AboveHWM!I71,AboveHWM_PNGC!I71)-Existing!I71-NLSL!I71),((IF(COLUMN(I$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(I$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2791.3180000000002},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!J71-IF(TOCA!$E71=0,AboveHWM!J71,AboveHWM_PNGC!J71)-Existing!J71-NLSL!J71),((IF(COLUMN(J$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(J$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3785.4720000000002},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!K71-IF(TOCA!$E71=0,AboveHWM!K71,AboveHWM_PNGC!K71)-Existing!K71-NLSL!K71),((IF(COLUMN(K$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(K$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2711.0610000000001},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!L71-IF(TOCA!$E71=0,AboveHWM!L71,AboveHWM_PNGC!L71)-Existing!L71-NLSL!L71),((IF(COLUMN(L$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(L$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3283.1930000000002},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!M71-IF(TOCA!$E71=0,AboveHWM!M71,AboveHWM_PNGC!M71)-Existing!M71-NLSL!M71),((IF(COLUMN(M$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(M$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2155.8490000000002},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!N71-IF(TOCA!$E71=0,AboveHWM!N71,AboveHWM_PNGC!N71)-Existing!N71-NLSL!N71),((IF(COLUMN(N$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(N$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3120.5709999999999},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!O71-IF(TOCA!$E71=0,AboveHWM!O71,AboveHWM_PNGC!O71)-Existing!O71-NLSL!O71),((IF(COLUMN(O$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(O$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1982.6010000000001},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!P71-IF(TOCA!$E71=0,AboveHWM!P71,AboveHWM_PNGC!P71)-Existing!P71-NLSL!P71),((IF(COLUMN(P$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(P$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2628.02},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!Q71-IF(TOCA!$E71=0,AboveHWM!Q71,AboveHWM_PNGC!Q71)-Existing!Q71-NLSL!Q71),((IF(COLUMN(Q$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(Q$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1651.5350000000001},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!R71-IF(TOCA!$E71=0,AboveHWM!R71,AboveHWM_PNGC!R71)-Existing!R71-NLSL!R71),((IF(COLUMN(R$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(R$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2310.0219999999999},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!S71-IF(TOCA!$E71=0,AboveHWM!S71,AboveHWM_PNGC!S71)-Existing!S71-NLSL!S71),((IF(COLUMN(S$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(S$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1493.7850000000001},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!T71-IF(TOCA!$E71=0,AboveHWM!T71,AboveHWM_PNGC!T71)-Existing!T71-NLSL!T71),((IF(COLUMN(T$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(T$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2344.2959999999998},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!U71-IF(TOCA!$E71=0,AboveHWM!U71,AboveHWM_PNGC!U71)-Existing!U71-NLSL!U71),((IF(COLUMN(U$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(U$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1322.268},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!V71-IF(TOCA!$E71=0,AboveHWM!V71,AboveHWM_PNGC!V71)-Existing!V71-NLSL!V71),((IF(COLUMN(V$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(V$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2718.549},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!W71-IF(TOCA!$E71=0,AboveHWM!W71,AboveHWM_PNGC!W71)-Existing!W71-NLSL!W71),((IF(COLUMN(W$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(W$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1613.249},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!X71-IF(TOCA!$E71=0,AboveHWM!X71,AboveHWM_PNGC!X71)-Existing!X71-NLSL!X71),((IF(COLUMN(X$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(X$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2723.3870000000002},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!Y71-IF(TOCA!$E71=0,AboveHWM!Y71,AboveHWM_PNGC!Y71)-Existing!Y71-NLSL!Y71),((IF(COLUMN(Y$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(Y$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1417.175},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!Z71-IF(TOCA!$E71=0,AboveHWM!Z71,AboveHWM_PNGC!Z71)-Existing!Z71-NLSL!Z71),((IF(COLUMN(Z$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(Z$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2155.741},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AA71-IF(TOCA!$E71=0,AboveHWM!AA71,AboveHWM_PNGC!AA71)-Existing!AA71-NLSL!AA71),((IF(COLUMN(AA$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(AA$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1377.079},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AB71-IF(TOCA!$E71=0,AboveHWM!AB71,AboveHWM_PNGC!AB71)-Existing!AB71-NLSL!AB71),((IF(COLUMN(AB$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(AB$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2634.1309999999999},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AC71-IF(TOCA!$E71=0,AboveHWM!AC71,AboveHWM_PNGC!AC71)-Existing!AC71-NLSL!AC71),((IF(COLUMN(AC$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(AC$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1542.5519999999999},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AD71-IF(TOCA!$E71=0,AboveHWM!AD71,AboveHWM_PNGC!AD71)-Existing!AD71-NLSL!AD71),((IF(COLUMN(AD$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(AD$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3268.5219999999999},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AE71-IF(TOCA!$E71=0,AboveHWM!AE71,AboveHWM_PNGC!AE71)-Existing!AE71-NLSL!AE71),((IF(COLUMN(AE$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(AE$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2262.3719999999998},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AF71-IF(TOCA!$E71=0,AboveHWM!AF71,AboveHWM_PNGC!AF71)-Existing!AF71-NLSL!AF71),((IF(COLUMN(AF$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(AF$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3946.4760000000001},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AG71-IF(TOCA!$E71=0,AboveHWM!AG71,AboveHWM_PNGC!AG71)-Existing!AG71-NLSL!AG71),((IF(COLUMN(AG$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(AG$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2802.915},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AH71-IF(TOCA!$E71=0,AboveHWM!AH71,AboveHWM_PNGC!AH71)-Existing!AH71-NLSL!AH71),((IF(COLUMN(AH$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(AH$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3801.2159999999999},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AI71-IF(TOCA!$E71=0,AboveHWM!AI71,AboveHWM_PNGC!AI71)-Existing!AI71-NLSL!AI71),((IF(COLUMN(AI$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(AI$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2722.3359999999998},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AJ71-IF(TOCA!$E71=0,AboveHWM!AJ71,AboveHWM_PNGC!AJ71)-Existing!AJ71-NLSL!AJ71),((IF(COLUMN(AJ$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(AJ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3296.8470000000002},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AK71-IF(TOCA!$E71=0,AboveHWM!AK71,AboveHWM_PNGC!AK71)-Existing!AK71-NLSL!AK71),((IF(COLUMN(AK$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(AK$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2164.8150000000001},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AL71-IF(TOCA!$E71=0,AboveHWM!AL71,AboveHWM_PNGC!AL71)-Existing!AL71-NLSL!AL71),((IF(COLUMN(AL$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(AL$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3133.5929999999998},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AM71-IF(TOCA!$E71=0,AboveHWM!AM71,AboveHWM_PNGC!AM71)-Existing!AM71-NLSL!AM71),((IF(COLUMN(AM$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(AM$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1990.874},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AN71-IF(TOCA!$E71=0,AboveHWM!AN71,AboveHWM_PNGC!AN71)-Existing!AN71-NLSL!AN71),((IF(COLUMN(AN$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(AN$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2638.9870000000001},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AO71-IF(TOCA!$E71=0,AboveHWM!AO71,AboveHWM_PNGC!AO71)-Existing!AO71-NLSL!AO71),((IF(COLUMN(AO$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(AO$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1658.4280000000001},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AP71-IF(TOCA!$E71=0,AboveHWM!AP71,AboveHWM_PNGC!AP71)-Existing!AP71-NLSL!AP71),((IF(COLUMN(AP$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(AP$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2319.9929999999999},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AQ71-IF(TOCA!$E71=0,AboveHWM!AQ71,AboveHWM_PNGC!AQ71)-Existing!AQ71-NLSL!AQ71),((IF(COLUMN(AQ$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(AQ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1500.232},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AR71-IF(TOCA!$E71=0,AboveHWM!AR71,AboveHWM_PNGC!AR71)-Existing!AR71-NLSL!AR71),((IF(COLUMN(AR$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(AR$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2354.5839999999998},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AS71-IF(TOCA!$E71=0,AboveHWM!AS71,AboveHWM_PNGC!AS71)-Existing!AS71-NLSL!AS71),((IF(COLUMN(AS$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(AS$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1328.0709999999999},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AT71-IF(TOCA!$E71=0,AboveHWM!AT71,AboveHWM_PNGC!AT71)-Existing!AT71-NLSL!AT71),((IF(COLUMN(AT$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(AT$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2730.3919999999998},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AU71-IF(TOCA!$E71=0,AboveHWM!AU71,AboveHWM_PNGC!AU71)-Existing!AU71-NLSL!AU71),((IF(COLUMN(AU$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(AU$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1620.278},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AV71-IF(TOCA!$E71=0,AboveHWM!AV71,AboveHWM_PNGC!AV71)-Existing!AV71-NLSL!AV71),((IF(COLUMN(AV$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(AV$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2735.067},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AW71-IF(TOCA!$E71=0,AboveHWM!AW71,AboveHWM_PNGC!AW71)-Existing!AW71-NLSL!AW71),((IF(COLUMN(AW$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(AW$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1423.2539999999999},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AX71-IF(TOCA!$E71=0,AboveHWM!AX71,AboveHWM_PNGC!AX71)-Existing!AX71-NLSL!AX71),((IF(COLUMN(AX$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(AX$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2164.7779999999998},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AY71-IF(TOCA!$E71=0,AboveHWM!AY71,AboveHWM_PNGC!AY71)-Existing!AY71-NLSL!AY71),((IF(COLUMN(AY$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(AY$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1382.8510000000001},{"$f":"IF(Init!S72=0,1,0)","v":1},0]
[null,10204,"Idaho Falls Power",{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!D72-IF(TOCA!$E72=0,AboveHWM!D72,AboveHWM_PNGC!D72)-Existing!D72-NLSL!D72),((IF(COLUMN(D$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(D$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8818.7891151148888},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!E72-IF(TOCA!$E72=0,AboveHWM!E72,AboveHWM_PNGC!E72)-Existing!E72-NLSL!E72),((IF(COLUMN(E$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(E$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6953.2760330713554},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!F72-IF(TOCA!$E72=0,AboveHWM!F72,AboveHWM_PNGC!F72)-Existing!F72-NLSL!F72),((IF(COLUMN(F$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(F$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":10050.796848190059},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!G72-IF(TOCA!$E72=0,AboveHWM!G72,AboveHWM_PNGC!G72)-Existing!G72-NLSL!G72),((IF(COLUMN(G$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(G$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8065.7644706725241},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!H72-IF(TOCA!$E72=0,AboveHWM!H72,AboveHWM_PNGC!H72)-Existing!H72-NLSL!H72),((IF(COLUMN(H$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(H$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":12031.871843646873},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!I72-IF(TOCA!$E72=0,AboveHWM!I72,AboveHWM_PNGC!I72)-Existing!I72-NLSL!I72),((IF(COLUMN(I$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(I$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":10347.409785536312},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!J72-IF(TOCA!$E72=0,AboveHWM!J72,AboveHWM_PNGC!J72)-Existing!J72-NLSL!J72),((IF(COLUMN(J$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(J$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":12870.665195032543},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!K72-IF(TOCA!$E72=0,AboveHWM!K72,AboveHWM_PNGC!K72)-Existing!K72-NLSL!K72),((IF(COLUMN(K$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(K$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":10148.024480698736},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!L72-IF(TOCA!$E72=0,AboveHWM!L72,AboveHWM_PNGC!L72)-Existing!L72-NLSL!L72),((IF(COLUMN(L$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(L$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":10901.784701682012},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!M72-IF(TOCA!$E72=0,AboveHWM!M72,AboveHWM_PNGC!M72)-Existing!M72-NLSL!M72),((IF(COLUMN(M$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(M$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8067.3206792446881},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!N72-IF(TOCA!$E72=0,AboveHWM!N72,AboveHWM_PNGC!N72)-Existing!N72-NLSL!N72),((IF(COLUMN(N$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(N$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9904.6572594044355},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!O72-IF(TOCA!$E72=0,AboveHWM!O72,AboveHWM_PNGC!O72)-Existing!O72-NLSL!O72),((IF(COLUMN(O$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(O$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7785.6320284260837},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!P72-IF(TOCA!$E72=0,AboveHWM!P72,AboveHWM_PNGC!P72)-Existing!P72-NLSL!P72),((IF(COLUMN(P$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(P$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8866.4582454668616},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!Q72-IF(TOCA!$E72=0,AboveHWM!Q72,AboveHWM_PNGC!Q72)-Existing!Q72-NLSL!Q72),((IF(COLUMN(Q$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(Q$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6479.3348716873224},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!R72-IF(TOCA!$E72=0,AboveHWM!R72,AboveHWM_PNGC!R72)-Existing!R72-NLSL!R72),((IF(COLUMN(R$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(R$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9414.6532445145458},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!S72-IF(TOCA!$E72=0,AboveHWM!S72,AboveHWM_PNGC!S72)-Existing!S72-NLSL!S72),((IF(COLUMN(S$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(S$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7423.0919812518532},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!T72-IF(TOCA!$E72=0,AboveHWM!T72,AboveHWM_PNGC!T72)-Existing!T72-NLSL!T72),((IF(COLUMN(T$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(T$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8762.2584156590274},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!U72-IF(TOCA!$E72=0,AboveHWM!U72,AboveHWM_PNGC!U72)-Existing!U72-NLSL!U72),((IF(COLUMN(U$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(U$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7009.8067325272204},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!V72-IF(TOCA!$E72=0,AboveHWM!V72,AboveHWM_PNGC!V72)-Existing!V72-NLSL!V72),((IF(COLUMN(V$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(V$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9891.3445480342689},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!W72-IF(TOCA!$E72=0,AboveHWM!W72,AboveHWM_PNGC!W72)-Existing!W72-NLSL!W72),((IF(COLUMN(W$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(W$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7798.9447397962513},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!X72-IF(TOCA!$E72=0,AboveHWM!X72,AboveHWM_PNGC!X72)-Existing!X72-NLSL!X72),((IF(COLUMN(X$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(X$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":10024.268084592655},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!Y72-IF(TOCA!$E72=0,AboveHWM!Y72,AboveHWM_PNGC!Y72)-Existing!Y72-NLSL!Y72),((IF(COLUMN(Y$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(Y$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7239.7491722058066},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!Z72-IF(TOCA!$E72=0,AboveHWM!Z72,AboveHWM_PNGC!Z72)-Existing!Z72-NLSL!Z72),((IF(COLUMN(Z$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(Z$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7616.0602877728179},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AA72-IF(TOCA!$E72=0,AboveHWM!AA72,AboveHWM_PNGC!AA72)-Existing!AA72-NLSL!AA72),((IF(COLUMN(AA$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(AA$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6664.0527518012177},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AB72-IF(TOCA!$E72=0,AboveHWM!AB72,AboveHWM_PNGC!AB72)-Existing!AB72-NLSL!AB72),((IF(COLUMN(AB$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(AB$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9373.4173436417368},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AC72-IF(TOCA!$E72=0,AboveHWM!AC72,AboveHWM_PNGC!AC72)-Existing!AC72-NLSL!AC72),((IF(COLUMN(AC$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(AC$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6769.690303741254},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AD72-IF(TOCA!$E72=0,AboveHWM!AD72,AboveHWM_PNGC!AD72)-Existing!AD72-NLSL!AD72),((IF(COLUMN(AD$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(AD$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":10287.244817839743},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AE72-IF(TOCA!$E72=0,AboveHWM!AE72,AboveHWM_PNGC!AE72)-Existing!AE72-NLSL!AE72),((IF(COLUMN(AE$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(AE$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8255.5139663163955},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AF72-IF(TOCA!$E72=0,AboveHWM!AF72,AboveHWM_PNGC!AF72)-Existing!AF72-NLSL!AF72),((IF(COLUMN(AF$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(AF$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":12314.925188718496},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AG72-IF(TOCA!$E72=0,AboveHWM!AG72,AboveHWM_PNGC!AG72)-Existing!AG72-NLSL!AG72),((IF(COLUMN(AG$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(AG$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":10590.835662297908},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AH72-IF(TOCA!$E72=0,AboveHWM!AH72,AboveHWM_PNGC!AH72)-Existing!AH72-NLSL!AH72),((IF(COLUMN(AH$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(AH$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":13173.451401874872},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AI72-IF(TOCA!$E72=0,AboveHWM!AI72,AboveHWM_PNGC!AI72)-Existing!AI72-NLSL!AI72),((IF(COLUMN(AI$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(AI$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":10386.759759170573},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AJ72-IF(TOCA!$E72=0,AboveHWM!AJ72,AboveHWM_PNGC!AJ72)-Existing!AJ72-NLSL!AJ72),((IF(COLUMN(AJ$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(AJ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":11094.490970016108},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AK72-IF(TOCA!$E72=0,AboveHWM!AK72,AboveHWM_PNGC!AK72)-Existing!AK72-NLSL!AK72),((IF(COLUMN(AK$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(AK$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8320.8682275120809},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AL72-IF(TOCA!$E72=0,AboveHWM!AL72,AboveHWM_PNGC!AL72)-Existing!AL72-NLSL!AL72),((IF(COLUMN(AL$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(AL$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":10137.667251988649},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AM72-IF(TOCA!$E72=0,AboveHWM!AM72,AboveHWM_PNGC!AM72)-Existing!AM72-NLSL!AM72),((IF(COLUMN(AM$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(AM$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7968.7913254814621},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AN72-IF(TOCA!$E72=0,AboveHWM!AN72,AboveHWM_PNGC!AN72)-Existing!AN72-NLSL!AN72),((IF(COLUMN(AN$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(AN$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9075.0442990693555},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AO72-IF(TOCA!$E72=0,AboveHWM!AO72,AboveHWM_PNGC!AO72)-Existing!AO72-NLSL!AO72),((IF(COLUMN(AO$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(AO$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6631.7631416276063},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AP72-IF(TOCA!$E72=0,AboveHWM!AP72,AboveHWM_PNGC!AP72)-Existing!AP72-NLSL!AP72),((IF(COLUMN(AP$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(AP$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9636.1357476677294},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AQ72-IF(TOCA!$E72=0,AboveHWM!AQ72,AboveHWM_PNGC!AQ72)-Existing!AQ72-NLSL!AQ72),((IF(COLUMN(AQ$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(AQ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7597.7224164303261},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AR72-IF(TOCA!$E72=0,AboveHWM!AR72,AboveHWM_PNGC!AR72)-Existing!AR72-NLSL!AR72),((IF(COLUMN(AR$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(AR$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8968.3931374349941},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AS72-IF(TOCA!$E72=0,AboveHWM!AS72,AboveHWM_PNGC!AS72)-Existing!AS72-NLSL!AS72),((IF(COLUMN(AS$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(AS$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7174.7145099479949},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AT72-IF(TOCA!$E72=0,AboveHWM!AT72,AboveHWM_PNGC!AT72)-Existing!AT72-NLSL!AT72),((IF(COLUMN(AT$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(AT$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":10124.041355144578},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AU72-IF(TOCA!$E72=0,AboveHWM!AU72,AboveHWM_PNGC!AU72)-Existing!AU72-NLSL!AU72),((IF(COLUMN(AU$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(AU$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7982.4172223255327},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AV72-IF(TOCA!$E72=0,AboveHWM!AV72,AboveHWM_PNGC!AV72)-Existing!AV72-NLSL!AV72),((IF(COLUMN(AV$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(AV$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9880.0885514061538},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AW72-IF(TOCA!$E72=0,AboveHWM!AW72,AboveHWM_PNGC!AW72)-Existing!AW72-NLSL!AW72),((IF(COLUMN(AW$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(AW$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7790.069819377929},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AX72-IF(TOCA!$E72=0,AboveHWM!AX72,AboveHWM_PNGC!AX72)-Existing!AX72-NLSL!AX72),((IF(COLUMN(AX$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(AX$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8120.0316244343876},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AY72-IF(TOCA!$E72=0,AboveHWM!AY72,AboveHWM_PNGC!AY72)-Existing!AY72-NLSL!AY72),((IF(COLUMN(AY$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(AY$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6496.0252995475093},{"$f":"IF(Init!S73=0,1,0)","v":0},1]
[null,10242,"Lost River Elec Coop",{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!D81-IF(TOCA!$E81=0,AboveHWM!D81,AboveHWM_PNGC!D81)-Existing!D81-NLSL!D81),((IF(COLUMN(D$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(D$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2138.7829999999999},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!E81-IF(TOCA!$E81=0,AboveHWM!E81,AboveHWM_PNGC!E81)-Existing!E81-NLSL!E81),((IF(COLUMN(E$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(E$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1437.7860000000001},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!F81-IF(TOCA!$E81=0,AboveHWM!F81,AboveHWM_PNGC!F81)-Existing!F81-NLSL!F81),((IF(COLUMN(F$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(F$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2188.2289999999998},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!G81-IF(TOCA!$E81=0,AboveHWM!G81,AboveHWM_PNGC!G81)-Existing!G81-NLSL!G81),((IF(COLUMN(G$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(G$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1736.99},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!H81-IF(TOCA!$E81=0,AboveHWM!H81,AboveHWM_PNGC!H81)-Existing!H81-NLSL!H81),((IF(COLUMN(H$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(H$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2867.8069999999998},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!I81-IF(TOCA!$E81=0,AboveHWM!I81,AboveHWM_PNGC!I81)-Existing!I81-NLSL!I81),((IF(COLUMN(I$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(I$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2274.1030000000001},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!J81-IF(TOCA!$E81=0,AboveHWM!J81,AboveHWM_PNGC!J81)-Existing!J81-NLSL!J81),((IF(COLUMN(J$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(J$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2865.3470000000002},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!K81-IF(TOCA!$E81=0,AboveHWM!K81,AboveHWM_PNGC!K81)-Existing!K81-NLSL!K81),((IF(COLUMN(K$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(K$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2306.7919999999999},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!L81-IF(TOCA!$E81=0,AboveHWM!L81,AboveHWM_PNGC!L81)-Existing!L81-NLSL!L81),((IF(COLUMN(L$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(L$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2478.3409999999999},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!M81-IF(TOCA!$E81=0,AboveHWM!M81,AboveHWM_PNGC!M81)-Existing!M81-NLSL!M81),((IF(COLUMN(M$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(M$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1906.82},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!N81-IF(TOCA!$E81=0,AboveHWM!N81,AboveHWM_PNGC!N81)-Existing!N81-NLSL!N81),((IF(COLUMN(N$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(N$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2204.7539999999999},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!O81-IF(TOCA!$E81=0,AboveHWM!O81,AboveHWM_PNGC!O81)-Existing!O81-NLSL!O81),((IF(COLUMN(O$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(O$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1658.4010000000001},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!P81-IF(TOCA!$E81=0,AboveHWM!P81,AboveHWM_PNGC!P81)-Existing!P81-NLSL!P81),((IF(COLUMN(P$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(P$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2098.9349999999999},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!Q81-IF(TOCA!$E81=0,AboveHWM!Q81,AboveHWM_PNGC!Q81)-Existing!Q81-NLSL!Q81),((IF(COLUMN(Q$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(Q$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1479.002},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!R81-IF(TOCA!$E81=0,AboveHWM!R81,AboveHWM_PNGC!R81)-Existing!R81-NLSL!R81),((IF(COLUMN(R$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(R$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5154.8500000000004},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!S81-IF(TOCA!$E81=0,AboveHWM!S81,AboveHWM_PNGC!S81)-Existing!S81-NLSL!S81),((IF(COLUMN(S$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(S$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3993.4450000000002},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!T81-IF(TOCA!$E81=0,AboveHWM!T81,AboveHWM_PNGC!T81)-Existing!T81-NLSL!T81),((IF(COLUMN(T$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(T$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7522},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!U81-IF(TOCA!$E81=0,AboveHWM!U81,AboveHWM_PNGC!U81)-Existing!U81-NLSL!U81),((IF(COLUMN(U$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(U$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5344.759},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!V81-IF(TOCA!$E81=0,AboveHWM!V81,AboveHWM_PNGC!V81)-Existing!V81-NLSL!V81),((IF(COLUMN(V$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(V$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9029.9770000000008},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!W81-IF(TOCA!$E81=0,AboveHWM!W81,AboveHWM_PNGC!W81)-Existing!W81-NLSL!W81),((IF(COLUMN(W$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(W$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7094.17},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!X81-IF(TOCA!$E81=0,AboveHWM!X81,AboveHWM_PNGC!X81)-Existing!X81-NLSL!X81),((IF(COLUMN(X$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(X$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7720.1670000000004},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!Y81-IF(TOCA!$E81=0,AboveHWM!Y81,AboveHWM_PNGC!Y81)-Existing!Y81-NLSL!Y81),((IF(COLUMN(Y$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(Y$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5521.0169999999998},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!Z81-IF(TOCA!$E81=0,AboveHWM!Z81,AboveHWM_PNGC!Z81)-Existing!Z81-NLSL!Z81),((IF(COLUMN(Z$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(Z$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4382.9719999999998},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AA81-IF(TOCA!$E81=0,AboveHWM!AA81,AboveHWM_PNGC!AA81)-Existing!AA81-NLSL!AA81),((IF(COLUMN(AA$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(AA$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3438.2620000000002},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AB81-IF(TOCA!$E81=0,AboveHWM!AB81,AboveHWM_PNGC!AB81)-Existing!AB81-NLSL!AB81),((IF(COLUMN(AB$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(AB$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2146.3029999999999},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AC81-IF(TOCA!$E81=0,AboveHWM!AC81,AboveHWM_PNGC!AC81)-Existing!AC81-NLSL!AC81),((IF(COLUMN(AC$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(AC$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1442.8409999999999},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AD81-IF(TOCA!$E81=0,AboveHWM!AD81,AboveHWM_PNGC!AD81)-Existing!AD81-NLSL!AD81),((IF(COLUMN(AD$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(AD$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2195.223},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AE81-IF(TOCA!$E81=0,AboveHWM!AE81,AboveHWM_PNGC!AE81)-Existing!AE81-NLSL!AE81),((IF(COLUMN(AE$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(AE$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1742.5419999999999},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AF81-IF(TOCA!$E81=0,AboveHWM!AF81,AboveHWM_PNGC!AF81)-Existing!AF81-NLSL!AF81),((IF(COLUMN(AF$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(AF$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2874.788},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AG81-IF(TOCA!$E81=0,AboveHWM!AG81,AboveHWM_PNGC!AG81)-Existing!AG81-NLSL!AG81),((IF(COLUMN(AG$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(AG$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2279.6390000000001},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AH81-IF(TOCA!$E81=0,AboveHWM!AH81,AboveHWM_PNGC!AH81)-Existing!AH81-NLSL!AH81),((IF(COLUMN(AH$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(AH$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2872.2640000000001},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AI81-IF(TOCA!$E81=0,AboveHWM!AI81,AboveHWM_PNGC!AI81)-Existing!AI81-NLSL!AI81),((IF(COLUMN(AI$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(AI$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2312.3620000000001},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AJ81-IF(TOCA!$E81=0,AboveHWM!AJ81,AboveHWM_PNGC!AJ81)-Existing!AJ81-NLSL!AJ81),((IF(COLUMN(AJ$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(AJ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2433.578},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AK81-IF(TOCA!$E81=0,AboveHWM!AK81,AboveHWM_PNGC!AK81)-Existing!AK81-NLSL!AK81),((IF(COLUMN(AK$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(AK$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1872.38},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AL81-IF(TOCA!$E81=0,AboveHWM!AL81,AboveHWM_PNGC!AL81)-Existing!AL81-NLSL!AL81),((IF(COLUMN(AL$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(AL$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2211.8470000000002},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AM81-IF(TOCA!$E81=0,AboveHWM!AM81,AboveHWM_PNGC!AM81)-Existing!AM81-NLSL!AM81),((IF(COLUMN(AM$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(AM$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1663.7370000000001},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AN81-IF(TOCA!$E81=0,AboveHWM!AN81,AboveHWM_PNGC!AN81)-Existing!AN81-NLSL!AN81),((IF(COLUMN(AN$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(AN$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2106.2089999999998},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AO81-IF(TOCA!$E81=0,AboveHWM!AO81,AboveHWM_PNGC!AO81)-Existing!AO81-NLSL!AO81),((IF(COLUMN(AO$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(AO$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1484.1279999999999},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AP81-IF(TOCA!$E81=0,AboveHWM!AP81,AboveHWM_PNGC!AP81)-Existing!AP81-NLSL!AP81),((IF(COLUMN(AP$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(AP$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5200.8999999999996},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AQ81-IF(TOCA!$E81=0,AboveHWM!AQ81,AboveHWM_PNGC!AQ81)-Existing!AQ81-NLSL!AQ81),((IF(COLUMN(AQ$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(AQ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4029.1419999999998},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AR81-IF(TOCA!$E81=0,AboveHWM!AR81,AboveHWM_PNGC!AR81)-Existing!AR81-NLSL!AR81),((IF(COLUMN(AR$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(AR$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7569.6809999999996},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AS81-IF(TOCA!$E81=0,AboveHWM!AS81,AboveHWM_PNGC!AS81)-Existing!AS81-NLSL!AS81),((IF(COLUMN(AS$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(AS$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5378.6350000000002},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AT81-IF(TOCA!$E81=0,AboveHWM!AT81,AboveHWM_PNGC!AT81)-Existing!AT81-NLSL!AT81),((IF(COLUMN(AT$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(AT$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9075.5310000000009},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AU81-IF(TOCA!$E81=0,AboveHWM!AU81,AboveHWM_PNGC!AU81)-Existing!AU81-NLSL!AU81),((IF(COLUMN(AU$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(AU$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7129.9840000000004},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AV81-IF(TOCA!$E81=0,AboveHWM!AV81,AboveHWM_PNGC!AV81)-Existing!AV81-NLSL!AV81),((IF(COLUMN(AV$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(AV$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7767.442},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AW81-IF(TOCA!$E81=0,AboveHWM!AW81,AboveHWM_PNGC!AW81)-Existing!AW81-NLSL!AW81),((IF(COLUMN(AW$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(AW$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5554.9210000000003},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AX81-IF(TOCA!$E81=0,AboveHWM!AX81,AboveHWM_PNGC!AX81)-Existing!AX81-NLSL!AX81),((IF(COLUMN(AX$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(AX$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4428.4030000000002},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AY81-IF(TOCA!$E81=0,AboveHWM!AY81,AboveHWM_PNGC!AY81)-Existing!AY81-NLSL!AY81),((IF(COLUMN(AY$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(AY$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3473.8240000000001},{"$f":"IF(Init!S82=0,1,0)","v":1},0]
[null,10278,"Northern Lights",{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!D90-IF(TOCA!$E90=0,AboveHWM!D90,AboveHWM_PNGC!D90)-Existing!D90-NLSL!D90),((IF(COLUMN(D$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(D$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":14549.350000000002},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!E90-IF(TOCA!$E90=0,AboveHWM!E90,AboveHWM_PNGC!E90)-Existing!E90-NLSL!E90),((IF(COLUMN(E$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(E$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8124.5130000000008},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!F90-IF(TOCA!$E90=0,AboveHWM!F90,AboveHWM_PNGC!F90)-Existing!F90-NLSL!F90),((IF(COLUMN(F$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(F$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":18904.888999999999},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!G90-IF(TOCA!$E90=0,AboveHWM!G90,AboveHWM_PNGC!G90)-Existing!G90-NLSL!G90),((IF(COLUMN(G$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(G$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":12104.721000000001},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!H90-IF(TOCA!$E90=0,AboveHWM!H90,AboveHWM_PNGC!H90)-Existing!H90-NLSL!H90),((IF(COLUMN(H$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(H$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":23397.436000000002},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!I90-IF(TOCA!$E90=0,AboveHWM!I90,AboveHWM_PNGC!I90)-Existing!I90-NLSL!I90),((IF(COLUMN(I$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(I$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":15250.881999999998},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!J90-IF(TOCA!$E90=0,AboveHWM!J90,AboveHWM_PNGC!J90)-Existing!J90-NLSL!J90),((IF(COLUMN(J$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(J$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":22545.046000000002},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!K90-IF(TOCA!$E90=0,AboveHWM!K90,AboveHWM_PNGC!K90)-Existing!K90-NLSL!K90),((IF(COLUMN(K$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(K$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":14873.629000000001},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!L90-IF(TOCA!$E90=0,AboveHWM!L90,AboveHWM_PNGC!L90)-Existing!L90-NLSL!L90),((IF(COLUMN(L$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(L$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":20032.053},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!M90-IF(TOCA!$E90=0,AboveHWM!M90,AboveHWM_PNGC!M90)-Existing!M90-NLSL!M90),((IF(COLUMN(M$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(M$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":12477.894},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!N90-IF(TOCA!$E90=0,AboveHWM!N90,AboveHWM_PNGC!N90)-Existing!N90-NLSL!N90),((IF(COLUMN(N$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(N$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":18514.962},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!O90-IF(TOCA!$E90=0,AboveHWM!O90,AboveHWM_PNGC!O90)-Existing!O90-NLSL!O90),((IF(COLUMN(O$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(O$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":11110.141},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!P90-IF(TOCA!$E90=0,AboveHWM!P90,AboveHWM_PNGC!P90)-Existing!P90-NLSL!P90),((IF(COLUMN(P$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(P$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":14824.280000000002},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!Q90-IF(TOCA!$E90=0,AboveHWM!Q90,AboveHWM_PNGC!Q90)-Existing!Q90-NLSL!Q90),((IF(COLUMN(Q$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(Q$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8547.9839999999986},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!R90-IF(TOCA!$E90=0,AboveHWM!R90,AboveHWM_PNGC!R90)-Existing!R90-NLSL!R90),((IF(COLUMN(R$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(R$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":10951.156000000001},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!S90-IF(TOCA!$E90=0,AboveHWM!S90,AboveHWM_PNGC!S90)-Existing!S90-NLSL!S90),((IF(COLUMN(S$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(S$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6498.23},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!T90-IF(TOCA!$E90=0,AboveHWM!T90,AboveHWM_PNGC!T90)-Existing!T90-NLSL!T90),((IF(COLUMN(T$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(T$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":11799.093000000001},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!U90-IF(TOCA!$E90=0,AboveHWM!U90,AboveHWM_PNGC!U90)-Existing!U90-NLSL!U90),((IF(COLUMN(U$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(U$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5931.232},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!V90-IF(TOCA!$E90=0,AboveHWM!V90,AboveHWM_PNGC!V90)-Existing!V90-NLSL!V90),((IF(COLUMN(V$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(V$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":13431.407000000001},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!W90-IF(TOCA!$E90=0,AboveHWM!W90,AboveHWM_PNGC!W90)-Existing!W90-NLSL!W90),((IF(COLUMN(W$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(W$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7765.4790000000012},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!X90-IF(TOCA!$E90=0,AboveHWM!X90,AboveHWM_PNGC!X90)-Existing!X90-NLSL!X90),((IF(COLUMN(X$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(X$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":13995.357},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!Y90-IF(TOCA!$E90=0,AboveHWM!Y90,AboveHWM_PNGC!Y90)-Existing!Y90-NLSL!Y90),((IF(COLUMN(Y$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(Y$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7240.3439999999991},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!Z90-IF(TOCA!$E90=0,AboveHWM!Z90,AboveHWM_PNGC!Z90)-Existing!Z90-NLSL!Z90),((IF(COLUMN(Z$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(Z$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":13253.240000000002},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AA90-IF(TOCA!$E90=0,AboveHWM!AA90,AboveHWM_PNGC!AA90)-Existing!AA90-NLSL!AA90),((IF(COLUMN(AA$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(AA$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7760.3589999999995},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AB90-IF(TOCA!$E90=0,AboveHWM!AB90,AboveHWM_PNGC!AB90)-Existing!AB90-NLSL!AB90),((IF(COLUMN(AB$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(AB$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":14473.358},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AC90-IF(TOCA!$E90=0,AboveHWM!AC90,AboveHWM_PNGC!AC90)-Existing!AC90-NLSL!AC90),((IF(COLUMN(AC$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(AC$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8174.7109999999993},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AD90-IF(TOCA!$E90=0,AboveHWM!AD90,AboveHWM_PNGC!AD90)-Existing!AD90-NLSL!AD90),((IF(COLUMN(AD$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(AD$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":18917.722000000002},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AE90-IF(TOCA!$E90=0,AboveHWM!AE90,AboveHWM_PNGC!AE90)-Existing!AE90-NLSL!AE90),((IF(COLUMN(AE$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(AE$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":12079.308999999999},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AF90-IF(TOCA!$E90=0,AboveHWM!AF90,AboveHWM_PNGC!AF90)-Existing!AF90-NLSL!AF90),((IF(COLUMN(AF$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(AF$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":23408.584000000003},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AG90-IF(TOCA!$E90=0,AboveHWM!AG90,AboveHWM_PNGC!AG90)-Existing!AG90-NLSL!AG90),((IF(COLUMN(AG$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(AG$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":15214.018},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AH90-IF(TOCA!$E90=0,AboveHWM!AH90,AboveHWM_PNGC!AH90)-Existing!AH90-NLSL!AH90),((IF(COLUMN(AH$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(AH$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":22546.596000000001},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AI90-IF(TOCA!$E90=0,AboveHWM!AI90,AboveHWM_PNGC!AI90)-Existing!AI90-NLSL!AI90),((IF(COLUMN(AI$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(AI$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":14846.304999999998},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AJ90-IF(TOCA!$E90=0,AboveHWM!AJ90,AboveHWM_PNGC!AJ90)-Existing!AJ90-NLSL!AJ90),((IF(COLUMN(AJ$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(AJ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":19673.230000000003},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AK90-IF(TOCA!$E90=0,AboveHWM!AK90,AboveHWM_PNGC!AK90)-Existing!AK90-NLSL!AK90),((IF(COLUMN(AK$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(AK$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":12216.661},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AL90-IF(TOCA!$E90=0,AboveHWM!AL90,AboveHWM_PNGC!AL90)-Existing!AL90-NLSL!AL90),((IF(COLUMN(AL$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(AL$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":18524.209000000003},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AM90-IF(TOCA!$E90=0,AboveHWM!AM90,AboveHWM_PNGC!AM90)-Existing!AM90-NLSL!AM90),((IF(COLUMN(AM$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(AM$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":11075.588},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AN90-IF(TOCA!$E90=0,AboveHWM!AN90,AboveHWM_PNGC!AN90)-Existing!AN90-NLSL!AN90),((IF(COLUMN(AN$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(AN$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":14836.781000000003},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AO90-IF(TOCA!$E90=0,AboveHWM!AO90,AboveHWM_PNGC!AO90)-Existing!AO90-NLSL!AO90),((IF(COLUMN(AO$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(AO$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8523.4500000000007},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AP90-IF(TOCA!$E90=0,AboveHWM!AP90,AboveHWM_PNGC!AP90)-Existing!AP90-NLSL!AP90),((IF(COLUMN(AP$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(AP$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":10956.733},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AQ90-IF(TOCA!$E90=0,AboveHWM!AQ90,AboveHWM_PNGC!AQ90)-Existing!AQ90-NLSL!AQ90),((IF(COLUMN(AQ$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(AQ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6466.7150000000011},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AR90-IF(TOCA!$E90=0,AboveHWM!AR90,AboveHWM_PNGC!AR90)-Existing!AR90-NLSL!AR90),((IF(COLUMN(AR$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(AR$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":11826.01},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AS90-IF(TOCA!$E90=0,AboveHWM!AS90,AboveHWM_PNGC!AS90)-Existing!AS90-NLSL!AS90),((IF(COLUMN(AS$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(AS$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5892.1029999999992},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AT90-IF(TOCA!$E90=0,AboveHWM!AT90,AboveHWM_PNGC!AT90)-Existing!AT90-NLSL!AT90),((IF(COLUMN(AT$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(AT$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":13442.134999999998},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AU90-IF(TOCA!$E90=0,AboveHWM!AU90,AboveHWM_PNGC!AU90)-Existing!AU90-NLSL!AU90),((IF(COLUMN(AU$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(AU$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7728.8239999999987},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AV90-IF(TOCA!$E90=0,AboveHWM!AV90,AboveHWM_PNGC!AV90)-Existing!AV90-NLSL!AV90),((IF(COLUMN(AV$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(AV$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":14089.449000000001},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AW90-IF(TOCA!$E90=0,AboveHWM!AW90,AboveHWM_PNGC!AW90)-Existing!AW90-NLSL!AW90),((IF(COLUMN(AW$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(AW$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7120.4229999999998},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AX90-IF(TOCA!$E90=0,AboveHWM!AX90,AboveHWM_PNGC!AX90)-Existing!AX90-NLSL!AX90),((IF(COLUMN(AX$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(AX$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":13200.743999999999},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AY90-IF(TOCA!$E90=0,AboveHWM!AY90,AboveHWM_PNGC!AY90)-Existing!AY90-NLSL!AY90),((IF(COLUMN(AY$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(AY$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7800.7950000000001},{"$f":"IF(Init!S91=0,1,0)","v":1},0]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!D99-IF(TOCA!$E99=0,AboveHWM!D99,AboveHWM_PNGC!D99)-Existing!D99-NLSL!D99),((IF(COLUMN(D$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(D$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":0},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!E99-IF(TOCA!$E99=0,AboveHWM!E99,AboveHWM_PNGC!E99)-Existing!E99-NLSL!E99),((IF(COLUMN(E$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(E$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":0},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!F99-IF(TOCA!$E99=0,AboveHWM!F99,AboveHWM_PNGC!F99)-Existing!F99-NLSL!F99),((IF(COLUMN(F$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(F$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":0},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!G99-IF(TOCA!$E99=0,AboveHWM!G99,AboveHWM_PNGC!G99)-Existing!G99-NLSL!G99),((IF(COLUMN(G$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(G$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":0},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!H99-IF(TOCA!$E99=0,AboveHWM!H99,AboveHWM_PNGC!H99)-Existing!H99-NLSL!H99),((IF(COLUMN(H$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(H$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":0},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!I99-IF(TOCA!$E99=0,AboveHWM!I99,AboveHWM_PNGC!I99)-Existing!I99-NLSL!I99),((IF(COLUMN(I$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(I$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":0},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!J99-IF(TOCA!$E99=0,AboveHWM!J99,AboveHWM_PNGC!J99)-Existing!J99-NLSL!J99),((IF(COLUMN(J$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(J$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":0},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!K99-IF(TOCA!$E99=0,AboveHWM!K99,AboveHWM_PNGC!K99)-Existing!K99-NLSL!K99),((IF(COLUMN(K$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(K$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":0},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!L99-IF(TOCA!$E99=0,AboveHWM!L99,AboveHWM_PNGC!L99)-Existing!L99-NLSL!L99),((IF(COLUMN(L$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(L$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":0},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!M99-IF(TOCA!$E99=0,AboveHWM!M99,AboveHWM_PNGC!M99)-Existing!M99-NLSL!M99),((IF(COLUMN(M$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(M$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":0},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!N99-IF(TOCA!$E99=0,AboveHWM!N99,AboveHWM_PNGC!N99)-Existing!N99-NLSL!N99),((IF(COLUMN(N$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(N$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":0},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!O99-IF(TOCA!$E99=0,AboveHWM!O99,AboveHWM_PNGC!O99)-Existing!O99-NLSL!O99),((IF(COLUMN(O$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(O$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":0},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!P99-IF(TOCA!$E99=0,AboveHWM!P99,AboveHWM_PNGC!P99)-Existing!P99-NLSL!P99),((IF(COLUMN(P$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(P$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":0},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!Q99-IF(TOCA!$E99=0,AboveHWM!Q99,AboveHWM_PNGC!Q99)-Existing!Q99-NLSL!Q99),((IF(COLUMN(Q$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(Q$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":0},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!R99-IF(TOCA!$E99=0,AboveHWM!R99,AboveHWM_PNGC!R99)-Existing!R99-NLSL!R99),((IF(COLUMN(R$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(R$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":0},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!S99-IF(TOCA!$E99=0,AboveHWM!S99,AboveHWM_PNGC!S99)-Existing!S99-NLSL!S99),((IF(COLUMN(S$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(S$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":0},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!T99-IF(TOCA!$E99=0,AboveHWM!T99,AboveHWM_PNGC!T99)-Existing!T99-NLSL!T99),((IF(COLUMN(T$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(T$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":0},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!U99-IF(TOCA!$E99=0,AboveHWM!U99,AboveHWM_PNGC!U99)-Existing!U99-NLSL!U99),((IF(COLUMN(U$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(U$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":0},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!V99-IF(TOCA!$E99=0,AboveHWM!V99,AboveHWM_PNGC!V99)-Existing!V99-NLSL!V99),((IF(COLUMN(V$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(V$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":0},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!W99-IF(TOCA!$E99=0,AboveHWM!W99,AboveHWM_PNGC!W99)-Existing!W99-NLSL!W99),((IF(COLUMN(W$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(W$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":0},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!X99-IF(TOCA!$E99=0,AboveHWM!X99,AboveHWM_PNGC!X99)-Existing!X99-NLSL!X99),((IF(COLUMN(X$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(X$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":0},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!Y99-IF(TOCA!$E99=0,AboveHWM!Y99,AboveHWM_PNGC!Y99)-Existing!Y99-NLSL!Y99),((IF(COLUMN(Y$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(Y$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":0},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!Z99-IF(TOCA!$E99=0,AboveHWM!Z99,AboveHWM_PNGC!Z99)-Existing!Z99-NLSL!Z99),((IF(COLUMN(Z$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(Z$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":0},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AA99-IF(TOCA!$E99=0,AboveHWM!AA99,AboveHWM_PNGC!AA99)-Existing!AA99-NLSL!AA99),((IF(COLUMN(AA$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(AA$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":0},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AB99-IF(TOCA!$E99=0,AboveHWM!AB99,AboveHWM_PNGC!AB99)-Existing!AB99-NLSL!AB99),((IF(COLUMN(AB$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(AB$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":0},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AC99-IF(TOCA!$E99=0,AboveHWM!AC99,AboveHWM_PNGC!AC99)-Existing!AC99-NLSL!AC99),((IF(COLUMN(AC$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(AC$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":0},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AD99-IF(TOCA!$E99=0,AboveHWM!AD99,AboveHWM_PNGC!AD99)-Existing!AD99-NLSL!AD99),((IF(COLUMN(AD$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(AD$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":0},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AE99-IF(TOCA!$E99=0,AboveHWM!AE99,AboveHWM_PNGC!AE99)-Existing!AE99-NLSL!AE99),((IF(COLUMN(AE$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(AE$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":0},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AF99-IF(TOCA!$E99=0,AboveHWM!AF99,AboveHWM_PNGC!AF99)-Existing!AF99-NLSL!AF99),((IF(COLUMN(AF$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(AF$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":0},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AG99-IF(TOCA!$E99=0,AboveHWM!AG99,AboveHWM_PNGC!AG99)-Existing!AG99-NLSL!AG99),((IF(COLUMN(AG$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(AG$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":0},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AH99-IF(TOCA!$E99=0,AboveHWM!AH99,AboveHWM_PNGC!AH99)-Existing!AH99-NLSL!AH99),((IF(COLUMN(AH$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(AH$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":0},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AI99-IF(TOCA!$E99=0,AboveHWM!AI99,AboveHWM_PNGC!AI99)-Existing!AI99-NLSL!AI99),((IF(COLUMN(AI$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(AI$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":0},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AJ99-IF(TOCA!$E99=0,AboveHWM!AJ99,AboveHWM_PNGC!AJ99)-Existing!AJ99-NLSL!AJ99),((IF(COLUMN(AJ$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(AJ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":0},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AK99-IF(TOCA!$E99=0,AboveHWM!AK99,AboveHWM_PNGC!AK99)-Existing!AK99-NLSL!AK99),((IF(COLUMN(AK$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(AK$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":0},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AL99-IF(TOCA!$E99=0,AboveHWM!AL99,AboveHWM_PNGC!AL99)-Existing!AL99-NLSL!AL99),((IF(COLUMN(AL$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(AL$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":0},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AM99-IF(TOCA!$E99=0,AboveHWM!AM99,AboveHWM_PNGC!AM99)-Existing!AM99-NLSL!AM99),((IF(COLUMN(AM$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(AM$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":0},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AN99-IF(TOCA!$E99=0,AboveHWM!AN99,AboveHWM_PNGC!AN99)-Existing!AN99-NLSL!AN99),((IF(COLUMN(AN$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(AN$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":0},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AO99-IF(TOCA!$E99=0,AboveHWM!AO99,AboveHWM_PNGC!AO99)-Existing!AO99-NLSL!AO99),((IF(COLUMN(AO$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(AO$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":0},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AP99-IF(TOCA!$E99=0,AboveHWM!AP99,AboveHWM_PNGC!AP99)-Existing!AP99-NLSL!AP99),((IF(COLUMN(AP$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(AP$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":0},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AQ99-IF(TOCA!$E99=0,AboveHWM!AQ99,AboveHWM_PNGC!AQ99)-Existing!AQ99-NLSL!AQ99),((IF(COLUMN(AQ$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(AQ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":0},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AR99-IF(TOCA!$E99=0,AboveHWM!AR99,AboveHWM_PNGC!AR99)-Existing!AR99-NLSL!AR99),((IF(COLUMN(AR$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(AR$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":0},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AS99-IF(TOCA!$E99=0,AboveHWM!AS99,AboveHWM_PNGC!AS99)-Existing!AS99-NLSL!AS99),((IF(COLUMN(AS$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(AS$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":0},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AT99-IF(TOCA!$E99=0,AboveHWM!AT99,AboveHWM_PNGC!AT99)-Existing!AT99-NLSL!AT99),((IF(COLUMN(AT$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(AT$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":0},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AU99-IF(TOCA!$E99=0,AboveHWM!AU99,AboveHWM_PNGC!AU99)-Existing!AU99-NLSL!AU99),((IF(COLUMN(AU$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(AU$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":0},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AV99-IF(TOCA!$E99=0,AboveHWM!AV99,AboveHWM_PNGC!AV99)-Existing!AV99-NLSL!AV99),((IF(COLUMN(AV$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(AV$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":0},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AW99-IF(TOCA!$E99=0,AboveHWM!AW99,AboveHWM_PNGC!AW99)-Existing!AW99-NLSL!AW99),((IF(COLUMN(AW$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(AW$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":0},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AX99-IF(TOCA!$E99=0,AboveHWM!AX99,AboveHWM_PNGC!AX99)-Existing!AX99-NLSL!AX99),((IF(COLUMN(AX$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(AX$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":0},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AY99-IF(TOCA!$E99=0,AboveHWM!AY99,AboveHWM_PNGC!AY99)-Existing!AY99-NLSL!AY99),((IF(COLUMN(AY$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(AY$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":0},{"$f":"IF(Init!S100=0,1,0)","v":0},1]
[null,10352,"Skamania County PUD #1",{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!D108-IF(TOCA!$E108=0,AboveHWM!D108,AboveHWM_PNGC!D108)-Existing!D108-NLSL!D108),((IF(COLUMN(D$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(D$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6668.3979999999992},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!E108-IF(TOCA!$E108=0,AboveHWM!E108,AboveHWM_PNGC!E108)-Existing!E108-NLSL!E108),((IF(COLUMN(E$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(E$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3774.9990000000003},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!F108-IF(TOCA!$E108=0,AboveHWM!F108,AboveHWM_PNGC!F108)-Existing!F108-NLSL!F108),((IF(COLUMN(F$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(F$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7763.6890000000003},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!G108-IF(TOCA!$E108=0,AboveHWM!G108,AboveHWM_PNGC!G108)-Existing!G108-NLSL!G108),((IF(COLUMN(G$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(G$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4784.6500000000005},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!H108-IF(TOCA!$E108=0,AboveHWM!H108,AboveHWM_PNGC!H108)-Existing!H108-NLSL!H108),((IF(COLUMN(H$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(H$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9309.0879999999997},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!I108-IF(TOCA!$E108=0,AboveHWM!I108,AboveHWM_PNGC!I108)-Existing!I108-NLSL!I108),((IF(COLUMN(I$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(I$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6418.3560000000007},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!J108-IF(TOCA!$E108=0,AboveHWM!J108,AboveHWM_PNGC!J108)-Existing!J108-NLSL!J108),((IF(COLUMN(J$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(J$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9897.4480000000003},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!K108-IF(TOCA!$E108=0,AboveHWM!K108,AboveHWM_PNGC!K108)-Existing!K108-NLSL!K108),((IF(COLUMN(K$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(K$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6179.66},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!L108-IF(TOCA!$E108=0,AboveHWM!L108,AboveHWM_PNGC!L108)-Existing!L108-NLSL!L108),((IF(COLUMN(L$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(L$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9026.9790000000012},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!M108-IF(TOCA!$E108=0,AboveHWM!M108,AboveHWM_PNGC!M108)-Existing!M108-NLSL!M108),((IF(COLUMN(M$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(M$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5227.6930000000002},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!N108-IF(TOCA!$E108=0,AboveHWM!N108,AboveHWM_PNGC!N108)-Existing!N108-NLSL!N108),((IF(COLUMN(N$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(N$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8789.9459999999999},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!O108-IF(TOCA!$E108=0,AboveHWM!O108,AboveHWM_PNGC!O108)-Existing!O108-NLSL!O108),((IF(COLUMN(O$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(O$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5434.3069999999998},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!P108-IF(TOCA!$E108=0,AboveHWM!P108,AboveHWM_PNGC!P108)-Existing!P108-NLSL!P108),((IF(COLUMN(P$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(P$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6919.4319999999998},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!Q108-IF(TOCA!$E108=0,AboveHWM!Q108,AboveHWM_PNGC!Q108)-Existing!Q108-NLSL!Q108),((IF(COLUMN(Q$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(Q$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3797.4259999999999},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!R108-IF(TOCA!$E108=0,AboveHWM!R108,AboveHWM_PNGC!R108)-Existing!R108-NLSL!R108),((IF(COLUMN(R$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(R$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5781.0309999999999},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!S108-IF(TOCA!$E108=0,AboveHWM!S108,AboveHWM_PNGC!S108)-Existing!S108-NLSL!S108),((IF(COLUMN(S$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(S$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3193.2429999999999},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!T108-IF(TOCA!$E108=0,AboveHWM!T108,AboveHWM_PNGC!T108)-Existing!T108-NLSL!T108),((IF(COLUMN(T$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(T$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5524.058},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!U108-IF(TOCA!$E108=0,AboveHWM!U108,AboveHWM_PNGC!U108)-Existing!U108-NLSL!U108),((IF(COLUMN(U$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(U$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3083.9179999999997},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!V108-IF(TOCA!$E108=0,AboveHWM!V108,AboveHWM_PNGC!V108)-Existing!V108-NLSL!V108),((IF(COLUMN(V$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(V$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6133.5809999999992},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!W108-IF(TOCA!$E108=0,AboveHWM!W108,AboveHWM_PNGC!W108)-Existing!W108-NLSL!W108),((IF(COLUMN(W$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(W$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3323.2939999999999},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!X108-IF(TOCA!$E108=0,AboveHWM!X108,AboveHWM_PNGC!X108)-Existing!X108-NLSL!X108),((IF(COLUMN(X$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(X$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6284.9079999999994},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!Y108-IF(TOCA!$E108=0,AboveHWM!Y108,AboveHWM_PNGC!Y108)-Existing!Y108-NLSL!Y108),((IF(COLUMN(Y$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(Y$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3042.9690000000001},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!Z108-IF(TOCA!$E108=0,AboveHWM!Z108,AboveHWM_PNGC!Z108)-Existing!Z108-NLSL!Z108),((IF(COLUMN(Z$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(Z$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5335.2449999999999},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AA108-IF(TOCA!$E108=0,AboveHWM!AA108,AboveHWM_PNGC!AA108)-Existing!AA108-NLSL!AA108),((IF(COLUMN(AA$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(AA$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3280.5299999999997},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AB108-IF(TOCA!$E108=0,AboveHWM!AB108,AboveHWM_PNGC!AB108)-Existing!AB108-NLSL!AB108),((IF(COLUMN(AB$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(AB$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6931.5169999999998},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AC108-IF(TOCA!$E108=0,AboveHWM!AC108,AboveHWM_PNGC!AC108)-Existing!AC108-NLSL!AC108),((IF(COLUMN(AC$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(AC$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3516.0540000000001},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AD108-IF(TOCA!$E108=0,AboveHWM!AD108,AboveHWM_PNGC!AD108)-Existing!AD108-NLSL!AD108),((IF(COLUMN(AD$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(AD$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7775.7449999999999},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AE108-IF(TOCA!$E108=0,AboveHWM!AE108,AboveHWM_PNGC!AE108)-Existing!AE108-NLSL!AE108),((IF(COLUMN(AE$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(AE$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4787.8119999999999},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AF108-IF(TOCA!$E108=0,AboveHWM!AF108,AboveHWM_PNGC!AF108)-Existing!AF108-NLSL!AF108),((IF(COLUMN(AF$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(AF$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9328.4679999999989},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AG108-IF(TOCA!$E108=0,AboveHWM!AG108,AboveHWM_PNGC!AG108)-Existing!AG108-NLSL!AG108),((IF(COLUMN(AG$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(AG$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6427.8130000000001},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AH108-IF(TOCA!$E108=0,AboveHWM!AH108,AboveHWM_PNGC!AH108)-Existing!AH108-NLSL!AH108),((IF(COLUMN(AH$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(AH$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9918.7039999999997},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AI108-IF(TOCA!$E108=0,AboveHWM!AI108,AboveHWM_PNGC!AI108)-Existing!AI108-NLSL!AI108),((IF(COLUMN(AI$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(AI$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6189.0249999999996},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AJ108-IF(TOCA!$E108=0,AboveHWM!AJ108,AboveHWM_PNGC!AJ108)-Existing!AJ108-NLSL!AJ108),((IF(COLUMN(AJ$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(AJ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8675.9320000000007},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AK108-IF(TOCA!$E108=0,AboveHWM!AK108,AboveHWM_PNGC!AK108)-Existing!AK108-NLSL!AK108),((IF(COLUMN(AK$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(AK$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5102.3159999999998},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AL108-IF(TOCA!$E108=0,AboveHWM!AL108,AboveHWM_PNGC!AL108)-Existing!AL108-NLSL!AL108),((IF(COLUMN(AL$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(AL$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8805.7049999999999},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AM108-IF(TOCA!$E108=0,AboveHWM!AM108,AboveHWM_PNGC!AM108)-Existing!AM108-NLSL!AM108),((IF(COLUMN(AM$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(AM$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5440.05},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AN108-IF(TOCA!$E108=0,AboveHWM!AN108,AboveHWM_PNGC!AN108)-Existing!AN108-NLSL!AN108),((IF(COLUMN(AN$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(AN$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6926.7269999999999},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AO108-IF(TOCA!$E108=0,AboveHWM!AO108,AboveHWM_PNGC!AO108)-Existing!AO108-NLSL!AO108),((IF(COLUMN(AO$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(AO$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3797.0930000000003},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AP108-IF(TOCA!$E108=0,AboveHWM!AP108,AboveHWM_PNGC!AP108)-Existing!AP108-NLSL!AP108),((IF(COLUMN(AP$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(AP$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5783.0709999999999},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AQ108-IF(TOCA!$E108=0,AboveHWM!AQ108,AboveHWM_PNGC!AQ108)-Existing!AQ108-NLSL!AQ108),((IF(COLUMN(AQ$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(AQ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3188.7400000000002},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AR108-IF(TOCA!$E108=0,AboveHWM!AR108,AboveHWM_PNGC!AR108)-Existing!AR108-NLSL!AR108),((IF(COLUMN(AR$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(AR$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5525.7669999999998},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AS108-IF(TOCA!$E108=0,AboveHWM!AS108,AboveHWM_PNGC!AS108)-Existing!AS108-NLSL!AS108),((IF(COLUMN(AS$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(AS$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3079.3290000000002},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AT108-IF(TOCA!$E108=0,AboveHWM!AT108,AboveHWM_PNGC!AT108)-Existing!AT108-NLSL!AT108),((IF(COLUMN(AT$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(AT$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6137.1369999999997},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AU108-IF(TOCA!$E108=0,AboveHWM!AU108,AboveHWM_PNGC!AU108)-Existing!AU108-NLSL!AU108),((IF(COLUMN(AU$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(AU$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3319.3389999999999},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AV108-IF(TOCA!$E108=0,AboveHWM!AV108,AboveHWM_PNGC!AV108)-Existing!AV108-NLSL!AV108),((IF(COLUMN(AV$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(AV$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6058.5290000000005},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AW108-IF(TOCA!$E108=0,AboveHWM!AW108,AboveHWM_PNGC!AW108)-Existing!AW108-NLSL!AW108),((IF(COLUMN(AW$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(AW$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3268.4560000000001},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AX108-IF(TOCA!$E108=0,AboveHWM!AX108,AboveHWM_PNGC!AX108)-Existing!AX108-NLSL!AX108),((IF(COLUMN(AX$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(AX$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5556.3910000000005},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AY108-IF(TOCA!$E108=0,AboveHWM!AY108,AboveHWM_PNGC!AY108)-Existing!AY108-NLSL!AY108),((IF(COLUMN(AY$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(AY$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3056.569},{"$f":"IF(Init!S109=0,1,0)","v":1},0]
[null,10379,"Steilacoom, Town of",{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!D117-IF(TOCA!$E117=0,AboveHWM!D117,AboveHWM_PNGC!D117)-Existing!D117-NLSL!D117),((IF(COLUMN(D$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(D$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1979.356},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!E117-IF(TOCA!$E117=0,AboveHWM!E117,AboveHWM_PNGC!E117)-Existing!E117-NLSL!E117),((IF(COLUMN(E$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(E$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1184.002},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!F117-IF(TOCA!$E117=0,AboveHWM!F117,AboveHWM_PNGC!F117)-Existing!F117-NLSL!F117),((IF(COLUMN(F$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(F$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2341.002},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!G117-IF(TOCA!$E117=0,AboveHWM!G117,AboveHWM_PNGC!G117)-Existing!G117-NLSL!G117),((IF(COLUMN(G$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(G$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1611.2650000000001},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!H117-IF(TOCA!$E117=0,AboveHWM!H117,AboveHWM_PNGC!H117)-Existing!H117-NLSL!H117),((IF(COLUMN(H$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(H$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2687.116},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!I117-IF(TOCA!$E117=0,AboveHWM!I117,AboveHWM_PNGC!I117)-Existing!I117-NLSL!I117),((IF(COLUMN(I$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(I$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1751.2829999999999},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!J117-IF(TOCA!$E117=0,AboveHWM!J117,AboveHWM_PNGC!J117)-Existing!J117-NLSL!J117),((IF(COLUMN(J$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(J$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2719.174},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!K117-IF(TOCA!$E117=0,AboveHWM!K117,AboveHWM_PNGC!K117)-Existing!K117-NLSL!K117),((IF(COLUMN(K$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(K$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1870.568},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!L117-IF(TOCA!$E117=0,AboveHWM!L117,AboveHWM_PNGC!L117)-Existing!L117-NLSL!L117),((IF(COLUMN(L$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(L$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2406.5410000000002},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!M117-IF(TOCA!$E117=0,AboveHWM!M117,AboveHWM_PNGC!M117)-Existing!M117-NLSL!M117),((IF(COLUMN(M$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(M$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1541.66},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!N117-IF(TOCA!$E117=0,AboveHWM!N117,AboveHWM_PNGC!N117)-Existing!N117-NLSL!N117),((IF(COLUMN(N$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(N$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2257.4499999999998},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!O117-IF(TOCA!$E117=0,AboveHWM!O117,AboveHWM_PNGC!O117)-Existing!O117-NLSL!O117),((IF(COLUMN(O$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(O$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1413.345},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!P117-IF(TOCA!$E117=0,AboveHWM!P117,AboveHWM_PNGC!P117)-Existing!P117-NLSL!P117),((IF(COLUMN(P$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(P$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1960.394},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!Q117-IF(TOCA!$E117=0,AboveHWM!Q117,AboveHWM_PNGC!Q117)-Existing!Q117-NLSL!Q117),((IF(COLUMN(Q$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(Q$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1238.146},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!R117-IF(TOCA!$E117=0,AboveHWM!R117,AboveHWM_PNGC!R117)-Existing!R117-NLSL!R117),((IF(COLUMN(R$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(R$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1608.683},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!S117-IF(TOCA!$E117=0,AboveHWM!S117,AboveHWM_PNGC!S117)-Existing!S117-NLSL!S117),((IF(COLUMN(S$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(S$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1110.8},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!T117-IF(TOCA!$E117=0,AboveHWM!T117,AboveHWM_PNGC!T117)-Existing!T117-NLSL!T117),((IF(COLUMN(T$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(T$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1510.0809999999999},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!U117-IF(TOCA!$E117=0,AboveHWM!U117,AboveHWM_PNGC!U117)-Existing!U117-NLSL!U117),((IF(COLUMN(U$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(U$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":923.65700000000004},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!V117-IF(TOCA!$E117=0,AboveHWM!V117,AboveHWM_PNGC!V117)-Existing!V117-NLSL!V117),((IF(COLUMN(V$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(V$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1523.5260000000001},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!W117-IF(TOCA!$E117=0,AboveHWM!W117,AboveHWM_PNGC!W117)-Existing!W117-NLSL!W117),((IF(COLUMN(W$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(W$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1052.0229999999999},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!X117-IF(TOCA!$E117=0,AboveHWM!X117,AboveHWM_PNGC!X117)-Existing!X117-NLSL!X117),((IF(COLUMN(X$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(X$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1595.9359999999999},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!Y117-IF(TOCA!$E117=0,AboveHWM!Y117,AboveHWM_PNGC!Y117)-Existing!Y117-NLSL!Y117),((IF(COLUMN(Y$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(Y$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":995.35199999999998},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!Z117-IF(TOCA!$E117=0,AboveHWM!Z117,AboveHWM_PNGC!Z117)-Existing!Z117-NLSL!Z117),((IF(COLUMN(Z$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(Z$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1511.4960000000001},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AA117-IF(TOCA!$E117=0,AboveHWM!AA117,AboveHWM_PNGC!AA117)-Existing!AA117-NLSL!AA117),((IF(COLUMN(AA$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(AA$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":978.19},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AB117-IF(TOCA!$E117=0,AboveHWM!AB117,AboveHWM_PNGC!AB117)-Existing!AB117-NLSL!AB117),((IF(COLUMN(AB$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(AB$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1989.5840000000001},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AC117-IF(TOCA!$E117=0,AboveHWM!AC117,AboveHWM_PNGC!AC117)-Existing!AC117-NLSL!AC117),((IF(COLUMN(AC$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(AC$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1190.1199999999999},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AD117-IF(TOCA!$E117=0,AboveHWM!AD117,AboveHWM_PNGC!AD117)-Existing!AD117-NLSL!AD117),((IF(COLUMN(AD$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(AD$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2351.4110000000001},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AE117-IF(TOCA!$E117=0,AboveHWM!AE117,AboveHWM_PNGC!AE117)-Existing!AE117-NLSL!AE117),((IF(COLUMN(AE$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(AE$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1618.4290000000001},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AF117-IF(TOCA!$E117=0,AboveHWM!AF117,AboveHWM_PNGC!AF117)-Existing!AF117-NLSL!AF117),((IF(COLUMN(AF$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(AF$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2696.5169999999998},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AG117-IF(TOCA!$E117=0,AboveHWM!AG117,AboveHWM_PNGC!AG117)-Existing!AG117-NLSL!AG117),((IF(COLUMN(AG$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(AG$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1757.41},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AH117-IF(TOCA!$E117=0,AboveHWM!AH117,AboveHWM_PNGC!AH117)-Existing!AH117-NLSL!AH117),((IF(COLUMN(AH$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(AH$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2728.567},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AI117-IF(TOCA!$E117=0,AboveHWM!AI117,AboveHWM_PNGC!AI117)-Existing!AI117-NLSL!AI117),((IF(COLUMN(AI$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(AI$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1877.029},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AJ117-IF(TOCA!$E117=0,AboveHWM!AJ117,AboveHWM_PNGC!AJ117)-Existing!AJ117-NLSL!AJ117),((IF(COLUMN(AJ$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(AJ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2345.5729999999999},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AK117-IF(TOCA!$E117=0,AboveHWM!AK117,AboveHWM_PNGC!AK117)-Existing!AK117-NLSL!AK117),((IF(COLUMN(AK$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(AK$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1502.604},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AL117-IF(TOCA!$E117=0,AboveHWM!AL117,AboveHWM_PNGC!AL117)-Existing!AL117-NLSL!AL117),((IF(COLUMN(AL$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(AL$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2267.502},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AM117-IF(TOCA!$E117=0,AboveHWM!AM117,AboveHWM_PNGC!AM117)-Existing!AM117-NLSL!AM117),((IF(COLUMN(AM$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(AM$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1419.6389999999999},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AN117-IF(TOCA!$E117=0,AboveHWM!AN117,AboveHWM_PNGC!AN117)-Existing!AN117-NLSL!AN117),((IF(COLUMN(AN$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(AN$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1970.412},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AO117-IF(TOCA!$E117=0,AboveHWM!AO117,AboveHWM_PNGC!AO117)-Existing!AO117-NLSL!AO117),((IF(COLUMN(AO$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(AO$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1244.4739999999999},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AP117-IF(TOCA!$E117=0,AboveHWM!AP117,AboveHWM_PNGC!AP117)-Existing!AP117-NLSL!AP117),((IF(COLUMN(AP$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(AP$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1617.8689999999999},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AQ117-IF(TOCA!$E117=0,AboveHWM!AQ117,AboveHWM_PNGC!AQ117)-Existing!AQ117-NLSL!AQ117),((IF(COLUMN(AQ$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(AQ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1117.1420000000001},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AR117-IF(TOCA!$E117=0,AboveHWM!AR117,AboveHWM_PNGC!AR117)-Existing!AR117-NLSL!AR117),((IF(COLUMN(AR$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(AR$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1519.7159999999999},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AS117-IF(TOCA!$E117=0,AboveHWM!AS117,AboveHWM_PNGC!AS117)-Existing!AS117-NLSL!AS117),((IF(COLUMN(AS$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(AS$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":929.55100000000004},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AT117-IF(TOCA!$E117=0,AboveHWM!AT117,AboveHWM_PNGC!AT117)-Existing!AT117-NLSL!AT117),((IF(COLUMN(AT$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(AT$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1533.1959999999999},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AU117-IF(TOCA!$E117=0,AboveHWM!AU117,AboveHWM_PNGC!AU117)-Existing!AU117-NLSL!AU117),((IF(COLUMN(AU$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(AU$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1058.6990000000001},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AV117-IF(TOCA!$E117=0,AboveHWM!AV117,AboveHWM_PNGC!AV117)-Existing!AV117-NLSL!AV117),((IF(COLUMN(AV$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(AV$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1606.0029999999999},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AW117-IF(TOCA!$E117=0,AboveHWM!AW117,AboveHWM_PNGC!AW117)-Existing!AW117-NLSL!AW117),((IF(COLUMN(AW$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(AW$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1001.631},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AX117-IF(TOCA!$E117=0,AboveHWM!AX117,AboveHWM_PNGC!AX117)-Existing!AX117-NLSL!AX117),((IF(COLUMN(AX$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(AX$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1520.924},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AY117-IF(TOCA!$E117=0,AboveHWM!AY117,AboveHWM_PNGC!AY117)-Existing!AY117-NLSL!AY117),((IF(COLUMN(AY$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(AY$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":984.29100000000005},{"$f":"IF(Init!S118=0,1,0)","v":1},0]
[null,10440,"Wahkiakum County PUD #1",{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!D126-IF(TOCA!$E126=0,AboveHWM!D126,AboveHWM_PNGC!D126)-Existing!D126-NLSL!D126),((IF(COLUMN(D$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(D$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2074.1559999999999},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!E126-IF(TOCA!$E126=0,AboveHWM!E126,AboveHWM_PNGC!E126)-Existing!E126-NLSL!E126),((IF(COLUMN(E$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(E$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1325.2570000000001},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!F126-IF(TOCA!$E126=0,AboveHWM!F126,AboveHWM_PNGC!F126)-Existing!F126-NLSL!F126),((IF(COLUMN(F$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(F$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2541.2579999999998},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!G126-IF(TOCA!$E126=0,AboveHWM!G126,AboveHWM_PNGC!G126)-Existing!G126-NLSL!G126),((IF(COLUMN(G$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(G$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1721.941},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!H126-IF(TOCA!$E126=0,AboveHWM!H126,AboveHWM_PNGC!H126)-Existing!H126-NLSL!H126),((IF(COLUMN(H$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(H$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3194.701},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!I126-IF(TOCA!$E126=0,AboveHWM!I126,AboveHWM_PNGC!I126)-Existing!I126-NLSL!I126),((IF(COLUMN(I$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(I$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2342.6410000000001},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!J126-IF(TOCA!$E126=0,AboveHWM!J126,AboveHWM_PNGC!J126)-Existing!J126-NLSL!J126),((IF(COLUMN(J$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(J$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3334.09},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!K126-IF(TOCA!$E126=0,AboveHWM!K126,AboveHWM_PNGC!K126)-Existing!K126-NLSL!K126),((IF(COLUMN(K$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(K$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2277.0990000000002},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!L126-IF(TOCA!$E126=0,AboveHWM!L126,AboveHWM_PNGC!L126)-Existing!L126-NLSL!L126),((IF(COLUMN(L$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(L$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3157.7109999999998},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!M126-IF(TOCA!$E126=0,AboveHWM!M126,AboveHWM_PNGC!M126)-Existing!M126-NLSL!M126),((IF(COLUMN(M$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(M$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2019.4680000000001},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!N126-IF(TOCA!$E126=0,AboveHWM!N126,AboveHWM_PNGC!N126)-Existing!N126-NLSL!N126),((IF(COLUMN(N$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(N$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2821.9459999999999},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!O126-IF(TOCA!$E126=0,AboveHWM!O126,AboveHWM_PNGC!O126)-Existing!O126-NLSL!O126),((IF(COLUMN(O$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(O$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1918.433},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!P126-IF(TOCA!$E126=0,AboveHWM!P126,AboveHWM_PNGC!P126)-Existing!P126-NLSL!P126),((IF(COLUMN(P$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(P$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2357.1999999999998},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!Q126-IF(TOCA!$E126=0,AboveHWM!Q126,AboveHWM_PNGC!Q126)-Existing!Q126-NLSL!Q126),((IF(COLUMN(Q$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(Q$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1467.712},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!R126-IF(TOCA!$E126=0,AboveHWM!R126,AboveHWM_PNGC!R126)-Existing!R126-NLSL!R126),((IF(COLUMN(R$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(R$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1768.0740000000001},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!S126-IF(TOCA!$E126=0,AboveHWM!S126,AboveHWM_PNGC!S126)-Existing!S126-NLSL!S126),((IF(COLUMN(S$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(S$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1141.0039999999999},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!T126-IF(TOCA!$E126=0,AboveHWM!T126,AboveHWM_PNGC!T126)-Existing!T126-NLSL!T126),((IF(COLUMN(T$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(T$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1595.6210000000001},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!U126-IF(TOCA!$E126=0,AboveHWM!U126,AboveHWM_PNGC!U126)-Existing!U126-NLSL!U126),((IF(COLUMN(U$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(U$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1033.9090000000001},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!V126-IF(TOCA!$E126=0,AboveHWM!V126,AboveHWM_PNGC!V126)-Existing!V126-NLSL!V126),((IF(COLUMN(V$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(V$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1582.2950000000001},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!W126-IF(TOCA!$E126=0,AboveHWM!W126,AboveHWM_PNGC!W126)-Existing!W126-NLSL!W126),((IF(COLUMN(W$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(W$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":981.94},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!X126-IF(TOCA!$E126=0,AboveHWM!X126,AboveHWM_PNGC!X126)-Existing!X126-NLSL!X126),((IF(COLUMN(X$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(X$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1674.1289999999999},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!Y126-IF(TOCA!$E126=0,AboveHWM!Y126,AboveHWM_PNGC!Y126)-Existing!Y126-NLSL!Y126),((IF(COLUMN(Y$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(Y$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":916.20600000000002},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!Z126-IF(TOCA!$E126=0,AboveHWM!Z126,AboveHWM_PNGC!Z126)-Existing!Z126-NLSL!Z126),((IF(COLUMN(Z$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(Z$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1540.9390000000001},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AA126-IF(TOCA!$E126=0,AboveHWM!AA126,AboveHWM_PNGC!AA126)-Existing!AA126-NLSL!AA126),((IF(COLUMN(AA$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(AA$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1066.0260000000001},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AB126-IF(TOCA!$E126=0,AboveHWM!AB126,AboveHWM_PNGC!AB126)-Existing!AB126-NLSL!AB126),((IF(COLUMN(AB$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(AB$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2168.2640000000001},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AC126-IF(TOCA!$E126=0,AboveHWM!AC126,AboveHWM_PNGC!AC126)-Existing!AC126-NLSL!AC126),((IF(COLUMN(AC$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(AC$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1252.3009999999999},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AD126-IF(TOCA!$E126=0,AboveHWM!AD126,AboveHWM_PNGC!AD126)-Existing!AD126-NLSL!AD126),((IF(COLUMN(AD$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(AD$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2557.0680000000002},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AE126-IF(TOCA!$E126=0,AboveHWM!AE126,AboveHWM_PNGC!AE126)-Existing!AE126-NLSL!AE126),((IF(COLUMN(AE$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(AE$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1732.654},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AF126-IF(TOCA!$E126=0,AboveHWM!AF126,AboveHWM_PNGC!AF126)-Existing!AF126-NLSL!AF126),((IF(COLUMN(AF$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(AF$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3214.5749999999998},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AG126-IF(TOCA!$E126=0,AboveHWM!AG126,AboveHWM_PNGC!AG126)-Existing!AG126-NLSL!AG126),((IF(COLUMN(AG$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(AG$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2357.2150000000001},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AH126-IF(TOCA!$E126=0,AboveHWM!AH126,AboveHWM_PNGC!AH126)-Existing!AH126-NLSL!AH126),((IF(COLUMN(AH$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(AH$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3354.8319999999999},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AI126-IF(TOCA!$E126=0,AboveHWM!AI126,AboveHWM_PNGC!AI126)-Existing!AI126-NLSL!AI126),((IF(COLUMN(AI$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(AI$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2291.2649999999999},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AJ126-IF(TOCA!$E126=0,AboveHWM!AJ126,AboveHWM_PNGC!AJ126)-Existing!AJ126-NLSL!AJ126),((IF(COLUMN(AJ$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(AJ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3051.4879999999998},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AK126-IF(TOCA!$E126=0,AboveHWM!AK126,AboveHWM_PNGC!AK126)-Existing!AK126-NLSL!AK126),((IF(COLUMN(AK$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(AK$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1978.24},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AL126-IF(TOCA!$E126=0,AboveHWM!AL126,AboveHWM_PNGC!AL126)-Existing!AL126-NLSL!AL126),((IF(COLUMN(AL$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(AL$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2839.4850000000001},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AM126-IF(TOCA!$E126=0,AboveHWM!AM126,AboveHWM_PNGC!AM126)-Existing!AM126-NLSL!AM126),((IF(COLUMN(AM$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(AM$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1930.357},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AN126-IF(TOCA!$E126=0,AboveHWM!AN126,AboveHWM_PNGC!AN126)-Existing!AN126-NLSL!AN126),((IF(COLUMN(AN$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(AN$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2371.8649999999998},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AO126-IF(TOCA!$E126=0,AboveHWM!AO126,AboveHWM_PNGC!AO126)-Existing!AO126-NLSL!AO126),((IF(COLUMN(AO$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(AO$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1476.8430000000001},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AP126-IF(TOCA!$E126=0,AboveHWM!AP126,AboveHWM_PNGC!AP126)-Existing!AP126-NLSL!AP126),((IF(COLUMN(AP$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(AP$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1779.075},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AQ126-IF(TOCA!$E126=0,AboveHWM!AQ126,AboveHWM_PNGC!AQ126)-Existing!AQ126-NLSL!AQ126),((IF(COLUMN(AQ$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(AQ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1148.1030000000001},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AR126-IF(TOCA!$E126=0,AboveHWM!AR126,AboveHWM_PNGC!AR126)-Existing!AR126-NLSL!AR126),((IF(COLUMN(AR$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(AR$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1605.549},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AS126-IF(TOCA!$E126=0,AboveHWM!AS126,AboveHWM_PNGC!AS126)-Existing!AS126-NLSL!AS126),((IF(COLUMN(AS$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(AS$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1040.3420000000001},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AT126-IF(TOCA!$E126=0,AboveHWM!AT126,AboveHWM_PNGC!AT126)-Existing!AT126-NLSL!AT126),((IF(COLUMN(AT$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(AT$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1592.14},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AU126-IF(TOCA!$E126=0,AboveHWM!AU126,AboveHWM_PNGC!AU126)-Existing!AU126-NLSL!AU126),((IF(COLUMN(AU$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(AU$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":988.05},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AV126-IF(TOCA!$E126=0,AboveHWM!AV126,AboveHWM_PNGC!AV126)-Existing!AV126-NLSL!AV126),((IF(COLUMN(AV$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(AV$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1622.67},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AW126-IF(TOCA!$E126=0,AboveHWM!AW126,AboveHWM_PNGC!AW126)-Existing!AW126-NLSL!AW126),((IF(COLUMN(AW$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(AW$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":983.78200000000004},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AX126-IF(TOCA!$E126=0,AboveHWM!AX126,AboveHWM_PNGC!AX126)-Existing!AX126-NLSL!AX126),((IF(COLUMN(AX$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(AX$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1614.874},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AY126-IF(TOCA!$E126=0,AboveHWM!AY126,AboveHWM_PNGC!AY126)-Existing!AY126-NLSL!AY126),((IF(COLUMN(AY$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(AY$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1008.309},{"$f":"IF(Init!S127=0,1,0)","v":1},0]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!D135-IF(TOCA!$E135=0,AboveHWM!D135,AboveHWM_PNGC!D135)-Existing!D135-NLSL!D135),((IF(COLUMN(D$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(D$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7004.9089999999997},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!E135-IF(TOCA!$E135=0,AboveHWM!E135,AboveHWM_PNGC!E135)-Existing!E135-NLSL!E135),((IF(COLUMN(E$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(E$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4997.9480000000003},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!F135-IF(TOCA!$E135=0,AboveHWM!F135,AboveHWM_PNGC!F135)-Existing!F135-NLSL!F135),((IF(COLUMN(F$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(F$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6431.9369999999999},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!G135-IF(TOCA!$E135=0,AboveHWM!G135,AboveHWM_PNGC!G135)-Existing!G135-NLSL!G135),((IF(COLUMN(G$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(G$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5132.5209999999997},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!H135-IF(TOCA!$E135=0,AboveHWM!H135,AboveHWM_PNGC!H135)-Existing!H135-NLSL!H135),((IF(COLUMN(H$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(H$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6715.2449999999999},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!I135-IF(TOCA!$E135=0,AboveHWM!I135,AboveHWM_PNGC!I135)-Existing!I135-NLSL!I135),((IF(COLUMN(I$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(I$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5275.5479999999998},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!J135-IF(TOCA!$E135=0,AboveHWM!J135,AboveHWM_PNGC!J135)-Existing!J135-NLSL!J135),((IF(COLUMN(J$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(J$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6766.7},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!K135-IF(TOCA!$E135=0,AboveHWM!K135,AboveHWM_PNGC!K135)-Existing!K135-NLSL!K135),((IF(COLUMN(K$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(K$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5296.0069999999996},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!L135-IF(TOCA!$E135=0,AboveHWM!L135,AboveHWM_PNGC!L135)-Existing!L135-NLSL!L135),((IF(COLUMN(L$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(L$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6439.5460000000003},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!M135-IF(TOCA!$E135=0,AboveHWM!M135,AboveHWM_PNGC!M135)-Existing!M135-NLSL!M135),((IF(COLUMN(M$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(M$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4720.9769999999999},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!N135-IF(TOCA!$E135=0,AboveHWM!N135,AboveHWM_PNGC!N135)-Existing!N135-NLSL!N135),((IF(COLUMN(N$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(N$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6826.1120000000001},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!O135-IF(TOCA!$E135=0,AboveHWM!O135,AboveHWM_PNGC!O135)-Existing!O135-NLSL!O135),((IF(COLUMN(O$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(O$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4949.4030000000002},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!P135-IF(TOCA!$E135=0,AboveHWM!P135,AboveHWM_PNGC!P135)-Existing!P135-NLSL!P135),((IF(COLUMN(P$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(P$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6642.201},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!Q135-IF(TOCA!$E135=0,AboveHWM!Q135,AboveHWM_PNGC!Q135)-Existing!Q135-NLSL!Q135),((IF(COLUMN(Q$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(Q$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4800.3100000000004},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!R135-IF(TOCA!$E135=0,AboveHWM!R135,AboveHWM_PNGC!R135)-Existing!R135-NLSL!R135),((IF(COLUMN(R$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(R$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6675.6760000000004},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!S135-IF(TOCA!$E135=0,AboveHWM!S135,AboveHWM_PNGC!S135)-Existing!S135-NLSL!S135),((IF(COLUMN(S$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(S$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5298.0469999999996},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!T135-IF(TOCA!$E135=0,AboveHWM!T135,AboveHWM_PNGC!T135)-Existing!T135-NLSL!T135),((IF(COLUMN(T$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(T$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7169.9359999999997},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!U135-IF(TOCA!$E135=0,AboveHWM!U135,AboveHWM_PNGC!U135)-Existing!U135-NLSL!U135),((IF(COLUMN(U$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(U$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5150.6890000000003},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!V135-IF(TOCA!$E135=0,AboveHWM!V135,AboveHWM_PNGC!V135)-Existing!V135-NLSL!V135),((IF(COLUMN(V$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(V$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7526.4920000000002},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!W135-IF(TOCA!$E135=0,AboveHWM!W135,AboveHWM_PNGC!W135)-Existing!W135-NLSL!W135),((IF(COLUMN(W$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(W$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5887.1360000000004},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!X135-IF(TOCA!$E135=0,AboveHWM!X135,AboveHWM_PNGC!X135)-Existing!X135-NLSL!X135),((IF(COLUMN(X$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(X$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7966.7370000000001},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!Y135-IF(TOCA!$E135=0,AboveHWM!Y135,AboveHWM_PNGC!Y135)-Existing!Y135-NLSL!Y135),((IF(COLUMN(Y$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(Y$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5721.8379999999997},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!Z135-IF(TOCA!$E135=0,AboveHWM!Z135,AboveHWM_PNGC!Z135)-Existing!Z135-NLSL!Z135),((IF(COLUMN(Z$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(Z$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7010.607},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AA135-IF(TOCA!$E135=0,AboveHWM!AA135,AboveHWM_PNGC!AA135)-Existing!AA135-NLSL!AA135),((IF(COLUMN(AA$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(AA$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5573.9530000000004},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AB135-IF(TOCA!$E135=0,AboveHWM!AB135,AboveHWM_PNGC!AB135)-Existing!AB135-NLSL!AB135),((IF(COLUMN(AB$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(AB$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7179.9639999999999},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AC135-IF(TOCA!$E135=0,AboveHWM!AC135,AboveHWM_PNGC!AC135)-Existing!AC135-NLSL!AC135),((IF(COLUMN(AC$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(AC$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5122.8360000000002},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AD135-IF(TOCA!$E135=0,AboveHWM!AD135,AboveHWM_PNGC!AD135)-Existing!AD135-NLSL!AD135),((IF(COLUMN(AD$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(AD$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6592.6989999999996},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AE135-IF(TOCA!$E135=0,AboveHWM!AE135,AboveHWM_PNGC!AE135)-Existing!AE135-NLSL!AE135),((IF(COLUMN(AE$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(AE$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5260.7030000000004},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AF135-IF(TOCA!$E135=0,AboveHWM!AF135,AboveHWM_PNGC!AF135)-Existing!AF135-NLSL!AF135),((IF(COLUMN(AF$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(AF$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6883.1390000000001},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AG135-IF(TOCA!$E135=0,AboveHWM!AG135,AboveHWM_PNGC!AG135)-Existing!AG135-NLSL!AG135),((IF(COLUMN(AG$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(AG$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5407.2889999999998},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AH135-IF(TOCA!$E135=0,AboveHWM!AH135,AboveHWM_PNGC!AH135)-Existing!AH135-NLSL!AH135),((IF(COLUMN(AH$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(AH$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6935.8040000000001},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AI135-IF(TOCA!$E135=0,AboveHWM!AI135,AboveHWM_PNGC!AI135)-Existing!AI135-NLSL!AI135),((IF(COLUMN(AI$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(AI$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5428.3810000000003},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AJ135-IF(TOCA!$E135=0,AboveHWM!AJ135,AboveHWM_PNGC!AJ135)-Existing!AJ135-NLSL!AJ135),((IF(COLUMN(AJ$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(AJ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6372.8059999999996},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AK135-IF(TOCA!$E135=0,AboveHWM!AK135,AboveHWM_PNGC!AK135)-Existing!AK135-NLSL!AK135),((IF(COLUMN(AK$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(AK$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4672.1049999999996},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AL135-IF(TOCA!$E135=0,AboveHWM!AL135,AboveHWM_PNGC!AL135)-Existing!AL135-NLSL!AL135),((IF(COLUMN(AL$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(AL$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6996.2969999999996},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AM135-IF(TOCA!$E135=0,AboveHWM!AM135,AboveHWM_PNGC!AM135)-Existing!AM135-NLSL!AM135),((IF(COLUMN(AM$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(AM$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5072.7340000000004},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AN135-IF(TOCA!$E135=0,AboveHWM!AN135,AboveHWM_PNGC!AN135)-Existing!AN135-NLSL!AN135),((IF(COLUMN(AN$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(AN$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6808.1379999999999},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AO135-IF(TOCA!$E135=0,AboveHWM!AO135,AboveHWM_PNGC!AO135)-Existing!AO135-NLSL!AO135),((IF(COLUMN(AO$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(AO$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4920.201},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AP135-IF(TOCA!$E135=0,AboveHWM!AP135,AboveHWM_PNGC!AP135)-Existing!AP135-NLSL!AP135),((IF(COLUMN(AP$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(AP$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6842.4369999999999},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AQ135-IF(TOCA!$E135=0,AboveHWM!AQ135,AboveHWM_PNGC!AQ135)-Existing!AQ135-NLSL!AQ135),((IF(COLUMN(AQ$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(AQ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5430.4830000000002},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AR135-IF(TOCA!$E135=0,AboveHWM!AR135,AboveHWM_PNGC!AR135)-Existing!AR135-NLSL!AR135),((IF(COLUMN(AR$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(AR$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7169.9359999999997},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AS135-IF(TOCA!$E135=0,AboveHWM!AS135,AboveHWM_PNGC!AS135)-Existing!AS135-NLSL!AS135),((IF(COLUMN(AS$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(AS$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5150.6890000000003},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AT135-IF(TOCA!$E135=0,AboveHWM!AT135,AboveHWM_PNGC!AT135)-Existing!AT135-NLSL!AT135),((IF(COLUMN(AT$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(AT$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7526.4920000000002},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AU135-IF(TOCA!$E135=0,AboveHWM!AU135,AboveHWM_PNGC!AU135)-Existing!AU135-NLSL!AU135),((IF(COLUMN(AU$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(AU$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5887.1360000000004},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AV135-IF(TOCA!$E135=0,AboveHWM!AV135,AboveHWM_PNGC!AV135)-Existing!AV135-NLSL!AV135),((IF(COLUMN(AV$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(AV$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7966.7370000000001},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AW135-IF(TOCA!$E135=0,AboveHWM!AW135,AboveHWM_PNGC!AW135)-Existing!AW135-NLSL!AW135),((IF(COLUMN(AW$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(AW$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5721.8379999999997},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AX135-IF(TOCA!$E135=0,AboveHWM!AX135,AboveHWM_PNGC!AX135)-Existing!AX135-NLSL!AX135),((IF(COLUMN(AX$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(AX$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7010.607},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AY135-IF(TOCA!$E135=0,AboveHWM!AY135,AboveHWM_PNGC!AY135)-Existing!AY135-NLSL!AY135),((IF(COLUMN(AY$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(AY$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5573.9530000000004},{"$f":"IF(Init!S136=0,1,0)","v":1},0]
[null,11680,"Weiser, City of",{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!D136-IF(TOCA!$E136=0,AboveHWM!D136,AboveHWM_PNGC!D136)-Existing!D136-NLSL!D136),((IF(COLUMN(D$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(D$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2629.1489999999999},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!E136-IF(TOCA!$E136=0,AboveHWM!E136,AboveHWM_PNGC!E136)-Existing!E136-NLSL!E136),((IF(COLUMN(E$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(E$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1558.51},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!F136-IF(TOCA!$E136=0,AboveHWM!F136,AboveHWM_PNGC!F136)-Existing!F136-NLSL!F136),((IF(COLUMN(F$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(F$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2860.6129999999998},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!G136-IF(TOCA!$E136=0,AboveHWM!G136,AboveHWM_PNGC!G136)-Existing!G136-NLSL!G136),((IF(COLUMN(G$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(G$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1824.431},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!H136-IF(TOCA!$E136=0,AboveHWM!H136,AboveHWM_PNGC!H136)-Existing!H136-NLSL!H136),((IF(COLUMN(H$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(H$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3293.2},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!I136-IF(TOCA!$E136=0,AboveHWM!I136,AboveHWM_PNGC!I136)-Existing!I136-NLSL!I136),((IF(COLUMN(I$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(I$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2296.8850000000002},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!J136-IF(TOCA!$E136=0,AboveHWM!J136,AboveHWM_PNGC!J136)-Existing!J136-NLSL!J136),((IF(COLUMN(J$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(J$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3533.53},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!K136-IF(TOCA!$E136=0,AboveHWM!K136,AboveHWM_PNGC!K136)-Existing!K136-NLSL!K136),((IF(COLUMN(K$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(K$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2263.16},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!L136-IF(TOCA!$E136=0,AboveHWM!L136,AboveHWM_PNGC!L136)-Existing!L136-NLSL!L136),((IF(COLUMN(L$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(L$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3035.8939999999998},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!M136-IF(TOCA!$E136=0,AboveHWM!M136,AboveHWM_PNGC!M136)-Existing!M136-NLSL!M136),((IF(COLUMN(M$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(M$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1803.953},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!N136-IF(TOCA!$E136=0,AboveHWM!N136,AboveHWM_PNGC!N136)-Existing!N136-NLSL!N136),((IF(COLUMN(N$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(N$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2765.085},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!O136-IF(TOCA!$E136=0,AboveHWM!O136,AboveHWM_PNGC!O136)-Existing!O136-NLSL!O136),((IF(COLUMN(O$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(O$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1711.0340000000001},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!P136-IF(TOCA!$E136=0,AboveHWM!P136,AboveHWM_PNGC!P136)-Existing!P136-NLSL!P136),((IF(COLUMN(P$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(P$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2555.5120000000002},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!Q136-IF(TOCA!$E136=0,AboveHWM!Q136,AboveHWM_PNGC!Q136)-Existing!Q136-NLSL!Q136),((IF(COLUMN(Q$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(Q$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1403.0360000000001},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!R136-IF(TOCA!$E136=0,AboveHWM!R136,AboveHWM_PNGC!R136)-Existing!R136-NLSL!R136),((IF(COLUMN(R$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(R$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2516.0079999999998},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!S136-IF(TOCA!$E136=0,AboveHWM!S136,AboveHWM_PNGC!S136)-Existing!S136-NLSL!S136),((IF(COLUMN(S$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(S$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1433.481},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!T136-IF(TOCA!$E136=0,AboveHWM!T136,AboveHWM_PNGC!T136)-Existing!T136-NLSL!T136),((IF(COLUMN(T$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(T$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2733.078},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!U136-IF(TOCA!$E136=0,AboveHWM!U136,AboveHWM_PNGC!U136)-Existing!U136-NLSL!U136),((IF(COLUMN(U$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(U$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1553.7860000000001},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!V136-IF(TOCA!$E136=0,AboveHWM!V136,AboveHWM_PNGC!V136)-Existing!V136-NLSL!V136),((IF(COLUMN(V$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(V$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3583.6439999999998},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!W136-IF(TOCA!$E136=0,AboveHWM!W136,AboveHWM_PNGC!W136)-Existing!W136-NLSL!W136),((IF(COLUMN(W$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(W$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1961},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!X136-IF(TOCA!$E136=0,AboveHWM!X136,AboveHWM_PNGC!X136)-Existing!X136-NLSL!X136),((IF(COLUMN(X$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(X$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3523.0419999999999},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!Y136-IF(TOCA!$E136=0,AboveHWM!Y136,AboveHWM_PNGC!Y136)-Existing!Y136-NLSL!Y136),((IF(COLUMN(Y$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(Y$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1746.848},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!Z136-IF(TOCA!$E136=0,AboveHWM!Z136,AboveHWM_PNGC!Z136)-Existing!Z136-NLSL!Z136),((IF(COLUMN(Z$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(Z$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2432.9490000000001},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AA136-IF(TOCA!$E136=0,AboveHWM!AA136,AboveHWM_PNGC!AA136)-Existing!AA136-NLSL!AA136),((IF(COLUMN(AA$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(AA$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1520.1079999999999},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AB136-IF(TOCA!$E136=0,AboveHWM!AB136,AboveHWM_PNGC!AB136)-Existing!AB136-NLSL!AB136),((IF(COLUMN(AB$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(AB$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2725.739},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AC136-IF(TOCA!$E136=0,AboveHWM!AC136,AboveHWM_PNGC!AC136)-Existing!AC136-NLSL!AC136),((IF(COLUMN(AC$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(AC$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1469.9960000000001},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AD136-IF(TOCA!$E136=0,AboveHWM!AD136,AboveHWM_PNGC!AD136)-Existing!AD136-NLSL!AD136),((IF(COLUMN(AD$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(AD$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2866.1559999999999},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AE136-IF(TOCA!$E136=0,AboveHWM!AE136,AboveHWM_PNGC!AE136)-Existing!AE136-NLSL!AE136),((IF(COLUMN(AE$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(AE$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1827.9659999999999},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AF136-IF(TOCA!$E136=0,AboveHWM!AF136,AboveHWM_PNGC!AF136)-Existing!AF136-NLSL!AF136),((IF(COLUMN(AF$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(AF$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3299.605},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AG136-IF(TOCA!$E136=0,AboveHWM!AG136,AboveHWM_PNGC!AG136)-Existing!AG136-NLSL!AG136),((IF(COLUMN(AG$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(AG$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2301.3539999999998},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AH136-IF(TOCA!$E136=0,AboveHWM!AH136,AboveHWM_PNGC!AH136)-Existing!AH136-NLSL!AH136),((IF(COLUMN(AH$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(AH$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3540.444},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AI136-IF(TOCA!$E136=0,AboveHWM!AI136,AboveHWM_PNGC!AI136)-Existing!AI136-NLSL!AI136),((IF(COLUMN(AI$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(AI$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2267.5880000000002},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AJ136-IF(TOCA!$E136=0,AboveHWM!AJ136,AboveHWM_PNGC!AJ136)-Existing!AJ136-NLSL!AJ136),((IF(COLUMN(AJ$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(AJ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2918.625},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AK136-IF(TOCA!$E136=0,AboveHWM!AK136,AboveHWM_PNGC!AK136)-Existing!AK136-NLSL!AK136),((IF(COLUMN(AK$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(AK$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1759.2809999999999},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AL136-IF(TOCA!$E136=0,AboveHWM!AL136,AboveHWM_PNGC!AL136)-Existing!AL136-NLSL!AL136),((IF(COLUMN(AL$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(AL$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2770.4540000000002},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AM136-IF(TOCA!$E136=0,AboveHWM!AM136,AboveHWM_PNGC!AM136)-Existing!AM136-NLSL!AM136),((IF(COLUMN(AM$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(AM$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1714.354},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AN136-IF(TOCA!$E136=0,AboveHWM!AN136,AboveHWM_PNGC!AN136)-Existing!AN136-NLSL!AN136),((IF(COLUMN(AN$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(AN$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2560.4299999999998},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AO136-IF(TOCA!$E136=0,AboveHWM!AO136,AboveHWM_PNGC!AO136)-Existing!AO136-NLSL!AO136),((IF(COLUMN(AO$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(AO$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1405.739},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AP136-IF(TOCA!$E136=0,AboveHWM!AP136,AboveHWM_PNGC!AP136)-Existing!AP136-NLSL!AP136),((IF(COLUMN(AP$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(AP$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2520.8429999999998},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AQ136-IF(TOCA!$E136=0,AboveHWM!AQ136,AboveHWM_PNGC!AQ136)-Existing!AQ136-NLSL!AQ136),((IF(COLUMN(AQ$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(AQ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1436.239},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AR136-IF(TOCA!$E136=0,AboveHWM!AR136,AboveHWM_PNGC!AR136)-Existing!AR136-NLSL!AR136),((IF(COLUMN(AR$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(AR$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2738.3519999999999},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AS136-IF(TOCA!$E136=0,AboveHWM!AS136,AboveHWM_PNGC!AS136)-Existing!AS136-NLSL!AS136),((IF(COLUMN(AS$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(AS$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1556.7860000000001},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AT136-IF(TOCA!$E136=0,AboveHWM!AT136,AboveHWM_PNGC!AT136)-Existing!AT136-NLSL!AT136),((IF(COLUMN(AT$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(AT$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3590.61},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AU136-IF(TOCA!$E136=0,AboveHWM!AU136,AboveHWM_PNGC!AU136)-Existing!AU136-NLSL!AU136),((IF(COLUMN(AU$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(AU$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1964.806},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AV136-IF(TOCA!$E136=0,AboveHWM!AV136,AboveHWM_PNGC!AV136)-Existing!AV136-NLSL!AV136),((IF(COLUMN(AV$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(AV$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3413.8809999999999},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AW136-IF(TOCA!$E136=0,AboveHWM!AW136,AboveHWM_PNGC!AW136)-Existing!AW136-NLSL!AW136),((IF(COLUMN(AW$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(AW$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1866.2819999999999},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AX136-IF(TOCA!$E136=0,AboveHWM!AX136,AboveHWM_PNGC!AX136)-Existing!AX136-NLSL!AX136),((IF(COLUMN(AX$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(AX$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2526.8490000000002},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AY136-IF(TOCA!$E136=0,AboveHWM!AY136,AboveHWM_PNGC!AY136)-Existing!AY136-NLSL!AY136),((IF(COLUMN(AY$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(AY$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1433.848},{"$f":"IF(Init!S137=0,1,0)","v":1},0]
[null,12026,"Jefferson County PUD #1",{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!D137-IF(TOCA!$E137=0,AboveHWM!D137,AboveHWM_PNGC!D137)-Existing!D137-NLSL!D137),((IF(COLUMN(D$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(D$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":19273.812999999998},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!E137-IF(TOCA!$E137=0,AboveHWM!E137,AboveHWM_PNGC!E137)-Existing!E137-NLSL!E137),((IF(COLUMN(E$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(E$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":12422.335999999999},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!F137-IF(TOCA!$E137=0,AboveHWM!F137,AboveHWM_PNGC!F137)-Existing!F137-NLSL!F137),((IF(COLUMN(F$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(F$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":22204.276999999998},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!G137-IF(TOCA!$E137=0,AboveHWM!G137,AboveHWM_PNGC!G137)-Existing!G137-NLSL!G137),((IF(COLUMN(G$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(G$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":14762.66},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!H137-IF(TOCA!$E137=0,AboveHWM!H137,AboveHWM_PNGC!H137)-Existing!H137-NLSL!H137),((IF(COLUMN(H$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(H$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":26322.223000000002},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!I137-IF(TOCA!$E137=0,AboveHWM!I137,AboveHWM_PNGC!I137)-Existing!I137-NLSL!I137),((IF(COLUMN(I$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(I$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":18548.391},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!J137-IF(TOCA!$E137=0,AboveHWM!J137,AboveHWM_PNGC!J137)-Existing!J137-NLSL!J137),((IF(COLUMN(J$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(J$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":28134.675999999999},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!K137-IF(TOCA!$E137=0,AboveHWM!K137,AboveHWM_PNGC!K137)-Existing!K137-NLSL!K137),((IF(COLUMN(K$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(K$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":18664.605},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!L137-IF(TOCA!$E137=0,AboveHWM!L137,AboveHWM_PNGC!L137)-Existing!L137-NLSL!L137),((IF(COLUMN(L$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(L$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":25186.278999999999},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!M137-IF(TOCA!$E137=0,AboveHWM!M137,AboveHWM_PNGC!M137)-Existing!M137-NLSL!M137),((IF(COLUMN(M$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(M$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":15825.225},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!N137-IF(TOCA!$E137=0,AboveHWM!N137,AboveHWM_PNGC!N137)-Existing!N137-NLSL!N137),((IF(COLUMN(N$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(N$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":23589.553},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!O137-IF(TOCA!$E137=0,AboveHWM!O137,AboveHWM_PNGC!O137)-Existing!O137-NLSL!O137),((IF(COLUMN(O$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(O$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":15863.040999999999},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!P137-IF(TOCA!$E137=0,AboveHWM!P137,AboveHWM_PNGC!P137)-Existing!P137-NLSL!P137),((IF(COLUMN(P$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(P$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":20366.217000000001},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!Q137-IF(TOCA!$E137=0,AboveHWM!Q137,AboveHWM_PNGC!Q137)-Existing!Q137-NLSL!Q137),((IF(COLUMN(Q$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(Q$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":12738.393},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!R137-IF(TOCA!$E137=0,AboveHWM!R137,AboveHWM_PNGC!R137)-Existing!R137-NLSL!R137),((IF(COLUMN(R$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(R$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":16712.599999999999},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!S137-IF(TOCA!$E137=0,AboveHWM!S137,AboveHWM_PNGC!S137)-Existing!S137-NLSL!S137),((IF(COLUMN(S$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(S$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":10924.835999999999},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!T137-IF(TOCA!$E137=0,AboveHWM!T137,AboveHWM_PNGC!T137)-Existing!T137-NLSL!T137),((IF(COLUMN(T$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(T$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":15393.126},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!U137-IF(TOCA!$E137=0,AboveHWM!U137,AboveHWM_PNGC!U137)-Existing!U137-NLSL!U137),((IF(COLUMN(U$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(U$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9828.8080000000009},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!V137-IF(TOCA!$E137=0,AboveHWM!V137,AboveHWM_PNGC!V137)-Existing!V137-NLSL!V137),((IF(COLUMN(V$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(V$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":15488.949000000001},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!W137-IF(TOCA!$E137=0,AboveHWM!W137,AboveHWM_PNGC!W137)-Existing!W137-NLSL!W137),((IF(COLUMN(W$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(W$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9411.1370000000006},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!X137-IF(TOCA!$E137=0,AboveHWM!X137,AboveHWM_PNGC!X137)-Existing!X137-NLSL!X137),((IF(COLUMN(X$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(X$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":16026.39},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!Y137-IF(TOCA!$E137=0,AboveHWM!Y137,AboveHWM_PNGC!Y137)-Existing!Y137-NLSL!Y137),((IF(COLUMN(Y$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(Y$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8894.4330000000009},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!Z137-IF(TOCA!$E137=0,AboveHWM!Z137,AboveHWM_PNGC!Z137)-Existing!Z137-NLSL!Z137),((IF(COLUMN(Z$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(Z$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":15040.258},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AA137-IF(TOCA!$E137=0,AboveHWM!AA137,AboveHWM_PNGC!AA137)-Existing!AA137-NLSL!AA137),((IF(COLUMN(AA$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(AA$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":10468.986000000001},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AB137-IF(TOCA!$E137=0,AboveHWM!AB137,AboveHWM_PNGC!AB137)-Existing!AB137-NLSL!AB137),((IF(COLUMN(AB$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(AB$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":19561.68},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AC137-IF(TOCA!$E137=0,AboveHWM!AC137,AboveHWM_PNGC!AC137)-Existing!AC137-NLSL!AC137),((IF(COLUMN(AC$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(AC$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":11486.308000000001},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AD137-IF(TOCA!$E137=0,AboveHWM!AD137,AboveHWM_PNGC!AD137)-Existing!AD137-NLSL!AD137),((IF(COLUMN(AD$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(AD$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":21852.337},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AE137-IF(TOCA!$E137=0,AboveHWM!AE137,AboveHWM_PNGC!AE137)-Existing!AE137-NLSL!AE137),((IF(COLUMN(AE$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(AE$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":14463.539999999999},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AF137-IF(TOCA!$E137=0,AboveHWM!AF137,AboveHWM_PNGC!AF137)-Existing!AF137-NLSL!AF137),((IF(COLUMN(AF$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(AF$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":25871.844999999998},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AG137-IF(TOCA!$E137=0,AboveHWM!AG137,AboveHWM_PNGC!AG137)-Existing!AG137-NLSL!AG137),((IF(COLUMN(AG$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(AG$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":18157.519},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AH137-IF(TOCA!$E137=0,AboveHWM!AH137,AboveHWM_PNGC!AH137)-Existing!AH137-NLSL!AH137),((IF(COLUMN(AH$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(AH$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":27687.397000000001},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AI137-IF(TOCA!$E137=0,AboveHWM!AI137,AboveHWM_PNGC!AI137)-Existing!AI137-NLSL!AI137),((IF(COLUMN(AI$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(AI$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":18306.332999999999},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AJ137-IF(TOCA!$E137=0,AboveHWM!AJ137,AboveHWM_PNGC!AJ137)-Existing!AJ137-NLSL!AJ137),((IF(COLUMN(AJ$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(AJ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":24465.32},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AK137-IF(TOCA!$E137=0,AboveHWM!AK137,AboveHWM_PNGC!AK137)-Existing!AK137-NLSL!AK137),((IF(COLUMN(AK$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(AK$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":15525.919},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AL137-IF(TOCA!$E137=0,AboveHWM!AL137,AboveHWM_PNGC!AL137)-Existing!AL137-NLSL!AL137),((IF(COLUMN(AL$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(AL$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":23209.191999999999},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AM137-IF(TOCA!$E137=0,AboveHWM!AM137,AboveHWM_PNGC!AM137)-Existing!AM137-NLSL!AM137),((IF(COLUMN(AM$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(AM$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":15551.361999999999},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AN137-IF(TOCA!$E137=0,AboveHWM!AN137,AboveHWM_PNGC!AN137)-Existing!AN137-NLSL!AN137),((IF(COLUMN(AN$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(AN$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":19992.28},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AO137-IF(TOCA!$E137=0,AboveHWM!AO137,AboveHWM_PNGC!AO137)-Existing!AO137-NLSL!AO137),((IF(COLUMN(AO$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(AO$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":12452.686},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AP137-IF(TOCA!$E137=0,AboveHWM!AP137,AboveHWM_PNGC!AP137)-Existing!AP137-NLSL!AP137),((IF(COLUMN(AP$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(AP$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":16362.429},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AQ137-IF(TOCA!$E137=0,AboveHWM!AQ137,AboveHWM_PNGC!AQ137)-Existing!AQ137-NLSL!AQ137),((IF(COLUMN(AQ$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(AQ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":10629.609},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AR137-IF(TOCA!$E137=0,AboveHWM!AR137,AboveHWM_PNGC!AR137)-Existing!AR137-NLSL!AR137),((IF(COLUMN(AR$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(AR$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":15061.510999999999},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AS137-IF(TOCA!$E137=0,AboveHWM!AS137,AboveHWM_PNGC!AS137)-Existing!AS137-NLSL!AS137),((IF(COLUMN(AS$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(AS$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9540.6509999999998},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AT137-IF(TOCA!$E137=0,AboveHWM!AT137,AboveHWM_PNGC!AT137)-Existing!AT137-NLSL!AT137),((IF(COLUMN(AT$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(AT$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":15138.174999999999},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AU137-IF(TOCA!$E137=0,AboveHWM!AU137,AboveHWM_PNGC!AU137)-Existing!AU137-NLSL!AU137),((IF(COLUMN(AU$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(AU$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9108.9989999999998},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AV137-IF(TOCA!$E137=0,AboveHWM!AV137,AboveHWM_PNGC!AV137)-Existing!AV137-NLSL!AV137),((IF(COLUMN(AV$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(AV$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":15161.034},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AW137-IF(TOCA!$E137=0,AboveHWM!AW137,AboveHWM_PNGC!AW137)-Existing!AW137-NLSL!AW137),((IF(COLUMN(AW$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(AW$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9104.9350000000013},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AX137-IF(TOCA!$E137=0,AboveHWM!AX137,AboveHWM_PNGC!AX137)-Existing!AX137-NLSL!AX137),((IF(COLUMN(AX$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(AX$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":15248.699999999999},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AY137-IF(TOCA!$E137=0,AboveHWM!AY137,AboveHWM_PNGC!AY137)-Existing!AY137-NLSL!AY137),((IF(COLUMN(AY$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(AY$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9635.5439999999999},{"$f":"IF(Init!S138=0,1,0)","v":1},0]
[null,10298,"PNGC Aggregate",{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!D138-IF(TOCA!$E138=0,AboveHWM!D138,AboveHWM_PNGC!D138)-Existing!D138-NLSL!D138),((IF(COLUMN(D$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(D$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":166228.67700000003},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!E138-IF(TOCA!$E138=0,AboveHWM!E138,AboveHWM_PNGC!E138)-Existing!E138-NLSL!E138),((IF(COLUMN(E$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(E$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":99331.542000000001},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!F138-IF(TOCA!$E138=0,AboveHWM!F138,AboveHWM_PNGC!F138)-Existing!F138-NLSL!F138),((IF(COLUMN(F$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(F$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":191238.55300000001},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!G138-IF(TOCA!$E138=0,AboveHWM!G138,AboveHWM_PNGC!G138)-Existing!G138-NLSL!G138),((IF(COLUMN(G$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(G$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":127402.56599999999},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!H138-IF(TOCA!$E138=0,AboveHWM!H138,AboveHWM_PNGC!H138)-Existing!H138-NLSL!H138),((IF(COLUMN(H$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(H$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":241525.92800000001},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!I138-IF(TOCA!$E138=0,AboveHWM!I138,AboveHWM_PNGC!I138)-Existing!I138-NLSL!I138),((IF(COLUMN(I$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(I$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":167390.57199999999},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!J138-IF(TOCA!$E138=0,AboveHWM!J138,AboveHWM_PNGC!J138)-Existing!J138-NLSL!J138),((IF(COLUMN(J$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(J$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":239556.83299999998},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!K138-IF(TOCA!$E138=0,AboveHWM!K138,AboveHWM_PNGC!K138)-Existing!K138-NLSL!K138),((IF(COLUMN(K$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(K$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":161352.011},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!L138-IF(TOCA!$E138=0,AboveHWM!L138,AboveHWM_PNGC!L138)-Existing!L138-NLSL!L138),((IF(COLUMN(L$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(L$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":209956.22500000001},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!M138-IF(TOCA!$E138=0,AboveHWM!M138,AboveHWM_PNGC!M138)-Existing!M138-NLSL!M138),((IF(COLUMN(M$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(M$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":132857.23199999999},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!N138-IF(TOCA!$E138=0,AboveHWM!N138,AboveHWM_PNGC!N138)-Existing!N138-NLSL!N138),((IF(COLUMN(N$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(N$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":193658.99},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!O138-IF(TOCA!$E138=0,AboveHWM!O138,AboveHWM_PNGC!O138)-Existing!O138-NLSL!O138),((IF(COLUMN(O$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(O$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":124083.81599999999},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!P138-IF(TOCA!$E138=0,AboveHWM!P138,AboveHWM_PNGC!P138)-Existing!P138-NLSL!P138),((IF(COLUMN(P$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(P$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":173599.59899999999},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!Q138-IF(TOCA!$E138=0,AboveHWM!Q138,AboveHWM_PNGC!Q138)-Existing!Q138-NLSL!Q138),((IF(COLUMN(Q$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(Q$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":105305.856},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!R138-IF(TOCA!$E138=0,AboveHWM!R138,AboveHWM_PNGC!R138)-Existing!R138-NLSL!R138),((IF(COLUMN(R$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(R$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":163188.59899999999},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!S138-IF(TOCA!$E138=0,AboveHWM!S138,AboveHWM_PNGC!S138)-Existing!S138-NLSL!S138),((IF(COLUMN(S$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(S$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":106808.72199999999},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!T138-IF(TOCA!$E138=0,AboveHWM!T138,AboveHWM_PNGC!T138)-Existing!T138-NLSL!T138),((IF(COLUMN(T$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(T$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":176824.772},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!U138-IF(TOCA!$E138=0,AboveHWM!U138,AboveHWM_PNGC!U138)-Existing!U138-NLSL!U138),((IF(COLUMN(U$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(U$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":107862.78499999999},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!V138-IF(TOCA!$E138=0,AboveHWM!V138,AboveHWM_PNGC!V138)-Existing!V138-NLSL!V138),((IF(COLUMN(V$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(V$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":195396.38},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!W138-IF(TOCA!$E138=0,AboveHWM!W138,AboveHWM_PNGC!W138)-Existing!W138-NLSL!W138),((IF(COLUMN(W$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(W$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":125327.776},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!X138-IF(TOCA!$E138=0,AboveHWM!X138,AboveHWM_PNGC!X138)-Existing!X138-NLSL!X138),((IF(COLUMN(X$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(X$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":192263.723},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!Y138-IF(TOCA!$E138=0,AboveHWM!Y138,AboveHWM_PNGC!Y138)-Existing!Y138-NLSL!Y138),((IF(COLUMN(Y$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(Y$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":109746.05100000001},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!Z138-IF(TOCA!$E138=0,AboveHWM!Z138,AboveHWM_PNGC!Z138)-Existing!Z138-NLSL!Z138),((IF(COLUMN(Z$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(Z$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":157996.351},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AA138-IF(TOCA!$E138=0,AboveHWM!AA138,AboveHWM_PNGC!AA138)-Existing!AA138-NLSL!AA138),((IF(COLUMN(AA$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(AA$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":104358.073},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AB138-IF(TOCA!$E138=0,AboveHWM!AB138,AboveHWM_PNGC!AB138)-Existing!AB138-NLSL!AB138),((IF(COLUMN(AB$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(AB$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":168579.39299999998},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AC138-IF(TOCA!$E138=0,AboveHWM!AC138,AboveHWM_PNGC!AC138)-Existing!AC138-NLSL!AC138),((IF(COLUMN(AC$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(AC$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":96782.566999999995},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AD138-IF(TOCA!$E138=0,AboveHWM!AD138,AboveHWM_PNGC!AD138)-Existing!AD138-NLSL!AD138),((IF(COLUMN(AD$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(AD$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":191321.18099999998},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AE138-IF(TOCA!$E138=0,AboveHWM!AE138,AboveHWM_PNGC!AE138)-Existing!AE138-NLSL!AE138),((IF(COLUMN(AE$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(AE$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":127287.76699999999},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AF138-IF(TOCA!$E138=0,AboveHWM!AF138,AboveHWM_PNGC!AF138)-Existing!AF138-NLSL!AF138),((IF(COLUMN(AF$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(AF$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":241710.103},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AG138-IF(TOCA!$E138=0,AboveHWM!AG138,AboveHWM_PNGC!AG138)-Existing!AG138-NLSL!AG138),((IF(COLUMN(AG$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(AG$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":167274.54500000001},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AH138-IF(TOCA!$E138=0,AboveHWM!AH138,AboveHWM_PNGC!AH138)-Existing!AH138-NLSL!AH138),((IF(COLUMN(AH$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(AH$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":239687.49},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AI138-IF(TOCA!$E138=0,AboveHWM!AI138,AboveHWM_PNGC!AI138)-Existing!AI138-NLSL!AI138),((IF(COLUMN(AI$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(AI$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":161295.704},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AJ138-IF(TOCA!$E138=0,AboveHWM!AJ138,AboveHWM_PNGC!AJ138)-Existing!AJ138-NLSL!AJ138),((IF(COLUMN(AJ$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(AJ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":204278.19999999998},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AK138-IF(TOCA!$E138=0,AboveHWM!AK138,AboveHWM_PNGC!AK138)-Existing!AK138-NLSL!AK138),((IF(COLUMN(AK$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(AK$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":129864.34599999999},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AL138-IF(TOCA!$E138=0,AboveHWM!AL138,AboveHWM_PNGC!AL138)-Existing!AL138-NLSL!AL138),((IF(COLUMN(AL$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(AL$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":193726.00599999999},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AM138-IF(TOCA!$E138=0,AboveHWM!AM138,AboveHWM_PNGC!AM138)-Existing!AM138-NLSL!AM138),((IF(COLUMN(AM$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(AM$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":123910.87},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AN138-IF(TOCA!$E138=0,AboveHWM!AN138,AboveHWM_PNGC!AN138)-Existing!AN138-NLSL!AN138),((IF(COLUMN(AN$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(AN$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":173638.30299999999},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AO138-IF(TOCA!$E138=0,AboveHWM!AO138,AboveHWM_PNGC!AO138)-Existing!AO138-NLSL!AO138),((IF(COLUMN(AO$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(AO$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":105168.678},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AP138-IF(TOCA!$E138=0,AboveHWM!AP138,AboveHWM_PNGC!AP138)-Existing!AP138-NLSL!AP138),((IF(COLUMN(AP$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(AP$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":163146.28699999998},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AQ138-IF(TOCA!$E138=0,AboveHWM!AQ138,AboveHWM_PNGC!AQ138)-Existing!AQ138-NLSL!AQ138),((IF(COLUMN(AQ$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(AQ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":106603.345},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AR138-IF(TOCA!$E138=0,AboveHWM!AR138,AboveHWM_PNGC!AR138)-Existing!AR138-NLSL!AR138),((IF(COLUMN(AR$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(AR$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":176899.603},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AS138-IF(TOCA!$E138=0,AboveHWM!AS138,AboveHWM_PNGC!AS138)-Existing!AS138-NLSL!AS138),((IF(COLUMN(AS$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(AS$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":107617.54999999999},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AT138-IF(TOCA!$E138=0,AboveHWM!AT138,AboveHWM_PNGC!AT138)-Existing!AT138-NLSL!AT138),((IF(COLUMN(AT$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(AT$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":195412.522},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AU138-IF(TOCA!$E138=0,AboveHWM!AU138,AboveHWM_PNGC!AU138)-Existing!AU138-NLSL!AU138),((IF(COLUMN(AU$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(AU$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":125117.34499999999},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AV138-IF(TOCA!$E138=0,AboveHWM!AV138,AboveHWM_PNGC!AV138)-Existing!AV138-NLSL!AV138),((IF(COLUMN(AV$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(AV$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":190283.63099999999},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AW138-IF(TOCA!$E138=0,AboveHWM!AW138,AboveHWM_PNGC!AW138)-Existing!AW138-NLSL!AW138),((IF(COLUMN(AW$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(AW$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":111529.173},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AX138-IF(TOCA!$E138=0,AboveHWM!AX138,AboveHWM_PNGC!AX138)-Existing!AX138-NLSL!AX138),((IF(COLUMN(AX$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(AX$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":160008.88399999999},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,(TRL!AY138-IF(TOCA!$E138=0,AboveHWM!AY138,AboveHWM_PNGC!AY138)-Existing!AY138-NLSL!AY138),((IF(COLUMN(AY$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FR,MATCH(\"60-40\",Init!$Q$4:$FR$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(AY$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":102176.33099999999},{"$f":"IF(Init!S139=0,1,0)","v":1},0]

{"sheet":"Tier1","index":36,"n_rows":138,"n_cols":53,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Tier 1 Load Calculation (MWh) for Load Following, Block, and Slice (Block Only)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2023-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2023-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2023-11-01"},"2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01","NonSlice","Block"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!D4,ROUND('Tier1 Before Block Adj'!D4/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":271.98},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!E4,ROUND('Tier1 Before Block Adj'!E4/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":201.98},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!F4,ROUND('Tier1 Before Block Adj'!F4/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":305.12299999999999},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!G4,ROUND('Tier1 Before Block Adj'!G4/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":223.78700000000001},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!H4,ROUND('Tier1 Before Block Adj'!H4/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":375.46100000000001},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!I4,ROUND('Tier1 Before Block Adj'!I4/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":298.18900000000002},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!J4,ROUND('Tier1 Before Block Adj'!J4/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":401.43799999999999},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!K4,ROUND('Tier1 Before Block Adj'!K4/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":291.46199999999999},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!L4,ROUND('Tier1 Before Block Adj'!L4/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":346.33300000000003},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!M4,ROUND('Tier1 Before Block Adj'!M4/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":242.637},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!N4,ROUND('Tier1 Before Block Adj'!N4/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":336.339},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!O4,ROUND('Tier1 Before Block Adj'!O4/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":256.541},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!P4,ROUND('Tier1 Before Block Adj'!P4/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":285.77999999999997},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q4,ROUND('Tier1 Before Block Adj'!Q4/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":201.04},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!R4,ROUND('Tier1 Before Block Adj'!R4/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":216.38800000000001},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!S4,ROUND('Tier1 Before Block Adj'!S4/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":156.15199999999999},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!T4,ROUND('Tier1 Before Block Adj'!T4/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":193.648},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!U4,ROUND('Tier1 Before Block Adj'!U4/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":140.762},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!V4,ROUND('Tier1 Before Block Adj'!V4/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":191.89500000000001},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!W4,ROUND('Tier1 Before Block Adj'!W4/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":127.045},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!X4,ROUND('Tier1 Before Block Adj'!X4/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":199.22800000000001},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y4,ROUND('Tier1 Before Block Adj'!Y4/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":117.172},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z4,ROUND('Tier1 Before Block Adj'!Z4/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":191.75700000000001},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA4,ROUND('Tier1 Before Block Adj'!AA4/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":151.893},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB4,ROUND('Tier1 Before Block Adj'!AB4/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":283.22000000000003},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC4,ROUND('Tier1 Before Block Adj'!AC4/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":190.74},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD4,ROUND('Tier1 Before Block Adj'!AD4/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":305.12299999999999},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE4,ROUND('Tier1 Before Block Adj'!AE4/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":223.78700000000001},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF4,ROUND('Tier1 Before Block Adj'!AF4/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":375.46100000000001},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG4,ROUND('Tier1 Before Block Adj'!AG4/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":298.18900000000002},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH4,ROUND('Tier1 Before Block Adj'!AH4/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":401.43799999999999},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI4,ROUND('Tier1 Before Block Adj'!AI4/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":291.46199999999999},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ4,ROUND('Tier1 Before Block Adj'!AJ4/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":339.291},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK4,ROUND('Tier1 Before Block Adj'!AK4/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":241.279},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL4,ROUND('Tier1 Before Block Adj'!AL4/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":336.339},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM4,ROUND('Tier1 Before Block Adj'!AM4/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":256.541},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN4,ROUND('Tier1 Before Block Adj'!AN4/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":285.77999999999997},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO4,ROUND('Tier1 Before Block Adj'!AO4/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":201.04},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP4,ROUND('Tier1 Before Block Adj'!AP4/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":216.38800000000001},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ4,ROUND('Tier1 Before Block Adj'!AQ4/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":156.15199999999999},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR4,ROUND('Tier1 Before Block Adj'!AR4/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":193.648},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS4,ROUND('Tier1 Before Block Adj'!AS4/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":140.762},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT4,ROUND('Tier1 Before Block Adj'!AT4/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":191.89500000000001},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU4,ROUND('Tier1 Before Block Adj'!AU4/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":127.045},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV4,ROUND('Tier1 Before Block Adj'!AV4/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":191.72499999999999},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW4,ROUND('Tier1 Before Block Adj'!AW4/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":124.675},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX4,ROUND('Tier1 Before Block Adj'!AX4/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":200.178},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY4,ROUND('Tier1 Before Block Adj'!AY4/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":143.47200000000001},{"$f":"IF(Init!S5=0,1,0)","v":1},{"$f":"IF(AZ4=1,0,1)","v":0}]
[null,10015,"Asotin County PUD #1",{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!D5,ROUND('Tier1 Before Block Adj'!D5/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":153.53700000000001},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!E5,ROUND('Tier1 Before Block Adj'!E5/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":126.395},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!F5,ROUND('Tier1 Before Block Adj'!F5/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":88.894000000000005},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!G5,ROUND('Tier1 Before Block Adj'!G5/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":64.995000000000005},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!H5,ROUND('Tier1 Before Block Adj'!H5/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":91.013999999999996},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!I5,ROUND('Tier1 Before Block Adj'!I5/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":70.412000000000006},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!J5,ROUND('Tier1 Before Block Adj'!J5/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":102.65},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!K5,ROUND('Tier1 Before Block Adj'!K5/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":63.261000000000003},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!L5,ROUND('Tier1 Before Block Adj'!L5/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":82.454999999999998},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!M5,ROUND('Tier1 Before Block Adj'!M5/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":62.944000000000003},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!N5,ROUND('Tier1 Before Block Adj'!N5/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":105.01900000000001},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!O5,ROUND('Tier1 Before Block Adj'!O5/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":62.116},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!P5,ROUND('Tier1 Before Block Adj'!P5/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":159.47900000000001},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q5,ROUND('Tier1 Before Block Adj'!Q5/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":101.58},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!R5,ROUND('Tier1 Before Block Adj'!R5/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":262.87700000000001},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!S5,ROUND('Tier1 Before Block Adj'!S5/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":247.76400000000001},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!T5,ROUND('Tier1 Before Block Adj'!T5/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":388.93799999999999},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!U5,ROUND('Tier1 Before Block Adj'!U5/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":337.90899999999999},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!V5,ROUND('Tier1 Before Block Adj'!V5/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":533.1},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!W5,ROUND('Tier1 Before Block Adj'!W5/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":479.19299999999998},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!X5,ROUND('Tier1 Before Block Adj'!X5/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":510.38799999999998},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y5,ROUND('Tier1 Before Block Adj'!Y5/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":430.57100000000003},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z5,ROUND('Tier1 Before Block Adj'!Z5/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":283.02},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA5,ROUND('Tier1 Before Block Adj'!AA5/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":306.63},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB5,ROUND('Tier1 Before Block Adj'!AB5/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":153.53700000000001},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC5,ROUND('Tier1 Before Block Adj'!AC5/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":126.395},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD5,ROUND('Tier1 Before Block Adj'!AD5/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":88.894000000000005},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE5,ROUND('Tier1 Before Block Adj'!AE5/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":64.995000000000005},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF5,ROUND('Tier1 Before Block Adj'!AF5/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":91.013999999999996},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG5,ROUND('Tier1 Before Block Adj'!AG5/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":70.412000000000006},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH5,ROUND('Tier1 Before Block Adj'!AH5/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":102.65},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI5,ROUND('Tier1 Before Block Adj'!AI5/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":63.261000000000003},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ5,ROUND('Tier1 Before Block Adj'!AJ5/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":79.611000000000004},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK5,ROUND('Tier1 Before Block Adj'!AK5/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":60.773000000000003},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL5,ROUND('Tier1 Before Block Adj'!AL5/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":105.01900000000001},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM5,ROUND('Tier1 Before Block Adj'!AM5/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":62.116},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN5,ROUND('Tier1 Before Block Adj'!AN5/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":159.47900000000001},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO5,ROUND('Tier1 Before Block Adj'!AO5/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":101.58},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP5,ROUND('Tier1 Before Block Adj'!AP5/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":262.87700000000001},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ5,ROUND('Tier1 Before Block Adj'!AQ5/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":247.76400000000001},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR5,ROUND('Tier1 Before Block Adj'!AR5/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":388.93799999999999},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS5,ROUND('Tier1 Before Block Adj'!AS5/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":337.90899999999999},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT5,ROUND('Tier1 Before Block Adj'!AT5/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":533.1},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU5,ROUND('Tier1 Before Block Adj'!AU5/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":479.19299999999998},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV5,ROUND('Tier1 Before Block Adj'!AV5/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":510.38799999999998},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW5,ROUND('Tier1 Before Block Adj'!AW5/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":430.57100000000003},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX5,ROUND('Tier1 Before Block Adj'!AX5/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":283.02},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY5,ROUND('Tier1 Before Block Adj'!AY5/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":306.63},{"$f":"IF(Init!S6=0,1,0)","v":1},{"$f":"IF(AZ5=1,0,1)","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!D6,ROUND('Tier1 Before Block Adj'!D6/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":32994.283901070339},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!E6,ROUND('Tier1 Before Block Adj'!E6/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":26014.723845074688},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!F6,ROUND('Tier1 Before Block Adj'!F6/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":34751.917503330915},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!G6,ROUND('Tier1 Before Block Adj'!G6/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":27888.413796423061},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!H6,ROUND('Tier1 Before Block Adj'!H6/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":39534.570946548803},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!I6,ROUND('Tier1 Before Block Adj'!I6/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":33999.731014031968},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!J6,ROUND('Tier1 Before Block Adj'!J6/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":44669.184358372288},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!K6,ROUND('Tier1 Before Block Adj'!K6/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":35219.9338210243},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!L6,ROUND('Tier1 Before Block Adj'!L6/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":34434.96473249844},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!M6,ROUND('Tier1 Before Block Adj'!M6/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":25481.873902048847},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!N6,ROUND('Tier1 Before Block Adj'!N6/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":33038.690743467465},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!O6,ROUND('Tier1 Before Block Adj'!O6/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":25970.317002677551},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!P6,ROUND('Tier1 Before Block Adj'!P6/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":36716.715930934712},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q6,ROUND('Tier1 Before Block Adj'!Q6/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":26831.446257221516},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!R6,ROUND('Tier1 Before Block Adj'!R6/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":44669.184358372288},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!S6,ROUND('Tier1 Before Block Adj'!S6/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":35219.9338210243},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!T6,ROUND('Tier1 Before Block Adj'!T6/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":51948.10083635},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!U6,ROUND('Tier1 Before Block Adj'!U6/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":41558.480669080003},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!V6,ROUND('Tier1 Before Block Adj'!V6/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":63450.545963596902},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!W6,ROUND('Tier1 Before Block Adj'!W6/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":50028.315086682167},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!X6,ROUND('Tier1 Before Block Adj'!X6/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":56929.782163030417},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y6,ROUND('Tier1 Before Block Adj'!Y6/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":41115.953784410856},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z6,ROUND('Tier1 Before Block Adj'!Z6/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":34860.706114645669},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA6,ROUND('Tier1 Before Block Adj'!AA6/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":30503.11785031496},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB6,ROUND('Tier1 Before Block Adj'!AB6/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":34675.440179123521},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC6,ROUND('Tier1 Before Block Adj'!AC6/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":25043.373462700318},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD6,ROUND('Tier1 Before Block Adj'!AD6/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":35169.940392923039},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE6,ROUND('Tier1 Before Block Adj'!AE6/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":28223.87716532074},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF6,ROUND('Tier1 Before Block Adj'!AF6/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":40010.123283604},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG6,ROUND('Tier1 Before Block Adj'!AG6/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":34408.706023899445},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH6,ROUND('Tier1 Before Block Adj'!AH6/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":45206.499789079615},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI6,ROUND('Tier1 Before Block Adj'!AI6/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":35643.586372158927},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ6,ROUND('Tier1 Before Block Adj'!AJ6/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":34650.036926245055},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK6,ROUND('Tier1 Before Block Adj'!AK6/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":25987.527694683791},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL6,ROUND('Tier1 Before Block Adj'!AL6/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":33436.105619109978},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM6,ROUND('Tier1 Before Block Adj'!AM6/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":26282.708022713854},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN6,ROUND('Tier1 Before Block Adj'!AN6/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":37158.372932690378},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO6,ROUND('Tier1 Before Block Adj'!AO6/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":27154.195604658384},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP6,ROUND('Tier1 Before Block Adj'!AP6/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":45206.499789079615},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ6,ROUND('Tier1 Before Block Adj'!AQ6/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":35643.586372158927},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR6,ROUND('Tier1 Before Block Adj'!AR6/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":52572.972693229596},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS6,ROUND('Tier1 Before Block Adj'!AS6/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":42058.378154583683},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT6,ROUND('Tier1 Before Block Adj'!AT6/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":64213.778109487961},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU6,ROUND('Tier1 Before Block Adj'!AU6/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":50630.094278634744},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV6,ROUND('Tier1 Before Block Adj'!AV6/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":55480.704286597815},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW6,ROUND('Tier1 Before Block Adj'!AW6/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":43744.40145674059},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX6,ROUND('Tier1 Before Block Adj'!AX6/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":36750.039164199276},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY6,ROUND('Tier1 Before Block Adj'!AY6/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":29400.031331359423},{"$f":"IF(Init!S7=0,1,0)","v":0},1]
[null,10025,"Benton REA",{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!D7,ROUND('Tier1 Before Block Adj'!D7/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":24688.589},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!E7,ROUND('Tier1 Before Block Adj'!E7/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":15370.608},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!F7,ROUND('Tier1 Before Block Adj'!F7/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":20533.924999999999},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!G7,ROUND('Tier1 Before Block Adj'!G7/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":15255.916999999999},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!H7,ROUND('Tier1 Before Block Adj'!H7/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":24396.977999999999},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!I7,ROUND('Tier1 Before Block Adj'!I7/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":19686.544000000002},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!J7,ROUND('Tier1 Before Block Adj'!J7/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":25058.657999999999},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!K7,ROUND('Tier1 Before Block Adj'!K7/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":18020.149000000001},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!L7,ROUND('Tier1 Before Block Adj'!L7/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":19027.996999999999},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!M7,ROUND('Tier1 Before Block Adj'!M7/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":12904.392},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!N7,ROUND('Tier1 Before Block Adj'!N7/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":19502.775000000001},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!O7,ROUND('Tier1 Before Block Adj'!O7/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":13984.824999999999},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!P7,ROUND('Tier1 Before Block Adj'!P7/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":20092.345000000001},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q7,ROUND('Tier1 Before Block Adj'!Q7/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":12931.364000000001},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!R7,ROUND('Tier1 Before Block Adj'!R7/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":26977.931},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!S7,ROUND('Tier1 Before Block Adj'!S7/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":18049.886999999999},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!T7,ROUND('Tier1 Before Block Adj'!T7/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":31118.331000000002},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!U7,ROUND('Tier1 Before Block Adj'!U7/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":21591.591},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!V7,ROUND('Tier1 Before Block Adj'!V7/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":36681.942999999999},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!W7,ROUND('Tier1 Before Block Adj'!W7/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":24300.316999999999},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!X7,ROUND('Tier1 Before Block Adj'!X7/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":34287.397999999994},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y7,ROUND('Tier1 Before Block Adj'!Y7/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":21685.923999999999},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z7,ROUND('Tier1 Before Block Adj'!Z7/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":25638.078999999998},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA7,ROUND('Tier1 Before Block Adj'!AA7/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":19430.580000000002},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB7,ROUND('Tier1 Before Block Adj'!AB7/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":24523.280999999999},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC7,ROUND('Tier1 Before Block Adj'!AC7/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":15473.323},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD7,ROUND('Tier1 Before Block Adj'!AD7/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":20485.18},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE7,ROUND('Tier1 Before Block Adj'!AE7/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":15200.954000000002},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF7,ROUND('Tier1 Before Block Adj'!AF7/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":24274.175999999999},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG7,ROUND('Tier1 Before Block Adj'!AG7/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":19569.878000000001},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH7,ROUND('Tier1 Before Block Adj'!AH7/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":24848.459000000003},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI7,ROUND('Tier1 Before Block Adj'!AI7/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":17844.368000000002},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ7,ROUND('Tier1 Before Block Adj'!AJ7/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":19028.868999999999},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK7,ROUND('Tier1 Before Block Adj'!AK7/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":12855.884},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL7,ROUND('Tier1 Before Block Adj'!AL7/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":19363.983999999997},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM7,ROUND('Tier1 Before Block Adj'!AM7/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":13861.922},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN7,ROUND('Tier1 Before Block Adj'!AN7/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":19989.086000000003},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO7,ROUND('Tier1 Before Block Adj'!AO7/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":12836.267},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP7,ROUND('Tier1 Before Block Adj'!AP7/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":26948.707000000002},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ7,ROUND('Tier1 Before Block Adj'!AQ7/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":17990.631000000001},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR7,ROUND('Tier1 Before Block Adj'!AR7/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":31146.434000000001},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS7,ROUND('Tier1 Before Block Adj'!AS7/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":21577.542999999998},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT7,ROUND('Tier1 Before Block Adj'!AT7/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":36736.540999999997},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU7,ROUND('Tier1 Before Block Adj'!AU7/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":24294.231},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV7,ROUND('Tier1 Before Block Adj'!AV7/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":34457.118999999999},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW7,ROUND('Tier1 Before Block Adj'!AW7/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":21500.715},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX7,ROUND('Tier1 Before Block Adj'!AX7/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":25448.048999999999},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY7,ROUND('Tier1 Before Block Adj'!AY7/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":19532.370999999999},{"$f":"IF(Init!S8=0,1,0)","v":1},0]
[null,10027,"Big Bend Elec Coop",{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!D8,ROUND('Tier1 Before Block Adj'!D8/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":21423.527999999998},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!E8,ROUND('Tier1 Before Block Adj'!E8/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":14259.616999999998},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!F8,ROUND('Tier1 Before Block Adj'!F8/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":13448.647999999999},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!G8,ROUND('Tier1 Before Block Adj'!G8/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":9813.6419999999998},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!H8,ROUND('Tier1 Before Block Adj'!H8/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":16481.234},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!I8,ROUND('Tier1 Before Block Adj'!I8/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":11912.494000000001},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!J8,ROUND('Tier1 Before Block Adj'!J8/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":16270.878000000001},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!K8,ROUND('Tier1 Before Block Adj'!K8/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":11847.981},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!L8,ROUND('Tier1 Before Block Adj'!L8/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":13767.378000000001},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!M8,ROUND('Tier1 Before Block Adj'!M8/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":9516.0669999999991},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!N8,ROUND('Tier1 Before Block Adj'!N8/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":12339.165000000001},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!O8,ROUND('Tier1 Before Block Adj'!O8/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":7981.5829999999996},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!P8,ROUND('Tier1 Before Block Adj'!P8/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":17700.111999999997},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q8,ROUND('Tier1 Before Block Adj'!Q8/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":11645.056},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!R8,ROUND('Tier1 Before Block Adj'!R8/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":35226.132000000005},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!S8,ROUND('Tier1 Before Block Adj'!S8/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":26451.758999999998},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!T8,ROUND('Tier1 Before Block Adj'!T8/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":47420.148000000001},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!U8,ROUND('Tier1 Before Block Adj'!U8/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":32550.313999999998},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!V8,ROUND('Tier1 Before Block Adj'!V8/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":46462.343000000001},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!W8,ROUND('Tier1 Before Block Adj'!W8/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":34908.584999999999},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!X8,ROUND('Tier1 Before Block Adj'!X8/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":41945.923999999999},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y8,ROUND('Tier1 Before Block Adj'!Y8/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":28257.483},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z8,ROUND('Tier1 Before Block Adj'!Z8/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":30352.06},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA8,ROUND('Tier1 Before Block Adj'!AA8/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":22649.106},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB8,ROUND('Tier1 Before Block Adj'!AB8/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":21283.514000000003},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC8,ROUND('Tier1 Before Block Adj'!AC8/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":14315.874},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD8,ROUND('Tier1 Before Block Adj'!AD8/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":13412.105},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE8,ROUND('Tier1 Before Block Adj'!AE8/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":9776.1319999999996},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF8,ROUND('Tier1 Before Block Adj'!AF8/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":16444.733},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG8,ROUND('Tier1 Before Block Adj'!AG8/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":11865.234},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH8,ROUND('Tier1 Before Block Adj'!AH8/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":16227.927},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI8,ROUND('Tier1 Before Block Adj'!AI8/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":11807.173000000001},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ8,ROUND('Tier1 Before Block Adj'!AJ8/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":13443.207},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK8,ROUND('Tier1 Before Block Adj'!AK8/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":9262.4869999999992},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL8,ROUND('Tier1 Before Block Adj'!AL8/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":12301.46},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM8,ROUND('Tier1 Before Block Adj'!AM8/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":7935.9520000000002},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN8,ROUND('Tier1 Before Block Adj'!AN8/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":17662.688999999998},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO8,ROUND('Tier1 Before Block Adj'!AO8/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":11608.85},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP8,ROUND('Tier1 Before Block Adj'!AP8/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":35181.845000000001},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ8,ROUND('Tier1 Before Block Adj'!AQ8/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":26412.288},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR8,ROUND('Tier1 Before Block Adj'!AR8/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":47387.441999999995},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS8,ROUND('Tier1 Before Block Adj'!AS8/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":32509.383000000002},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT8,ROUND('Tier1 Before Block Adj'!AT8/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":46418.072},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU8,ROUND('Tier1 Before Block Adj'!AU8/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":34869.091},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV8,ROUND('Tier1 Before Block Adj'!AV8/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":42002.587999999996},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW8,ROUND('Tier1 Before Block Adj'!AW8/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":28117.061999999998},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX8,ROUND('Tier1 Before Block Adj'!AX8/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":30219.579000000002},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY8,ROUND('Tier1 Before Block Adj'!AY8/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":22707.958000000002},{"$f":"IF(Init!S9=0,1,0)","v":1},0]
[null,10029,"Blachly Lane Elec Coop",{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!D9,ROUND('Tier1 Before Block Adj'!D9/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":8185.3520000000008},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!E9,ROUND('Tier1 Before Block Adj'!E9/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":4430.8960000000006},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!F9,ROUND('Tier1 Before Block Adj'!F9/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":7766.5229999999992},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!G9,ROUND('Tier1 Before Block Adj'!G9/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":4454.9980000000005},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!H9,ROUND('Tier1 Before Block Adj'!H9/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":9088.2870000000003},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!I9,ROUND('Tier1 Before Block Adj'!I9/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":5755.9650000000001},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!J9,ROUND('Tier1 Before Block Adj'!J9/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":10057.398000000001},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!K9,ROUND('Tier1 Before Block Adj'!K9/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":5693.6930000000002},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!L9,ROUND('Tier1 Before Block Adj'!L9/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":8955.9439999999995},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!M9,ROUND('Tier1 Before Block Adj'!M9/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":4888.6299999999992},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!N9,ROUND('Tier1 Before Block Adj'!N9/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":9159.3040000000001},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!O9,ROUND('Tier1 Before Block Adj'!O9/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":5198.2700000000004},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!P9,ROUND('Tier1 Before Block Adj'!P9/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":8498.6360000000004},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q9,ROUND('Tier1 Before Block Adj'!Q9/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":4390.0029999999997},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!R9,ROUND('Tier1 Before Block Adj'!R9/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":7381.35},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!S9,ROUND('Tier1 Before Block Adj'!S9/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":3954.2660000000001},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!T9,ROUND('Tier1 Before Block Adj'!T9/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":7425.7729999999992},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!U9,ROUND('Tier1 Before Block Adj'!U9/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":4052.2879999999996},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!V9,ROUND('Tier1 Before Block Adj'!V9/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":7686.6810000000005},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!W9,ROUND('Tier1 Before Block Adj'!W9/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":3976.2999999999997},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!X9,ROUND('Tier1 Before Block Adj'!X9/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":7983.5479999999989},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y9,ROUND('Tier1 Before Block Adj'!Y9/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":3988.9320000000002},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z9,ROUND('Tier1 Before Block Adj'!Z9/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":6965.6989999999996},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA9,ROUND('Tier1 Before Block Adj'!AA9/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":3961.9989999999998},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB9,ROUND('Tier1 Before Block Adj'!AB9/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":8410.2979999999989},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC9,ROUND('Tier1 Before Block Adj'!AC9/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":4209.67},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD9,ROUND('Tier1 Before Block Adj'!AD9/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":7768.5229999999992},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE9,ROUND('Tier1 Before Block Adj'!AE9/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":4456.6030000000001},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF9,ROUND('Tier1 Before Block Adj'!AF9/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":9090.2870000000003},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG9,ROUND('Tier1 Before Block Adj'!AG9/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":5757.6849999999995},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH9,ROUND('Tier1 Before Block Adj'!AH9/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":10059.478000000001},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI9,ROUND('Tier1 Before Block Adj'!AI9/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":5695.3329999999996},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ9,ROUND('Tier1 Before Block Adj'!AJ9/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":8624.1130000000012},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK9,ROUND('Tier1 Before Block Adj'!AK9/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":4764.1909999999998},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL9,ROUND('Tier1 Before Block Adj'!AL9/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":9161.384},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM9,ROUND('Tier1 Before Block Adj'!AM9/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":5199.9050000000007},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN9,ROUND('Tier1 Before Block Adj'!AN9/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":8500.7160000000003},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO9,ROUND('Tier1 Before Block Adj'!AO9/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":4391.5229999999992},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP9,ROUND('Tier1 Before Block Adj'!AP9/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":7383.43},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ9,ROUND('Tier1 Before Block Adj'!AQ9/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":3955.9059999999999},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR9,ROUND('Tier1 Before Block Adj'!AR9/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":7427.7729999999992},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS9,ROUND('Tier1 Before Block Adj'!AS9/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":4053.8879999999995},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT9,ROUND('Tier1 Before Block Adj'!AT9/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":7688.7610000000004},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU9,ROUND('Tier1 Before Block Adj'!AU9/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":3977.9399999999996},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV9,ROUND('Tier1 Before Block Adj'!AV9/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":7774.5640000000003},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW9,ROUND('Tier1 Before Block Adj'!AW9/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":4201.6359999999995},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX9,ROUND('Tier1 Before Block Adj'!AX9/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":7166.369999999999},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY9,ROUND('Tier1 Before Block Adj'!AY9/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":3764.9279999999994},{"$f":"IF(Init!S10=0,1,0)","v":1},0]
[null,10044,"Canby, City of",{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!D10,ROUND('Tier1 Before Block Adj'!D10/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":8924.0930000000008},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!E10,ROUND('Tier1 Before Block Adj'!E10/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":5063.7049999999999},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!F10,ROUND('Tier1 Before Block Adj'!F10/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":9710.2900000000009},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!G10,ROUND('Tier1 Before Block Adj'!G10/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":5801.2889999999998},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!H10,ROUND('Tier1 Before Block Adj'!H10/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":10868.324000000001},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!I10,ROUND('Tier1 Before Block Adj'!I10/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":7020.1359999999995},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!J10,ROUND('Tier1 Before Block Adj'!J10/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":11283.12},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!K10,ROUND('Tier1 Before Block Adj'!K10/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":6621.1270000000004},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!L10,ROUND('Tier1 Before Block Adj'!L10/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":9679.4950000000008},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!M10,ROUND('Tier1 Before Block Adj'!M10/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":5264.1819999999998},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!N10,ROUND('Tier1 Before Block Adj'!N10/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":9501.4470000000001},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!O10,ROUND('Tier1 Before Block Adj'!O10/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":5490.3530000000001},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!P10,ROUND('Tier1 Before Block Adj'!P10/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":8975.4320000000007},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q10,ROUND('Tier1 Before Block Adj'!Q10/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":4697.7960000000003},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!R10,ROUND('Tier1 Before Block Adj'!R10/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":8064.8469999999998},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!S10,ROUND('Tier1 Before Block Adj'!S10/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":4390.674},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!T10,ROUND('Tier1 Before Block Adj'!T10/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":8402.84},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!U10,ROUND('Tier1 Before Block Adj'!U10/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":4804.9210000000003},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!V10,ROUND('Tier1 Before Block Adj'!V10/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":9636.6129999999994},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!W10,ROUND('Tier1 Before Block Adj'!W10/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":5268.4139999999998},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!X10,ROUND('Tier1 Before Block Adj'!X10/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":10016.713},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y10,ROUND('Tier1 Before Block Adj'!Y10/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":5077.6359999999995},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z10,ROUND('Tier1 Before Block Adj'!Z10/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":7957.3390000000009},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA10,ROUND('Tier1 Before Block Adj'!AA10/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":4907.4799999999996},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB10,ROUND('Tier1 Before Block Adj'!AB10/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":9232.7089999999989},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC10,ROUND('Tier1 Before Block Adj'!AC10/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":4751.0210000000006},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD10,ROUND('Tier1 Before Block Adj'!AD10/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":9721.5959999999995},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE10,ROUND('Tier1 Before Block Adj'!AE10/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":5798.0999999999995},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF10,ROUND('Tier1 Before Block Adj'!AF10/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":10886.782999999999},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG10,ROUND('Tier1 Before Block Adj'!AG10/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":7021.674},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH10,ROUND('Tier1 Before Block Adj'!AH10/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":11302.18},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI10,ROUND('Tier1 Before Block Adj'!AI10/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":6622.1630000000005},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ10,ROUND('Tier1 Before Block Adj'!AJ10/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":9307.9979999999996},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK10,ROUND('Tier1 Before Block Adj'!AK10/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":5126.9310000000005},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL10,ROUND('Tier1 Before Block Adj'!AL10/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":9509.5300000000007},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM10,ROUND('Tier1 Before Block Adj'!AM10/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":5484.5159999999996},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN10,ROUND('Tier1 Before Block Adj'!AN10/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":8980.2669999999998},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO10,ROUND('Tier1 Before Block Adj'!AO10/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":4689.8690000000006},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP10,ROUND('Tier1 Before Block Adj'!AP10/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":8064.06},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ10,ROUND('Tier1 Before Block Adj'!AQ10/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":4377.9480000000003},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR10,ROUND('Tier1 Before Block Adj'!AR10/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":8406.0869999999995},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS10,ROUND('Tier1 Before Block Adj'!AS10/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":4795.7070000000003},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT10,ROUND('Tier1 Before Block Adj'!AT10/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":9645.5220000000008},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU10,ROUND('Tier1 Before Block Adj'!AU10/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":5261.1020000000008},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV10,ROUND('Tier1 Before Block Adj'!AV10/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":9697.8260000000009},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW10,ROUND('Tier1 Before Block Adj'!AW10/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":5399.2950000000001},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX10,ROUND('Tier1 Before Block Adj'!AX10/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":8248.68},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY10,ROUND('Tier1 Before Block Adj'!AY10/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":4608.0569999999998},{"$f":"IF(Init!S11=0,1,0)","v":1},0]
[null,10046,"Central Electric Coop",{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!D11,ROUND('Tier1 Before Block Adj'!D11/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":29785.058000000001},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!E11,ROUND('Tier1 Before Block Adj'!E11/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":16786.313000000002},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!F11,ROUND('Tier1 Before Block Adj'!F11/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":37599.809000000001},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!G11,ROUND('Tier1 Before Block Adj'!G11/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":25179.005000000001},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!H11,ROUND('Tier1 Before Block Adj'!H11/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":48609.288999999997},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!I11,ROUND('Tier1 Before Block Adj'!I11/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":32242.086000000003},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!J11,ROUND('Tier1 Before Block Adj'!J11/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":43655.543000000005},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!K11,ROUND('Tier1 Before Block Adj'!K11/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":29628.391},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!L11,ROUND('Tier1 Before Block Adj'!L11/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":38411.991999999998},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!M11,ROUND('Tier1 Before Block Adj'!M11/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":24434.196},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!N11,ROUND('Tier1 Before Block Adj'!N11/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":35069.265000000007},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!O11,ROUND('Tier1 Before Block Adj'!O11/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":21453.289000000001},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!P11,ROUND('Tier1 Before Block Adj'!P11/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":32291.471999999998},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q11,ROUND('Tier1 Before Block Adj'!Q11/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":19723.944000000003},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!R11,ROUND('Tier1 Before Block Adj'!R11/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":32677.066000000003},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!S11,ROUND('Tier1 Before Block Adj'!S11/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":21800.752},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!T11,ROUND('Tier1 Before Block Adj'!T11/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":34825.375},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!U11,ROUND('Tier1 Before Block Adj'!U11/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":20129.946000000004},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!V11,ROUND('Tier1 Before Block Adj'!V11/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":36814.812000000005},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!W11,ROUND('Tier1 Before Block Adj'!W11/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":23312.106},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!X11,ROUND('Tier1 Before Block Adj'!X11/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":37465.080999999998},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y11,ROUND('Tier1 Before Block Adj'!Y11/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":21384.235000000001},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z11,ROUND('Tier1 Before Block Adj'!Z11/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":31908.250000000004},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA11,ROUND('Tier1 Before Block Adj'!AA11/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":19907.118999999999},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB11,ROUND('Tier1 Before Block Adj'!AB11/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":29481.951000000001},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC11,ROUND('Tier1 Before Block Adj'!AC11/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":16966.056},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD11,ROUND('Tier1 Before Block Adj'!AD11/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":37596.157000000007},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE11,ROUND('Tier1 Before Block Adj'!AE11/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":25099.100999999999},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF11,ROUND('Tier1 Before Block Adj'!AF11/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":48606.638000000006},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG11,ROUND('Tier1 Before Block Adj'!AG11/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":32121.450999999997},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH11,ROUND('Tier1 Before Block Adj'!AH11/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":43622.685000000005},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI11,ROUND('Tier1 Before Block Adj'!AI11/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":29537.966},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ11,ROUND('Tier1 Before Block Adj'!AJ11/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":38016.390999999996},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK11,ROUND('Tier1 Before Block Adj'!AK11/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":24068.781999999999},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL11,ROUND('Tier1 Before Block Adj'!AL11/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":35058.349000000002},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM11,ROUND('Tier1 Before Block Adj'!AM11/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":21342.544000000002},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN11,ROUND('Tier1 Before Block Adj'!AN11/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":32284.380000000005},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO11,ROUND('Tier1 Before Block Adj'!AO11/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":19649.108},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP11,ROUND('Tier1 Before Block Adj'!AP11/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":32646.236000000004},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ11,ROUND('Tier1 Before Block Adj'!AQ11/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":21708.216},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR11,ROUND('Tier1 Before Block Adj'!AR11/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":34853.743000000002},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS11,ROUND('Tier1 Before Block Adj'!AS11/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":20019.681},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT11,ROUND('Tier1 Before Block Adj'!AT11/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":36796.618000000002},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU11,ROUND('Tier1 Before Block Adj'!AU11/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":23206.985999999997},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV11,ROUND('Tier1 Before Block Adj'!AV11/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":37753.880000000005},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW11,ROUND('Tier1 Before Block Adj'!AW11/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":20972.095000000001},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX11,ROUND('Tier1 Before Block Adj'!AX11/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":31634.505000000001},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY11,ROUND('Tier1 Before Block Adj'!AY11/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":20098.969999999998},{"$f":"IF(Init!S12=0,1,0)","v":1},0]
[null,10047,"Central Lincoln PUD",{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!D12,ROUND('Tier1 Before Block Adj'!D12/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":64719.917999999998},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!E12,ROUND('Tier1 Before Block Adj'!E12/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":45707.391000000003},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!F12,ROUND('Tier1 Before Block Adj'!F12/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":65735.945000000007},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!G12,ROUND('Tier1 Before Block Adj'!G12/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":47531.199000000001},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!H12,ROUND('Tier1 Before Block Adj'!H12/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":78370.773000000001},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!I12,ROUND('Tier1 Before Block Adj'!I12/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":60420.957000000002},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!J12,ROUND('Tier1 Before Block Adj'!J12/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":77098.75},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!K12,ROUND('Tier1 Before Block Adj'!K12/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":54749.745999999999},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!L12,ROUND('Tier1 Before Block Adj'!L12/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":67888.476999999999},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!M12,ROUND('Tier1 Before Block Adj'!M12/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":44988.495999999999},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!N12,ROUND('Tier1 Before Block Adj'!N12/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":70224.875},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!O12,ROUND('Tier1 Before Block Adj'!O12/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":49832.042999999998},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!P12,ROUND('Tier1 Before Block Adj'!P12/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":67300.508000000002},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q12,ROUND('Tier1 Before Block Adj'!Q12/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":44667.324000000001},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!R12,ROUND('Tier1 Before Block Adj'!R12/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":55949.582000000002},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!S12,ROUND('Tier1 Before Block Adj'!S12/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":39873.93},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!T12,ROUND('Tier1 Before Block Adj'!T12/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":54422.023000000001},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!U12,ROUND('Tier1 Before Block Adj'!U12/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":39560.012000000002},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!V12,ROUND('Tier1 Before Block Adj'!V12/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":57412.027000000002},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!W12,ROUND('Tier1 Before Block Adj'!W12/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":41052.5},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!X12,ROUND('Tier1 Before Block Adj'!X12/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":60763.917999999998},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y12,ROUND('Tier1 Before Block Adj'!Y12/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":39321.449000000001},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z12,ROUND('Tier1 Before Block Adj'!Z12/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":52503.93},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA12,ROUND('Tier1 Before Block Adj'!AA12/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":41782.171999999999},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB12,ROUND('Tier1 Before Block Adj'!AB12/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":67305.383000000002},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC12,ROUND('Tier1 Before Block Adj'!AC12/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":43323.714999999997},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD12,ROUND('Tier1 Before Block Adj'!AD12/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":65856.148000000001},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE12,ROUND('Tier1 Before Block Adj'!AE12/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":47618.112999999998},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF12,ROUND('Tier1 Before Block Adj'!AF12/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":78514.116999999998},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG12,ROUND('Tier1 Before Block Adj'!AG12/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":60531.461000000003},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH12,ROUND('Tier1 Before Block Adj'!AH12/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":77239.710999999996},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI12,ROUND('Tier1 Before Block Adj'!AI12/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":54849.843999999997},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ12,ROUND('Tier1 Before Block Adj'!AJ12/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":65304.309000000001},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK12,ROUND('Tier1 Before Block Adj'!AK12/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":43879.546999999999},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL12,ROUND('Tier1 Before Block Adj'!AL12/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":70353.258000000002},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM12,ROUND('Tier1 Before Block Adj'!AM12/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":49923.148000000001},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN12,ROUND('Tier1 Before Block Adj'!AN12/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":67423.539000000004},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO12,ROUND('Tier1 Before Block Adj'!AO12/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":44748.972999999998},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP12,ROUND('Tier1 Before Block Adj'!AP12/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":56051.898000000001},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ12,ROUND('Tier1 Before Block Adj'!AQ12/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":39946.847999999998},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR12,ROUND('Tier1 Before Block Adj'!AR12/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":54521.504000000001},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS12,ROUND('Tier1 Before Block Adj'!AS12/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":39632.324000000001},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT12,ROUND('Tier1 Before Block Adj'!AT12/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":57516.953000000001},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU12,ROUND('Tier1 Before Block Adj'!AU12/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":41127.527000000002},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV12,ROUND('Tier1 Before Block Adj'!AV12/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":58638.836000000003},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW12,ROUND('Tier1 Before Block Adj'!AW12/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":41629.461000000003},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX12,ROUND('Tier1 Before Block Adj'!AX12/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":54776.688000000002},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY12,ROUND('Tier1 Before Block Adj'!AY12/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":39681.762000000002},{"$f":"IF(Init!S13=0,1,0)","v":1},0]
[null,10055,"Albion, City of",{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!D13,ROUND('Tier1 Before Block Adj'!D13/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":150.50200000000001},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!E13,ROUND('Tier1 Before Block Adj'!E13/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":106.83799999999999},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!F13,ROUND('Tier1 Before Block Adj'!F13/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":164.839},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!G13,ROUND('Tier1 Before Block Adj'!G13/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":127.28100000000001},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!H13,ROUND('Tier1 Before Block Adj'!H13/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":248.21299999999999},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!I13,ROUND('Tier1 Before Block Adj'!I13/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":205.124},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!J13,ROUND('Tier1 Before Block Adj'!J13/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":245.887},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!K13,ROUND('Tier1 Before Block Adj'!K13/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":192.01400000000001},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!L13,ROUND('Tier1 Before Block Adj'!L13/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":203.208},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!M13,ROUND('Tier1 Before Block Adj'!M13/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":147.20599999999999},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!N13,ROUND('Tier1 Before Block Adj'!N13/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":176.637},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!O13,ROUND('Tier1 Before Block Adj'!O13/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":135.773},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!P13,ROUND('Tier1 Before Block Adj'!P13/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":150.476},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q13,ROUND('Tier1 Before Block Adj'!Q13/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":103.59},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!R13,ROUND('Tier1 Before Block Adj'!R13/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":123.08799999999999},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!S13,ROUND('Tier1 Before Block Adj'!S13/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":86.248999999999995},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!T13,ROUND('Tier1 Before Block Adj'!T13/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":119.083},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!U13,ROUND('Tier1 Before Block Adj'!U13/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":75.325000000000003},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!V13,ROUND('Tier1 Before Block Adj'!V13/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":139.703},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!W13,ROUND('Tier1 Before Block Adj'!W13/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":82.272000000000006},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!X13,ROUND('Tier1 Before Block Adj'!X13/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":134.98099999999999},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y13,ROUND('Tier1 Before Block Adj'!Y13/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":71.929000000000002},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z13,ROUND('Tier1 Before Block Adj'!Z13/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":109.488},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA13,ROUND('Tier1 Before Block Adj'!AA13/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":77.884},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB13,ROUND('Tier1 Before Block Adj'!AB13/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":156.239},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC13,ROUND('Tier1 Before Block Adj'!AC13/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":101.101},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD13,ROUND('Tier1 Before Block Adj'!AD13/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":164.839},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE13,ROUND('Tier1 Before Block Adj'!AE13/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":127.28100000000001},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF13,ROUND('Tier1 Before Block Adj'!AF13/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":248.21299999999999},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG13,ROUND('Tier1 Before Block Adj'!AG13/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":205.124},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH13,ROUND('Tier1 Before Block Adj'!AH13/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":245.887},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI13,ROUND('Tier1 Before Block Adj'!AI13/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":192.01400000000001},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ13,ROUND('Tier1 Before Block Adj'!AJ13/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":195.04900000000001},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK13,ROUND('Tier1 Before Block Adj'!AK13/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":143.28200000000001},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL13,ROUND('Tier1 Before Block Adj'!AL13/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":176.637},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM13,ROUND('Tier1 Before Block Adj'!AM13/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":135.773},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN13,ROUND('Tier1 Before Block Adj'!AN13/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":150.476},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO13,ROUND('Tier1 Before Block Adj'!AO13/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":103.59},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP13,ROUND('Tier1 Before Block Adj'!AP13/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":123.08799999999999},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ13,ROUND('Tier1 Before Block Adj'!AQ13/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":86.248999999999995},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR13,ROUND('Tier1 Before Block Adj'!AR13/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":119.083},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS13,ROUND('Tier1 Before Block Adj'!AS13/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":75.325000000000003},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT13,ROUND('Tier1 Before Block Adj'!AT13/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":139.703},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU13,ROUND('Tier1 Before Block Adj'!AU13/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":82.272000000000006},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV13,ROUND('Tier1 Before Block Adj'!AV13/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":130.36799999999999},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW13,ROUND('Tier1 Before Block Adj'!AW13/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":76.542000000000002},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX13,ROUND('Tier1 Before Block Adj'!AX13/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":113.804},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY13,ROUND('Tier1 Before Block Adj'!AY13/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":73.566999999999993},{"$f":"IF(Init!S14=0,1,0)","v":1},0]
[null,10057,"Ashland, City of",{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!D14,ROUND('Tier1 Before Block Adj'!D14/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":8395.66},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!E14,ROUND('Tier1 Before Block Adj'!E14/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":4840.2659999999996},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!F14,ROUND('Tier1 Before Block Adj'!F14/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":10066.481},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!G14,ROUND('Tier1 Before Block Adj'!G14/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":6108.3159999999998},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!H14,ROUND('Tier1 Before Block Adj'!H14/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":10704.428},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!I14,ROUND('Tier1 Before Block Adj'!I14/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":7116.16},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!J14,ROUND('Tier1 Before Block Adj'!J14/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":11321.298000000001},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!K14,ROUND('Tier1 Before Block Adj'!K14/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":6817.8540000000003},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!L14,ROUND('Tier1 Before Block Adj'!L14/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":9856.7170000000006},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!M14,ROUND('Tier1 Before Block Adj'!M14/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":5556.7730000000001},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!N14,ROUND('Tier1 Before Block Adj'!N14/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":9158.02},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!O14,ROUND('Tier1 Before Block Adj'!O14/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":5519.3680000000004},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!P14,ROUND('Tier1 Before Block Adj'!P14/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":8760.0560000000005},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q14,ROUND('Tier1 Before Block Adj'!Q14/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":4723.6059999999998},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!R14,ROUND('Tier1 Before Block Adj'!R14/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":7941.2520000000004},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!S14,ROUND('Tier1 Before Block Adj'!S14/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":4548.1130000000003},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!T14,ROUND('Tier1 Before Block Adj'!T14/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":7635.7039999999997},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!U14,ROUND('Tier1 Before Block Adj'!U14/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":4400.4690000000001},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!V14,ROUND('Tier1 Before Block Adj'!V14/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":9843.5300000000007},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!W14,ROUND('Tier1 Before Block Adj'!W14/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":5288.5630000000001},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!X14,ROUND('Tier1 Before Block Adj'!X14/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":10047.299999999999},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y14,ROUND('Tier1 Before Block Adj'!Y14/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":4955.2250000000004},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z14,ROUND('Tier1 Before Block Adj'!Z14/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":7318.04},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA14,ROUND('Tier1 Before Block Adj'!AA14/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":4585.2290000000003},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB14,ROUND('Tier1 Before Block Adj'!AB14/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":8710.1389999999992},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC14,ROUND('Tier1 Before Block Adj'!AC14/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":4525.7870000000003},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD14,ROUND('Tier1 Before Block Adj'!AD14/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":10066.481},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE14,ROUND('Tier1 Before Block Adj'!AE14/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":6108.3159999999998},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF14,ROUND('Tier1 Before Block Adj'!AF14/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":10704.428},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG14,ROUND('Tier1 Before Block Adj'!AG14/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":7116.16},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH14,ROUND('Tier1 Before Block Adj'!AH14/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":11321.298000000001},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI14,ROUND('Tier1 Before Block Adj'!AI14/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":6817.8540000000003},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ14,ROUND('Tier1 Before Block Adj'!AJ14/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":9469.6370000000006},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK14,ROUND('Tier1 Before Block Adj'!AK14/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":5422.63},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL14,ROUND('Tier1 Before Block Adj'!AL14/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":9158.02},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM14,ROUND('Tier1 Before Block Adj'!AM14/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":5519.3680000000004},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN14,ROUND('Tier1 Before Block Adj'!AN14/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":8760.0560000000005},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO14,ROUND('Tier1 Before Block Adj'!AO14/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":4723.6059999999998},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP14,ROUND('Tier1 Before Block Adj'!AP14/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":7941.2520000000004},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ14,ROUND('Tier1 Before Block Adj'!AQ14/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":4548.1130000000003},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR14,ROUND('Tier1 Before Block Adj'!AR14/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":7635.7039999999997},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS14,ROUND('Tier1 Before Block Adj'!AS14/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":4400.4690000000001},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT14,ROUND('Tier1 Before Block Adj'!AT14/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":9843.5300000000007},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU14,ROUND('Tier1 Before Block Adj'!AU14/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":5288.5630000000001},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV14,ROUND('Tier1 Before Block Adj'!AV14/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":9690.1020000000008},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW14,ROUND('Tier1 Before Block Adj'!AW14/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":5311.4229999999998},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX14,ROUND('Tier1 Before Block Adj'!AX14/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":7610.12},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY14,ROUND('Tier1 Before Block Adj'!AY14/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":4293.1480000000001},{"$f":"IF(Init!S15=0,1,0)","v":1},0]
[null,10059,"Bandon, City of",{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!D15,ROUND('Tier1 Before Block Adj'!D15/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":3253.4650000000001},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!E15,ROUND('Tier1 Before Block Adj'!E15/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":1950.085},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!F15,ROUND('Tier1 Before Block Adj'!F15/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":3543.9},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!G15,ROUND('Tier1 Before Block Adj'!G15/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":2280.1439999999998},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!H15,ROUND('Tier1 Before Block Adj'!H15/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":4214.415},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!I15,ROUND('Tier1 Before Block Adj'!I15/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":2969.4470000000001},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!J15,ROUND('Tier1 Before Block Adj'!J15/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":4540.8040000000001},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!K15,ROUND('Tier1 Before Block Adj'!K15/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":2939.826},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!L15,ROUND('Tier1 Before Block Adj'!L15/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":4238.6540000000005},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!M15,ROUND('Tier1 Before Block Adj'!M15/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":2523.5329999999999},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!N15,ROUND('Tier1 Before Block Adj'!N15/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":3789.386},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!O15,ROUND('Tier1 Before Block Adj'!O15/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":2448.8119999999999},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!P15,ROUND('Tier1 Before Block Adj'!P15/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":3578.7049999999999},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q15,ROUND('Tier1 Before Block Adj'!Q15/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":2136.085},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!R15,ROUND('Tier1 Before Block Adj'!R15/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":2964.529},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!S15,ROUND('Tier1 Before Block Adj'!S15/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":1859.194},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!T15,ROUND('Tier1 Before Block Adj'!T15/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":2712.1080000000002},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!U15,ROUND('Tier1 Before Block Adj'!U15/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":1710.385},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!V15,ROUND('Tier1 Before Block Adj'!V15/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":2749.2849999999999},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!W15,ROUND('Tier1 Before Block Adj'!W15/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":1670.136},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!X15,ROUND('Tier1 Before Block Adj'!X15/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":2851.2559999999999},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y15,ROUND('Tier1 Before Block Adj'!Y15/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":1547.2919999999999},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z15,ROUND('Tier1 Before Block Adj'!Z15/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":2584.1779999999999},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA15,ROUND('Tier1 Before Block Adj'!AA15/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":1740.9970000000001},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB15,ROUND('Tier1 Before Block Adj'!AB15/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":3380.8679999999999},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC15,ROUND('Tier1 Before Block Adj'!AC15/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":1822.683},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD15,ROUND('Tier1 Before Block Adj'!AD15/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":3543.9},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE15,ROUND('Tier1 Before Block Adj'!AE15/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":2280.1439999999998},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF15,ROUND('Tier1 Before Block Adj'!AF15/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":4214.415},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG15,ROUND('Tier1 Before Block Adj'!AG15/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":2969.4470000000001},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH15,ROUND('Tier1 Before Block Adj'!AH15/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":4540.8040000000001},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI15,ROUND('Tier1 Before Block Adj'!AI15/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":2939.826},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ15,ROUND('Tier1 Before Block Adj'!AJ15/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":4068.0819999999999},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK15,ROUND('Tier1 Before Block Adj'!AK15/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":2460.9259999999999},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL15,ROUND('Tier1 Before Block Adj'!AL15/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":3789.386},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM15,ROUND('Tier1 Before Block Adj'!AM15/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":2448.8119999999999},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN15,ROUND('Tier1 Before Block Adj'!AN15/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":3578.7049999999999},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO15,ROUND('Tier1 Before Block Adj'!AO15/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":2136.085},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP15,ROUND('Tier1 Before Block Adj'!AP15/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":2964.529},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ15,ROUND('Tier1 Before Block Adj'!AQ15/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":1859.194},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR15,ROUND('Tier1 Before Block Adj'!AR15/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":2712.1080000000002},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS15,ROUND('Tier1 Before Block Adj'!AS15/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":1710.385},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT15,ROUND('Tier1 Before Block Adj'!AT15/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":2749.2849999999999},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU15,ROUND('Tier1 Before Block Adj'!AU15/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":1670.136},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV15,ROUND('Tier1 Before Block Adj'!AV15/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":2743.5630000000001},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW15,ROUND('Tier1 Before Block Adj'!AW15/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":1654.9860000000001},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX15,ROUND('Tier1 Before Block Adj'!AX15/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":2693.605},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY15,ROUND('Tier1 Before Block Adj'!AY15/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":1631.57},{"$f":"IF(Init!S16=0,1,0)","v":1},0]
[null,10062,"Bonners Ferry, City of",{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!D17,ROUND('Tier1 Before Block Adj'!D17/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":2797.3700000000008},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!E17,ROUND('Tier1 Before Block Adj'!E17/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":1139.0529999999999},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!F17,ROUND('Tier1 Before Block Adj'!F17/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":3188.7350000000001},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!G17,ROUND('Tier1 Before Block Adj'!G17/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":1695.3720000000003},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!H17,ROUND('Tier1 Before Block Adj'!H17/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":4053.5630000000001},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!I17,ROUND('Tier1 Before Block Adj'!I17/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":2303.2340000000004},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!J17,ROUND('Tier1 Before Block Adj'!J17/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":3974.585},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!K17,ROUND('Tier1 Before Block Adj'!K17/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":2330.337},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!L17,ROUND('Tier1 Before Block Adj'!L17/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":3603.6349999999998},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!M17,ROUND('Tier1 Before Block Adj'!M17/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":1943.364},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!N17,ROUND('Tier1 Before Block Adj'!N17/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":3136.9120000000003},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!O17,ROUND('Tier1 Before Block Adj'!O17/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":1464.8850000000002},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!P17,ROUND('Tier1 Before Block Adj'!P17/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":2066.2889999999998},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q17,ROUND('Tier1 Before Block Adj'!Q17/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":809.55199999999968},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!R17,ROUND('Tier1 Before Block Adj'!R17/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":1091.6109999999999},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!S17,ROUND('Tier1 Before Block Adj'!S17/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":17.463000000000193},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!T17,ROUND('Tier1 Before Block Adj'!T17/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":1264.4390000000003},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!U17,ROUND('Tier1 Before Block Adj'!U17/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":-104.00199999999995},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!V17,ROUND('Tier1 Before Block Adj'!V17/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":1832.3220000000001},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!W17,ROUND('Tier1 Before Block Adj'!W17/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":496.11500000000024},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!X17,ROUND('Tier1 Before Block Adj'!X17/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":2741.7979999999998},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y17,ROUND('Tier1 Before Block Adj'!Y17/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":1033.5450000000001},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z17,ROUND('Tier1 Before Block Adj'!Z17/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":2543.4870000000001},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA17,ROUND('Tier1 Before Block Adj'!AA17/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":1055.683},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB17,ROUND('Tier1 Before Block Adj'!AB17/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":2753.056},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC17,ROUND('Tier1 Before Block Adj'!AC17/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":1191.7420000000002},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD17,ROUND('Tier1 Before Block Adj'!AD17/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":3193.7420000000002},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE17,ROUND('Tier1 Before Block Adj'!AE17/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":1692.0590000000002},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF17,ROUND('Tier1 Before Block Adj'!AF17/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":4048.9809999999998},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG17,ROUND('Tier1 Before Block Adj'!AG17/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":2292.6130000000003},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH17,ROUND('Tier1 Before Block Adj'!AH17/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":3971.817},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI17,ROUND('Tier1 Before Block Adj'!AI17/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":2323.0209999999997},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ17,ROUND('Tier1 Before Block Adj'!AJ17/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":3491.5430000000001},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK17,ROUND('Tier1 Before Block Adj'!AK17/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":1868.3140000000003},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL17,ROUND('Tier1 Before Block Adj'!AL17/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":3142.95},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM17,ROUND('Tier1 Before Block Adj'!AM17/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":1460.8340000000001},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN17,ROUND('Tier1 Before Block Adj'!AN17/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":2075.2920000000004},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO17,ROUND('Tier1 Before Block Adj'!AO17/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":808.53199999999993},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP17,ROUND('Tier1 Before Block Adj'!AP17/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":1103.4519999999998},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ17,ROUND('Tier1 Before Block Adj'!AQ17/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":16.360000000000127},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR17,ROUND('Tier1 Before Block Adj'!AR17/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":1280.0590000000002},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS17,ROUND('Tier1 Before Block Adj'!AS17/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":-105.83299999999986},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT17,ROUND('Tier1 Before Block Adj'!AT17/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":1845.489},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU17,ROUND('Tier1 Before Block Adj'!AU17/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":494.85500000000002},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV17,ROUND('Tier1 Before Block Adj'!AV17/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":2808.317},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW17,ROUND('Tier1 Before Block Adj'!AW17/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":979.54199999999992},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX17,ROUND('Tier1 Before Block Adj'!AX17/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":2509.1780000000003},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY17,ROUND('Tier1 Before Block Adj'!AY17/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":1102.4780000000001},{"$f":"IF(Init!S18=0,1,0)","v":1},0]
[null,10074,"Forest Grove, City of",{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!D26,ROUND('Tier1 Before Block Adj'!D26/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":11952.036},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!E26,ROUND('Tier1 Before Block Adj'!E26/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":6888.5179999999991},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!F26,ROUND('Tier1 Before Block Adj'!F26/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":11993.654},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!G26,ROUND('Tier1 Before Block Adj'!G26/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":7242.8829999999998},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!H26,ROUND('Tier1 Before Block Adj'!H26/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":14752.343999999999},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!I26,ROUND('Tier1 Before Block Adj'!I26/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":9892.9349999999995},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!J26,ROUND('Tier1 Before Block Adj'!J26/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":15419.577000000001},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!K26,ROUND('Tier1 Before Block Adj'!K26/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":9491.0800000000017},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!L26,ROUND('Tier1 Before Block Adj'!L26/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":13100.487000000001},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!M26,ROUND('Tier1 Before Block Adj'!M26/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":7442.137999999999},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!N26,ROUND('Tier1 Before Block Adj'!N26/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":13396.212},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!O26,ROUND('Tier1 Before Block Adj'!O26/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":8240.2059999999983},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!P26,ROUND('Tier1 Before Block Adj'!P26/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":12476.957999999999},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q26,ROUND('Tier1 Before Block Adj'!Q26/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":6944.3399999999992},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!R26,ROUND('Tier1 Before Block Adj'!R26/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":10379.411},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!S26,ROUND('Tier1 Before Block Adj'!S26/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":5741.0540000000001},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!T26,ROUND('Tier1 Before Block Adj'!T26/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":9922.0220000000008},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!U26,ROUND('Tier1 Before Block Adj'!U26/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":5596.4390000000003},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!V26,ROUND('Tier1 Before Block Adj'!V26/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":11371.954},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!W26,ROUND('Tier1 Before Block Adj'!W26/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":6180.3180000000002},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!X26,ROUND('Tier1 Before Block Adj'!X26/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":12152.388000000001},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y26,ROUND('Tier1 Before Block Adj'!Y26/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":6008.6469999999999},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z26,ROUND('Tier1 Before Block Adj'!Z26/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":10197.547999999999},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA26,ROUND('Tier1 Before Block Adj'!AA26/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":6322.2620000000006},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB26,ROUND('Tier1 Before Block Adj'!AB26/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":12349.652},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC26,ROUND('Tier1 Before Block Adj'!AC26/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":6440.2189999999991},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD26,ROUND('Tier1 Before Block Adj'!AD26/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":11968.289000000001},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE26,ROUND('Tier1 Before Block Adj'!AE26/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":7216.0630000000001},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF26,ROUND('Tier1 Before Block Adj'!AF26/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":14719.030999999999},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG26,ROUND('Tier1 Before Block Adj'!AG26/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":9858.3829999999998},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH26,ROUND('Tier1 Before Block Adj'!AH26/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":15382.175999999999},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI26,ROUND('Tier1 Before Block Adj'!AI26/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":9456.8329999999987},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ26,ROUND('Tier1 Before Block Adj'!AJ26/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":12969.005999999999},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK26,ROUND('Tier1 Before Block Adj'!AK26/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":7465.8140000000003},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL26,ROUND('Tier1 Before Block Adj'!AL26/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":13364.88},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM26,ROUND('Tier1 Before Block Adj'!AM26/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":8211.219000000001},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN26,ROUND('Tier1 Before Block Adj'!AN26/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":12458.78},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO26,ROUND('Tier1 Before Block Adj'!AO26/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":6918.8119999999999},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP26,ROUND('Tier1 Before Block Adj'!AP26/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":10372.369000000001},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ26,ROUND('Tier1 Before Block Adj'!AQ26/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":5713.4230000000007},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR26,ROUND('Tier1 Before Block Adj'!AR26/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":9923.1260000000002},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS26,ROUND('Tier1 Before Block Adj'!AS26/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":5571.0700000000006},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT26,ROUND('Tier1 Before Block Adj'!AT26/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":11355.718000000001},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU26,ROUND('Tier1 Before Block Adj'!AU26/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":6150.7760000000007},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV26,ROUND('Tier1 Before Block Adj'!AV26/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":11735.362999999999},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW26,ROUND('Tier1 Before Block Adj'!AW26/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":6385.02},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX26,ROUND('Tier1 Before Block Adj'!AX26/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":10571.995999999999},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY26,ROUND('Tier1 Before Block Adj'!AY26/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":5915.4920000000002},{"$f":"IF(Init!S27=0,1,0)","v":1},0]
[null,10087,"Port Angeles, City of",{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!D35,ROUND('Tier1 Before Block Adj'!D35/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":18272.525000000001},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!E35,ROUND('Tier1 Before Block Adj'!E35/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":12419.781000000001},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!F35,ROUND('Tier1 Before Block Adj'!F35/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":19897.471000000001},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!G35,ROUND('Tier1 Before Block Adj'!G35/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":14580.079},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!H35,ROUND('Tier1 Before Block Adj'!H35/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":23158.456999999999},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!I35,ROUND('Tier1 Before Block Adj'!I35/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":17965.526999999998},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!J35,ROUND('Tier1 Before Block Adj'!J35/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":24505.18},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!K35,ROUND('Tier1 Before Block Adj'!K35/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":17493.789000000001},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!L35,ROUND('Tier1 Before Block Adj'!L35/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":22359.692999999999},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!M35,ROUND('Tier1 Before Block Adj'!M35/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":15661.395},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!N35,ROUND('Tier1 Before Block Adj'!N35/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":21927.241999999998},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!O35,ROUND('Tier1 Before Block Adj'!O35/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":15410.02},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!P35,ROUND('Tier1 Before Block Adj'!P35/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":18405.835999999999},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q35,ROUND('Tier1 Before Block Adj'!Q35/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":12882.281000000001},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!R35,ROUND('Tier1 Before Block Adj'!R35/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":15697.766},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!S35,ROUND('Tier1 Before Block Adj'!S35/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":11483.982},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!T35,ROUND('Tier1 Before Block Adj'!T35/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":14981.239},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!U35,ROUND('Tier1 Before Block Adj'!U35/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":9883.7630000000008},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!V35,ROUND('Tier1 Before Block Adj'!V35/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":14271.288},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!W35,ROUND('Tier1 Before Block Adj'!W35/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":10596.433999999999},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!X35,ROUND('Tier1 Before Block Adj'!X35/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":15041.933999999999},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y35,ROUND('Tier1 Before Block Adj'!Y35/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":9798.9680000000008},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z35,ROUND('Tier1 Before Block Adj'!Z35/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":14223.450999999999},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA35,ROUND('Tier1 Before Block Adj'!AA35/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":10671.754000000001},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB35,ROUND('Tier1 Before Block Adj'!AB35/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":18272.525000000001},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC35,ROUND('Tier1 Before Block Adj'!AC35/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":12419.781000000001},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD35,ROUND('Tier1 Before Block Adj'!AD35/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":19897.471000000001},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE35,ROUND('Tier1 Before Block Adj'!AE35/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":14580.079},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF35,ROUND('Tier1 Before Block Adj'!AF35/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":23158.456999999999},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG35,ROUND('Tier1 Before Block Adj'!AG35/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":17965.526999999998},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH35,ROUND('Tier1 Before Block Adj'!AH35/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":24505.18},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI35,ROUND('Tier1 Before Block Adj'!AI35/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":17493.789000000001},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ35,ROUND('Tier1 Before Block Adj'!AJ35/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":21588.668000000001},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK35,ROUND('Tier1 Before Block Adj'!AK35/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":15121.348},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL35,ROUND('Tier1 Before Block Adj'!AL35/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":21927.241999999998},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM35,ROUND('Tier1 Before Block Adj'!AM35/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":15410.02},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN35,ROUND('Tier1 Before Block Adj'!AN35/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":18405.835999999999},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO35,ROUND('Tier1 Before Block Adj'!AO35/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":12882.281000000001},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP35,ROUND('Tier1 Before Block Adj'!AP35/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":15697.766},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ35,ROUND('Tier1 Before Block Adj'!AQ35/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":11483.982},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR35,ROUND('Tier1 Before Block Adj'!AR35/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":14981.239},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS35,ROUND('Tier1 Before Block Adj'!AS35/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":9883.7630000000008},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT35,ROUND('Tier1 Before Block Adj'!AT35/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":14271.288},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU35,ROUND('Tier1 Before Block Adj'!AU35/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":10596.433999999999},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV35,ROUND('Tier1 Before Block Adj'!AV35/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":15041.933999999999},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW35,ROUND('Tier1 Before Block Adj'!AW35/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":9798.9680000000008},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX35,ROUND('Tier1 Before Block Adj'!AX35/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":14223.450999999999},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY35,ROUND('Tier1 Before Block Adj'!AY35/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":10671.754000000001},{"$f":"IF(Init!S36=0,1,0)","v":1},0]
[null,10106,"Clearwater Power",{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!D44,ROUND('Tier1 Before Block Adj'!D44/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":9965.5560000000005},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!E44,ROUND('Tier1 Before Block Adj'!E44/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":5735.49},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!F44,ROUND('Tier1 Before Block Adj'!F44/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":11807.174000000001},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!G44,ROUND('Tier1 Before Block Adj'!G44/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":7816.6450000000004},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!H44,ROUND('Tier1 Before Block Adj'!H44/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":14502.971000000001},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!I44,ROUND('Tier1 Before Block Adj'!I44/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":9679.380000000001},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!J44,ROUND('Tier1 Before Block Adj'!J44/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":13470.001},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!K44,ROUND('Tier1 Before Block Adj'!K44/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":8897.9760000000006},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!L44,ROUND('Tier1 Before Block Adj'!L44/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":12434.494000000001},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!M44,ROUND('Tier1 Before Block Adj'!M44/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":7777.076},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!N44,ROUND('Tier1 Before Block Adj'!N44/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":11566.145},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!O44,ROUND('Tier1 Before Block Adj'!O44/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":7037.8140000000003},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!P44,ROUND('Tier1 Before Block Adj'!P44/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":10159.508},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q44,ROUND('Tier1 Before Block Adj'!Q44/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":5985.3789999999999},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!R44,ROUND('Tier1 Before Block Adj'!R44/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":8939.902},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!S44,ROUND('Tier1 Before Block Adj'!S44/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":5559.9110000000001},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!T44,ROUND('Tier1 Before Block Adj'!T44/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":8907.2970000000005},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!U44,ROUND('Tier1 Before Block Adj'!U44/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":4853.6100000000006},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!V44,ROUND('Tier1 Before Block Adj'!V44/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":9445.844000000001},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!W44,ROUND('Tier1 Before Block Adj'!W44/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":5453.4709999999995},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!X44,ROUND('Tier1 Before Block Adj'!X44/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":9738.5049999999992},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y44,ROUND('Tier1 Before Block Adj'!Y44/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":5124.1619999999994},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z44,ROUND('Tier1 Before Block Adj'!Z44/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":8588.6769999999997},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA44,ROUND('Tier1 Before Block Adj'!AA44/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":5170.8709999999992},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB44,ROUND('Tier1 Before Block Adj'!AB44/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":9968.244999999999},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC44,ROUND('Tier1 Before Block Adj'!AC44/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":5734.4740000000002},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD44,ROUND('Tier1 Before Block Adj'!AD44/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":11813.111000000001},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE44,ROUND('Tier1 Before Block Adj'!AE44/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":7814.768},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF44,ROUND('Tier1 Before Block Adj'!AF44/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":14508.756000000001},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG44,ROUND('Tier1 Before Block Adj'!AG44/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":9675.268},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH44,ROUND('Tier1 Before Block Adj'!AH44/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":13474.314},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI44,ROUND('Tier1 Before Block Adj'!AI44/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":8895.3209999999999},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ44,ROUND('Tier1 Before Block Adj'!AJ44/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":12073.543},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK44,ROUND('Tier1 Before Block Adj'!AK44/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":7545.8470000000007},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL44,ROUND('Tier1 Before Block Adj'!AL44/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":11571.987000000001},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM44,ROUND('Tier1 Before Block Adj'!AM44/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":7033.7350000000006},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN44,ROUND('Tier1 Before Block Adj'!AN44/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":10165.951000000001},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO44,ROUND('Tier1 Before Block Adj'!AO44/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":5983.0940000000001},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP44,ROUND('Tier1 Before Block Adj'!AP44/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":8945.3390000000018},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ44,ROUND('Tier1 Before Block Adj'!AQ44/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":5556.1459999999997},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR44,ROUND('Tier1 Before Block Adj'!AR44/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":8916.8150000000005},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS44,ROUND('Tier1 Before Block Adj'!AS44/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":4848.2749999999996},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT44,ROUND('Tier1 Before Block Adj'!AT44/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":9452.6590000000015},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU44,ROUND('Tier1 Before Block Adj'!AU44/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":5448.3429999999998},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV44,ROUND('Tier1 Before Block Adj'!AV44/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":9749.5120000000006},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW44,ROUND('Tier1 Before Block Adj'!AW44/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":5114.8429999999998},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX44,ROUND('Tier1 Before Block Adj'!AX44/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":8593.848},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY44,ROUND('Tier1 Before Block Adj'!AY44/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":5169.8689999999997},{"$f":"IF(Init!S45=0,1,0)","v":1},0]
[null,10136,"Douglas Electric Cooperative",{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!D53,ROUND('Tier1 Before Block Adj'!D53/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":7340.3810000000003},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!E53,ROUND('Tier1 Before Block Adj'!E53/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":4597.4089999999997},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!F53,ROUND('Tier1 Before Block Adj'!F53/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":8390.8269999999993},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!G53,ROUND('Tier1 Before Block Adj'!G53/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":5522.9809999999998},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!H53,ROUND('Tier1 Before Block Adj'!H53/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":11153.635},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!I53,ROUND('Tier1 Before Block Adj'!I53/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":7941.98},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!J53,ROUND('Tier1 Before Block Adj'!J53/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":11121.79},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!K53,ROUND('Tier1 Before Block Adj'!K53/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":7301.6469999999999},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!L53,ROUND('Tier1 Before Block Adj'!L53/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":9141.366},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!M53,ROUND('Tier1 Before Block Adj'!M53/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":5708.8689999999997},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!N53,ROUND('Tier1 Before Block Adj'!N53/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":8823.232},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!O53,ROUND('Tier1 Before Block Adj'!O53/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":5850.35},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!P53,ROUND('Tier1 Before Block Adj'!P53/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":8057.1589999999997},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q53,ROUND('Tier1 Before Block Adj'!Q53/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":4781.7129999999997},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!R53,ROUND('Tier1 Before Block Adj'!R53/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":6833.1450000000004},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!S53,ROUND('Tier1 Before Block Adj'!S53/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":4180.0709999999999},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!T53,ROUND('Tier1 Before Block Adj'!T53/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":6541.1719999999996},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!U53,ROUND('Tier1 Before Block Adj'!U53/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":3998.8359999999998},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!V53,ROUND('Tier1 Before Block Adj'!V53/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":7603.3890000000001},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!W53,ROUND('Tier1 Before Block Adj'!W53/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":4354.8990000000003},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!X53,ROUND('Tier1 Before Block Adj'!X53/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":7886.4089999999997},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y53,ROUND('Tier1 Before Block Adj'!Y53/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":4009.7930000000001},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z53,ROUND('Tier1 Before Block Adj'!Z53/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":6224.8440000000001},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA53,ROUND('Tier1 Before Block Adj'!AA53/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":4221.4579999999996},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB53,ROUND('Tier1 Before Block Adj'!AB53/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":7661.75},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC53,ROUND('Tier1 Before Block Adj'!AC53/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":4305.8890000000001},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD53,ROUND('Tier1 Before Block Adj'!AD53/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":8411.8040000000001},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE53,ROUND('Tier1 Before Block Adj'!AE53/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":5536.7879999999996},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF53,ROUND('Tier1 Before Block Adj'!AF53/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":11181.512000000001},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG53,ROUND('Tier1 Before Block Adj'!AG53/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":7961.83},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH53,ROUND('Tier1 Before Block Adj'!AH53/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":11149.591},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI53,ROUND('Tier1 Before Block Adj'!AI53/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":7319.8990000000003},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ53,ROUND('Tier1 Before Block Adj'!AJ53/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":8792.6380000000008},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK53,ROUND('Tier1 Before Block Adj'!AK53/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":5581.3710000000001},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL53,ROUND('Tier1 Before Block Adj'!AL53/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":8845.2880000000005},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM53,ROUND('Tier1 Before Block Adj'!AM53/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":5864.9740000000002},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN53,ROUND('Tier1 Before Block Adj'!AN53/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":8077.3029999999999},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO53,ROUND('Tier1 Before Block Adj'!AO53/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":4793.6670000000004},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP53,ROUND('Tier1 Before Block Adj'!AP53/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":6850.2259999999997},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ53,ROUND('Tier1 Before Block Adj'!AQ53/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":4190.5200000000004},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR53,ROUND('Tier1 Before Block Adj'!AR53/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":6557.5259999999998},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS53,ROUND('Tier1 Before Block Adj'!AS53/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":4008.8339999999998},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT53,ROUND('Tier1 Before Block Adj'!AT53/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":7622.3950000000004},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU53,ROUND('Tier1 Before Block Adj'!AU53/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":4365.7839999999997},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV53,ROUND('Tier1 Before Block Adj'!AV53/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":7604.1670000000004},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW53,ROUND('Tier1 Before Block Adj'!AW53/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":4321.7749999999996},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX53,ROUND('Tier1 Before Block Adj'!AX53/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":6514.3990000000003},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY53,ROUND('Tier1 Before Block Adj'!AY53/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":3958.0160000000001},{"$f":"IF(Init!S54=0,1,0)","v":1},0]
[null,10174,"Farmers Elec Coop",{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!D62,ROUND('Tier1 Before Block Adj'!D62/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":177.55699999999999},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!E62,ROUND('Tier1 Before Block Adj'!E62/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":133.68700000000001},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!F62,ROUND('Tier1 Before Block Adj'!F62/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":200.50299999999999},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!G62,ROUND('Tier1 Before Block Adj'!G62/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":154.64699999999999},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!H62,ROUND('Tier1 Before Block Adj'!H62/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":288.34100000000001},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!I62,ROUND('Tier1 Before Block Adj'!I62/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":242.571},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!J62,ROUND('Tier1 Before Block Adj'!J62/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":298.76299999999998},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!K62,ROUND('Tier1 Before Block Adj'!K62/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":234.62299999999999},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!L62,ROUND('Tier1 Before Block Adj'!L62/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":246.041},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!M62,ROUND('Tier1 Before Block Adj'!M62/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":180.61},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!N62,ROUND('Tier1 Before Block Adj'!N62/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":208.82},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!O62,ROUND('Tier1 Before Block Adj'!O62/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":166.50899999999999},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!P62,ROUND('Tier1 Before Block Adj'!P62/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":181.1},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q62,ROUND('Tier1 Before Block Adj'!Q62/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":128.846},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!R62,ROUND('Tier1 Before Block Adj'!R62/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":167.267},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!S62,ROUND('Tier1 Before Block Adj'!S62/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":117.84699999999999},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!T62,ROUND('Tier1 Before Block Adj'!T62/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":183.511},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!U62,ROUND('Tier1 Before Block Adj'!U62/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":123.26300000000001},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!V62,ROUND('Tier1 Before Block Adj'!V62/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":202.691},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!W62,ROUND('Tier1 Before Block Adj'!W62/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":128.53399999999999},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!X62,ROUND('Tier1 Before Block Adj'!X62/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":193.238},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y62,ROUND('Tier1 Before Block Adj'!Y62/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":110.09399999999999},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z62,ROUND('Tier1 Before Block Adj'!Z62/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":149.023},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA62,ROUND('Tier1 Before Block Adj'!AA62/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":112.026},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB62,ROUND('Tier1 Before Block Adj'!AB62/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":184.584},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC62,ROUND('Tier1 Before Block Adj'!AC62/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":126.66},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD62,ROUND('Tier1 Before Block Adj'!AD62/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":200.50299999999999},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE62,ROUND('Tier1 Before Block Adj'!AE62/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":154.64699999999999},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF62,ROUND('Tier1 Before Block Adj'!AF62/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":288.34100000000001},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG62,ROUND('Tier1 Before Block Adj'!AG62/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":242.571},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH62,ROUND('Tier1 Before Block Adj'!AH62/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":298.76299999999998},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI62,ROUND('Tier1 Before Block Adj'!AI62/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":234.62299999999999},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ62,ROUND('Tier1 Before Block Adj'!AJ62/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":236.44499999999999},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK62,ROUND('Tier1 Before Block Adj'!AK62/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":175.49299999999999},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL62,ROUND('Tier1 Before Block Adj'!AL62/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":208.82},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM62,ROUND('Tier1 Before Block Adj'!AM62/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":166.50899999999999},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN62,ROUND('Tier1 Before Block Adj'!AN62/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":181.1},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO62,ROUND('Tier1 Before Block Adj'!AO62/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":128.846},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP62,ROUND('Tier1 Before Block Adj'!AP62/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":167.267},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ62,ROUND('Tier1 Before Block Adj'!AQ62/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":117.84699999999999},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR62,ROUND('Tier1 Before Block Adj'!AR62/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":183.511},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS62,ROUND('Tier1 Before Block Adj'!AS62/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":123.26300000000001},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT62,ROUND('Tier1 Before Block Adj'!AT62/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":202.691},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU62,ROUND('Tier1 Before Block Adj'!AU62/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":128.53399999999999},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV62,ROUND('Tier1 Before Block Adj'!AV62/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":186.38900000000001},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW62,ROUND('Tier1 Before Block Adj'!AW62/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":116.943},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX62,ROUND('Tier1 Before Block Adj'!AX62/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":155.114},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY62,ROUND('Tier1 Before Block Adj'!AY62/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":105.93600000000001},{"$f":"IF(Init!S63=0,1,0)","v":1},0]
[null,10203,"Idaho County L & P",{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!D71,ROUND('Tier1 Before Block Adj'!D71/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":2623.183},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!E71,ROUND('Tier1 Before Block Adj'!E71/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":1536.1410000000001},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!F71,ROUND('Tier1 Before Block Adj'!F71/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":3254.96},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!G71,ROUND('Tier1 Before Block Adj'!G71/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":2252.9850000000001},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!H71,ROUND('Tier1 Before Block Adj'!H71/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":3930.1469999999999},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!I71,ROUND('Tier1 Before Block Adj'!I71/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":2791.3180000000002},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!J71,ROUND('Tier1 Before Block Adj'!J71/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":3785.4720000000002},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!K71,ROUND('Tier1 Before Block Adj'!K71/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":2711.0610000000001},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!L71,ROUND('Tier1 Before Block Adj'!L71/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":3283.1930000000002},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!M71,ROUND('Tier1 Before Block Adj'!M71/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":2155.8490000000002},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!N71,ROUND('Tier1 Before Block Adj'!N71/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":3120.5709999999999},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!O71,ROUND('Tier1 Before Block Adj'!O71/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":1982.6010000000001},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!P71,ROUND('Tier1 Before Block Adj'!P71/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":2628.02},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q71,ROUND('Tier1 Before Block Adj'!Q71/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":1651.5350000000001},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!R71,ROUND('Tier1 Before Block Adj'!R71/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":2310.0219999999999},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!S71,ROUND('Tier1 Before Block Adj'!S71/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":1493.7850000000001},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!T71,ROUND('Tier1 Before Block Adj'!T71/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":2344.2959999999998},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!U71,ROUND('Tier1 Before Block Adj'!U71/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":1322.268},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!V71,ROUND('Tier1 Before Block Adj'!V71/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":2718.549},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!W71,ROUND('Tier1 Before Block Adj'!W71/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":1613.249},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!X71,ROUND('Tier1 Before Block Adj'!X71/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":2723.3870000000002},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y71,ROUND('Tier1 Before Block Adj'!Y71/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":1417.175},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z71,ROUND('Tier1 Before Block Adj'!Z71/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":2155.741},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA71,ROUND('Tier1 Before Block Adj'!AA71/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":1377.079},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB71,ROUND('Tier1 Before Block Adj'!AB71/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":2634.1309999999999},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC71,ROUND('Tier1 Before Block Adj'!AC71/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":1542.5519999999999},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD71,ROUND('Tier1 Before Block Adj'!AD71/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":3268.5219999999999},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE71,ROUND('Tier1 Before Block Adj'!AE71/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":2262.3719999999998},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF71,ROUND('Tier1 Before Block Adj'!AF71/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":3946.4760000000001},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG71,ROUND('Tier1 Before Block Adj'!AG71/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":2802.915},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH71,ROUND('Tier1 Before Block Adj'!AH71/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":3801.2159999999999},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI71,ROUND('Tier1 Before Block Adj'!AI71/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":2722.3359999999998},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ71,ROUND('Tier1 Before Block Adj'!AJ71/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":3296.8470000000002},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK71,ROUND('Tier1 Before Block Adj'!AK71/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":2164.8150000000001},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL71,ROUND('Tier1 Before Block Adj'!AL71/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":3133.5929999999998},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM71,ROUND('Tier1 Before Block Adj'!AM71/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":1990.874},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN71,ROUND('Tier1 Before Block Adj'!AN71/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":2638.9870000000001},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO71,ROUND('Tier1 Before Block Adj'!AO71/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":1658.4280000000001},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP71,ROUND('Tier1 Before Block Adj'!AP71/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":2319.9929999999999},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ71,ROUND('Tier1 Before Block Adj'!AQ71/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":1500.232},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR71,ROUND('Tier1 Before Block Adj'!AR71/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":2354.5839999999998},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS71,ROUND('Tier1 Before Block Adj'!AS71/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":1328.0709999999999},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT71,ROUND('Tier1 Before Block Adj'!AT71/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":2730.3919999999998},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU71,ROUND('Tier1 Before Block Adj'!AU71/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":1620.278},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV71,ROUND('Tier1 Before Block Adj'!AV71/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":2735.067},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW71,ROUND('Tier1 Before Block Adj'!AW71/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":1423.2539999999999},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX71,ROUND('Tier1 Before Block Adj'!AX71/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":2164.7779999999998},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY71,ROUND('Tier1 Before Block Adj'!AY71/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":1382.8510000000001},{"$f":"IF(Init!S72=0,1,0)","v":1},0]
[null,10204,"Idaho Falls Power",{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!D72,ROUND('Tier1 Before Block Adj'!D72/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":8818.7891151149088},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!E72,ROUND('Tier1 Before Block Adj'!E72/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":6953.27603307137},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!F72,ROUND('Tier1 Before Block Adj'!F72/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":10050.796848190041},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!G72,ROUND('Tier1 Before Block Adj'!G72/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":8065.7644706725396},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!H72,ROUND('Tier1 Before Block Adj'!H72/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":12031.871843646881},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!I72,ROUND('Tier1 Before Block Adj'!I72/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":10347.409785536316},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!J72,ROUND('Tier1 Before Block Adj'!J72/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":12870.665195032527},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!K72,ROUND('Tier1 Before Block Adj'!K72/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":10148.024480698723},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!L72,ROUND('Tier1 Before Block Adj'!L72/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":10901.784701682},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!M72,ROUND('Tier1 Before Block Adj'!M72/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":8067.3206792446799},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!N72,ROUND('Tier1 Before Block Adj'!N72/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":9904.6572594044192},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!O72,ROUND('Tier1 Before Block Adj'!O72/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":7785.6320284260701},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!P72,ROUND('Tier1 Before Block Adj'!P72/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":8866.4582454668489},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q72,ROUND('Tier1 Before Block Adj'!Q72/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":6479.3348716873115},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!R72,ROUND('Tier1 Before Block Adj'!R72/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":9414.653244514544},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!S72,ROUND('Tier1 Before Block Adj'!S72/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":7423.0919812518514},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!T72,ROUND('Tier1 Before Block Adj'!T72/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":8762.2584156590401},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!U72,ROUND('Tier1 Before Block Adj'!U72/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":7009.8067325272323},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!V72,ROUND('Tier1 Before Block Adj'!V72/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":9891.3445480342689},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!W72,ROUND('Tier1 Before Block Adj'!W72/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":7798.9447397962504},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!X72,ROUND('Tier1 Before Block Adj'!X72/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":10024.268084592653},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y72,ROUND('Tier1 Before Block Adj'!Y72/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":7239.7491722058048},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z72,ROUND('Tier1 Before Block Adj'!Z72/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":7616.0602877728124},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA72,ROUND('Tier1 Before Block Adj'!AA72/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":6664.0527518012113},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB72,ROUND('Tier1 Before Block Adj'!AB72/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":9373.4173436417277},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC72,ROUND('Tier1 Before Block Adj'!AC72/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":6769.6903037412476},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD72,ROUND('Tier1 Before Block Adj'!AD72/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":10287.244817839761},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE72,ROUND('Tier1 Before Block Adj'!AE72/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":8255.5139663164082},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF72,ROUND('Tier1 Before Block Adj'!AF72/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":12314.92518871848},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG72,ROUND('Tier1 Before Block Adj'!AG72/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":10590.835662297894},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH72,ROUND('Tier1 Before Block Adj'!AH72/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":13173.451401874858},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI72,ROUND('Tier1 Before Block Adj'!AI72/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":10386.759759170562},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ72,ROUND('Tier1 Before Block Adj'!AJ72/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":11094.490970016115},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK72,ROUND('Tier1 Before Block Adj'!AK72/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":8320.8682275120864},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL72,ROUND('Tier1 Before Block Adj'!AL72/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":10137.66725198864},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM72,ROUND('Tier1 Before Block Adj'!AM72/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":7968.7913254814548},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN72,ROUND('Tier1 Before Block Adj'!AN72/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":9075.0442990693409},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO72,ROUND('Tier1 Before Block Adj'!AO72/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":6631.7631416275945},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP72,ROUND('Tier1 Before Block Adj'!AP72/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":9636.1357476677276},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ72,ROUND('Tier1 Before Block Adj'!AQ72/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":7597.7224164303243},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR72,ROUND('Tier1 Before Block Adj'!AR72/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":8968.3931374349995},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS72,ROUND('Tier1 Before Block Adj'!AS72/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":7174.7145099479994},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT72,ROUND('Tier1 Before Block Adj'!AT72/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":10124.04135514458},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU72,ROUND('Tier1 Before Block Adj'!AU72/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":7982.4172223255337},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV72,ROUND('Tier1 Before Block Adj'!AV72/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":9880.0885514061538},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW72,ROUND('Tier1 Before Block Adj'!AW72/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":7790.0698193779281},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX72,ROUND('Tier1 Before Block Adj'!AX72/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":8120.0316244343994},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY72,ROUND('Tier1 Before Block Adj'!AY72/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":6496.0252995475194},{"$f":"IF(Init!S73=0,1,0)","v":0},1]
[null,10242,"Lost River Elec Coop",{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!D81,ROUND('Tier1 Before Block Adj'!D81/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":2138.7829999999999},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!E81,ROUND('Tier1 Before Block Adj'!E81/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":1437.7860000000001},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!F81,ROUND('Tier1 Before Block Adj'!F81/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":2188.2289999999998},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!G81,ROUND('Tier1 Before Block Adj'!G81/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":1736.99},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!H81,ROUND('Tier1 Before Block Adj'!H81/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":2867.8069999999998},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!I81,ROUND('Tier1 Before Block Adj'!I81/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":2274.1030000000001},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!J81,ROUND('Tier1 Before Block Adj'!J81/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":2865.3470000000002},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!K81,ROUND('Tier1 Before Block Adj'!K81/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":2306.7919999999999},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!L81,ROUND('Tier1 Before Block Adj'!L81/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":2478.3409999999999},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!M81,ROUND('Tier1 Before Block Adj'!M81/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":1906.82},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!N81,ROUND('Tier1 Before Block Adj'!N81/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":2204.7539999999999},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!O81,ROUND('Tier1 Before Block Adj'!O81/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":1658.4010000000001},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!P81,ROUND('Tier1 Before Block Adj'!P81/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":2098.9349999999999},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q81,ROUND('Tier1 Before Block Adj'!Q81/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":1479.002},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!R81,ROUND('Tier1 Before Block Adj'!R81/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":5154.8500000000004},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!S81,ROUND('Tier1 Before Block Adj'!S81/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":3993.4450000000002},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!T81,ROUND('Tier1 Before Block Adj'!T81/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":7522},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!U81,ROUND('Tier1 Before Block Adj'!U81/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":5344.759},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!V81,ROUND('Tier1 Before Block Adj'!V81/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":9029.9770000000008},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!W81,ROUND('Tier1 Before Block Adj'!W81/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":7094.17},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!X81,ROUND('Tier1 Before Block Adj'!X81/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":7720.1670000000004},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y81,ROUND('Tier1 Before Block Adj'!Y81/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":5521.0169999999998},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z81,ROUND('Tier1 Before Block Adj'!Z81/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":4382.9719999999998},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA81,ROUND('Tier1 Before Block Adj'!AA81/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":3438.2620000000002},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB81,ROUND('Tier1 Before Block Adj'!AB81/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":2146.3029999999999},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC81,ROUND('Tier1 Before Block Adj'!AC81/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":1442.8409999999999},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD81,ROUND('Tier1 Before Block Adj'!AD81/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":2195.223},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE81,ROUND('Tier1 Before Block Adj'!AE81/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":1742.5419999999999},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF81,ROUND('Tier1 Before Block Adj'!AF81/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":2874.788},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG81,ROUND('Tier1 Before Block Adj'!AG81/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":2279.6390000000001},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH81,ROUND('Tier1 Before Block Adj'!AH81/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":2872.2640000000001},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI81,ROUND('Tier1 Before Block Adj'!AI81/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":2312.3620000000001},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ81,ROUND('Tier1 Before Block Adj'!AJ81/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":2433.578},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK81,ROUND('Tier1 Before Block Adj'!AK81/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":1872.38},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL81,ROUND('Tier1 Before Block Adj'!AL81/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":2211.8470000000002},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM81,ROUND('Tier1 Before Block Adj'!AM81/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":1663.7370000000001},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN81,ROUND('Tier1 Before Block Adj'!AN81/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":2106.2089999999998},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO81,ROUND('Tier1 Before Block Adj'!AO81/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":1484.1279999999999},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP81,ROUND('Tier1 Before Block Adj'!AP81/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":5200.8999999999996},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ81,ROUND('Tier1 Before Block Adj'!AQ81/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":4029.1419999999998},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR81,ROUND('Tier1 Before Block Adj'!AR81/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":7569.6809999999996},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS81,ROUND('Tier1 Before Block Adj'!AS81/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":5378.6350000000002},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT81,ROUND('Tier1 Before Block Adj'!AT81/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":9075.5310000000009},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU81,ROUND('Tier1 Before Block Adj'!AU81/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":7129.9840000000004},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV81,ROUND('Tier1 Before Block Adj'!AV81/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":7767.442},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW81,ROUND('Tier1 Before Block Adj'!AW81/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":5554.9210000000003},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX81,ROUND('Tier1 Before Block Adj'!AX81/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":4428.4030000000002},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY81,ROUND('Tier1 Before Block Adj'!AY81/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":3473.8240000000001},{"$f":"IF(Init!S82=0,1,0)","v":1},0]
[null,10278,"Northern Lights",{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!D90,ROUND('Tier1 Before Block Adj'!D90/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":14549.350000000002},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!E90,ROUND('Tier1 Before Block Adj'!E90/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":8124.5130000000008},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!F90,ROUND('Tier1 Before Block Adj'!F90/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":18904.888999999999},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!G90,ROUND('Tier1 Before Block Adj'!G90/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":12104.721000000001},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!H90,ROUND('Tier1 Before Block Adj'!H90/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":23397.436000000002},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!I90,ROUND('Tier1 Before Block Adj'!I90/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":15250.881999999998},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!J90,ROUND('Tier1 Before Block Adj'!J90/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":22545.046000000002},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!K90,ROUND('Tier1 Before Block Adj'!K90/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":14873.629000000001},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!L90,ROUND('Tier1 Before Block Adj'!L90/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":20032.053},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!M90,ROUND('Tier1 Before Block Adj'!M90/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":12477.894},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!N90,ROUND('Tier1 Before Block Adj'!N90/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":18514.962},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!O90,ROUND('Tier1 Before Block Adj'!O90/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":11110.141},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!P90,ROUND('Tier1 Before Block Adj'!P90/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":14824.280000000002},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q90,ROUND('Tier1 Before Block Adj'!Q90/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":8547.9839999999986},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!R90,ROUND('Tier1 Before Block Adj'!R90/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":10951.156000000001},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!S90,ROUND('Tier1 Before Block Adj'!S90/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":6498.23},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!T90,ROUND('Tier1 Before Block Adj'!T90/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":11799.093000000001},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!U90,ROUND('Tier1 Before Block Adj'!U90/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":5931.232},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!V90,ROUND('Tier1 Before Block Adj'!V90/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":13431.407000000001},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!W90,ROUND('Tier1 Before Block Adj'!W90/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":7765.4790000000012},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!X90,ROUND('Tier1 Before Block Adj'!X90/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":13995.357},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y90,ROUND('Tier1 Before Block Adj'!Y90/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":7240.3439999999991},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z90,ROUND('Tier1 Before Block Adj'!Z90/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":13253.240000000002},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA90,ROUND('Tier1 Before Block Adj'!AA90/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":7760.3589999999995},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB90,ROUND('Tier1 Before Block Adj'!AB90/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":14473.358},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC90,ROUND('Tier1 Before Block Adj'!AC90/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":8174.7109999999993},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD90,ROUND('Tier1 Before Block Adj'!AD90/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":18917.722000000002},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE90,ROUND('Tier1 Before Block Adj'!AE90/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":12079.308999999999},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF90,ROUND('Tier1 Before Block Adj'!AF90/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":23408.584000000003},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG90,ROUND('Tier1 Before Block Adj'!AG90/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":15214.018},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH90,ROUND('Tier1 Before Block Adj'!AH90/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":22546.596000000001},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI90,ROUND('Tier1 Before Block Adj'!AI90/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":14846.304999999998},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ90,ROUND('Tier1 Before Block Adj'!AJ90/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":19673.230000000003},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK90,ROUND('Tier1 Before Block Adj'!AK90/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":12216.661},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL90,ROUND('Tier1 Before Block Adj'!AL90/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":18524.209000000003},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM90,ROUND('Tier1 Before Block Adj'!AM90/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":11075.588},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN90,ROUND('Tier1 Before Block Adj'!AN90/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":14836.781000000003},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO90,ROUND('Tier1 Before Block Adj'!AO90/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":8523.4500000000007},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP90,ROUND('Tier1 Before Block Adj'!AP90/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":10956.733},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ90,ROUND('Tier1 Before Block Adj'!AQ90/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":6466.7150000000011},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR90,ROUND('Tier1 Before Block Adj'!AR90/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":11826.01},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS90,ROUND('Tier1 Before Block Adj'!AS90/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":5892.1029999999992},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT90,ROUND('Tier1 Before Block Adj'!AT90/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":13442.134999999998},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU90,ROUND('Tier1 Before Block Adj'!AU90/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":7728.8239999999987},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV90,ROUND('Tier1 Before Block Adj'!AV90/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":14089.449000000001},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW90,ROUND('Tier1 Before Block Adj'!AW90/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":7120.4229999999998},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX90,ROUND('Tier1 Before Block Adj'!AX90/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":13200.743999999999},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY90,ROUND('Tier1 Before Block Adj'!AY90/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":7800.7950000000001},{"$f":"IF(Init!S91=0,1,0)","v":1},0]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!D99,ROUND('Tier1 Before Block Adj'!D99/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":0},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!E99,ROUND('Tier1 Before Block Adj'!E99/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":0},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!F99,ROUND('Tier1 Before Block Adj'!F99/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":0},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!G99,ROUND('Tier1 Before Block Adj'!G99/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":0},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!H99,ROUND('Tier1 Before Block Adj'!H99/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":0},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!I99,ROUND('Tier1 Before Block Adj'!I99/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":0},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!J99,ROUND('Tier1 Before Block Adj'!J99/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":0},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!K99,ROUND('Tier1 Before Block Adj'!K99/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":0},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!L99,ROUND('Tier1 Before Block Adj'!L99/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":0},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!M99,ROUND('Tier1 Before Block Adj'!M99/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":0},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!N99,ROUND('Tier1 Before Block Adj'!N99/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":0},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!O99,ROUND('Tier1 Before Block Adj'!O99/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":0},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!P99,ROUND('Tier1 Before Block Adj'!P99/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":0},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q99,ROUND('Tier1 Before Block Adj'!Q99/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":0},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!R99,ROUND('Tier1 Before Block Adj'!R99/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":0},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!S99,ROUND('Tier1 Before Block Adj'!S99/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":0},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!T99,ROUND('Tier1 Before Block Adj'!T99/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":0},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!U99,ROUND('Tier1 Before Block Adj'!U99/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":0},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!V99,ROUND('Tier1 Before Block Adj'!V99/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":0},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!W99,ROUND('Tier1 Before Block Adj'!W99/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":0},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!X99,ROUND('Tier1 Before Block Adj'!X99/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":0},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y99,ROUND('Tier1 Before Block Adj'!Y99/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":0},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z99,ROUND('Tier1 Before Block Adj'!Z99/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":0},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA99,ROUND('Tier1 Before Block Adj'!AA99/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":0},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB99,ROUND('Tier1 Before Block Adj'!AB99/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":0},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC99,ROUND('Tier1 Before Block Adj'!AC99/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":0},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD99,ROUND('Tier1 Before Block Adj'!AD99/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":0},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE99,ROUND('Tier1 Before Block Adj'!AE99/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":0},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF99,ROUND('Tier1 Before Block Adj'!AF99/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":0},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG99,ROUND('Tier1 Before Block Adj'!AG99/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":0},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH99,ROUND('Tier1 Before Block Adj'!AH99/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":0},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI99,ROUND('Tier1 Before Block Adj'!AI99/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":0},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ99,ROUND('Tier1 Before Block Adj'!AJ99/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":0},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK99,ROUND('Tier1 Before Block Adj'!AK99/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":0},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL99,ROUND('Tier1 Before Block Adj'!AL99/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":0},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM99,ROUND('Tier1 Before Block Adj'!AM99/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":0},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN99,ROUND('Tier1 Before Block Adj'!AN99/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":0},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO99,ROUND('Tier1 Before Block Adj'!AO99/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":0},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP99,ROUND('Tier1 Before Block Adj'!AP99/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":0},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ99,ROUND('Tier1 Before Block Adj'!AQ99/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":0},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR99,ROUND('Tier1 Before Block Adj'!AR99/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":0},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS99,ROUND('Tier1 Before Block Adj'!AS99/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":0},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT99,ROUND('Tier1 Before Block Adj'!AT99/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":0},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU99,ROUND('Tier1 Before Block Adj'!AU99/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":0},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV99,ROUND('Tier1 Before Block Adj'!AV99/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":0},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW99,ROUND('Tier1 Before Block Adj'!AW99/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":0},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX99,ROUND('Tier1 Before Block Adj'!AX99/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":0},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY99,ROUND('Tier1 Before Block Adj'!AY99/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":0},{"$f":"IF(Init!S100=0,1,0)","v":0},1]
[null,10352,"Skamania County PUD #1",{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!D108,ROUND('Tier1 Before Block Adj'!D108/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":6668.3979999999992},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!E108,ROUND('Tier1 Before Block Adj'!E108/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":3774.9990000000003},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!F108,ROUND('Tier1 Before Block Adj'!F108/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":7763.6890000000003},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!G108,ROUND('Tier1 Before Block Adj'!G108/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":4784.6500000000005},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!H108,ROUND('Tier1 Before Block Adj'!H108/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":9309.0879999999997},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!I108,ROUND('Tier1 Before Block Adj'!I108/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":6418.3560000000007},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!J108,ROUND('Tier1 Before Block Adj'!J108/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":9897.4480000000003},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!K108,ROUND('Tier1 Before Block Adj'!K108/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":6179.66},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!L108,ROUND('Tier1 Before Block Adj'!L108/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":9026.9790000000012},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!M108,ROUND('Tier1 Before Block Adj'!M108/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":5227.6930000000002},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!N108,ROUND('Tier1 Before Block Adj'!N108/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":8789.9459999999999},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!O108,ROUND('Tier1 Before Block Adj'!O108/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":5434.3069999999998},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!P108,ROUND('Tier1 Before Block Adj'!P108/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":6919.4319999999998},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q108,ROUND('Tier1 Before Block Adj'!Q108/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":3797.4259999999999},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!R108,ROUND('Tier1 Before Block Adj'!R108/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":5781.0309999999999},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!S108,ROUND('Tier1 Before Block Adj'!S108/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":3193.2429999999999},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!T108,ROUND('Tier1 Before Block Adj'!T108/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":5524.058},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!U108,ROUND('Tier1 Before Block Adj'!U108/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":3083.9179999999997},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!V108,ROUND('Tier1 Before Block Adj'!V108/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":6133.5809999999992},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!W108,ROUND('Tier1 Before Block Adj'!W108/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":3323.2939999999999},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!X108,ROUND('Tier1 Before Block Adj'!X108/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":6284.9079999999994},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y108,ROUND('Tier1 Before Block Adj'!Y108/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":3042.9690000000001},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z108,ROUND('Tier1 Before Block Adj'!Z108/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":5335.2449999999999},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA108,ROUND('Tier1 Before Block Adj'!AA108/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":3280.5299999999997},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB108,ROUND('Tier1 Before Block Adj'!AB108/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":6931.5169999999998},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC108,ROUND('Tier1 Before Block Adj'!AC108/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":3516.0540000000001},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD108,ROUND('Tier1 Before Block Adj'!AD108/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":7775.7449999999999},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE108,ROUND('Tier1 Before Block Adj'!AE108/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":4787.8119999999999},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF108,ROUND('Tier1 Before Block Adj'!AF108/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":9328.4679999999989},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG108,ROUND('Tier1 Before Block Adj'!AG108/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":6427.8130000000001},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH108,ROUND('Tier1 Before Block Adj'!AH108/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":9918.7039999999997},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI108,ROUND('Tier1 Before Block Adj'!AI108/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":6189.0249999999996},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ108,ROUND('Tier1 Before Block Adj'!AJ108/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":8675.9320000000007},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK108,ROUND('Tier1 Before Block Adj'!AK108/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":5102.3159999999998},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL108,ROUND('Tier1 Before Block Adj'!AL108/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":8805.7049999999999},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM108,ROUND('Tier1 Before Block Adj'!AM108/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":5440.05},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN108,ROUND('Tier1 Before Block Adj'!AN108/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":6926.7269999999999},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO108,ROUND('Tier1 Before Block Adj'!AO108/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":3797.0930000000003},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP108,ROUND('Tier1 Before Block Adj'!AP108/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":5783.0709999999999},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ108,ROUND('Tier1 Before Block Adj'!AQ108/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":3188.7400000000002},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR108,ROUND('Tier1 Before Block Adj'!AR108/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":5525.7669999999998},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS108,ROUND('Tier1 Before Block Adj'!AS108/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":3079.3290000000002},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT108,ROUND('Tier1 Before Block Adj'!AT108/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":6137.1369999999997},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU108,ROUND('Tier1 Before Block Adj'!AU108/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":3319.3389999999999},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV108,ROUND('Tier1 Before Block Adj'!AV108/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":6058.5290000000005},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW108,ROUND('Tier1 Before Block Adj'!AW108/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":3268.4560000000001},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX108,ROUND('Tier1 Before Block Adj'!AX108/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":5556.3910000000005},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY108,ROUND('Tier1 Before Block Adj'!AY108/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":3056.569},{"$f":"IF(Init!S109=0,1,0)","v":1},0]
[null,10379,"Steilacoom, Town of",{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!D117,ROUND('Tier1 Before Block Adj'!D117/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":1979.356},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!E117,ROUND('Tier1 Before Block Adj'!E117/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":1184.002},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!F117,ROUND('Tier1 Before Block Adj'!F117/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":2341.002},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!G117,ROUND('Tier1 Before Block Adj'!G117/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":1611.2650000000001},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!H117,ROUND('Tier1 Before Block Adj'!H117/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":2687.116},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!I117,ROUND('Tier1 Before Block Adj'!I117/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":1751.2829999999999},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!J117,ROUND('Tier1 Before Block Adj'!J117/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":2719.174},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!K117,ROUND('Tier1 Before Block Adj'!K117/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":1870.568},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!L117,ROUND('Tier1 Before Block Adj'!L117/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":2406.5410000000002},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!M117,ROUND('Tier1 Before Block Adj'!M117/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":1541.66},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!N117,ROUND('Tier1 Before Block Adj'!N117/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":2257.4499999999998},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!O117,ROUND('Tier1 Before Block Adj'!O117/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":1413.345},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!P117,ROUND('Tier1 Before Block Adj'!P117/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":1960.394},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q117,ROUND('Tier1 Before Block Adj'!Q117/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":1238.146},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!R117,ROUND('Tier1 Before Block Adj'!R117/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":1608.683},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!S117,ROUND('Tier1 Before Block Adj'!S117/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":1110.8},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!T117,ROUND('Tier1 Before Block Adj'!T117/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":1510.0809999999999},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!U117,ROUND('Tier1 Before Block Adj'!U117/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":923.65700000000004},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!V117,ROUND('Tier1 Before Block Adj'!V117/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":1523.5260000000001},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!W117,ROUND('Tier1 Before Block Adj'!W117/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":1052.0229999999999},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!X117,ROUND('Tier1 Before Block Adj'!X117/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":1595.9359999999999},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y117,ROUND('Tier1 Before Block Adj'!Y117/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":995.35199999999998},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z117,ROUND('Tier1 Before Block Adj'!Z117/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":1511.4960000000001},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA117,ROUND('Tier1 Before Block Adj'!AA117/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":978.19},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB117,ROUND('Tier1 Before Block Adj'!AB117/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":1989.5840000000001},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC117,ROUND('Tier1 Before Block Adj'!AC117/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":1190.1199999999999},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD117,ROUND('Tier1 Before Block Adj'!AD117/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":2351.4110000000001},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE117,ROUND('Tier1 Before Block Adj'!AE117/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":1618.4290000000001},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF117,ROUND('Tier1 Before Block Adj'!AF117/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":2696.5169999999998},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG117,ROUND('Tier1 Before Block Adj'!AG117/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":1757.41},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH117,ROUND('Tier1 Before Block Adj'!AH117/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":2728.567},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI117,ROUND('Tier1 Before Block Adj'!AI117/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":1877.029},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ117,ROUND('Tier1 Before Block Adj'!AJ117/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":2345.5729999999999},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK117,ROUND('Tier1 Before Block Adj'!AK117/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":1502.604},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL117,ROUND('Tier1 Before Block Adj'!AL117/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":2267.502},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM117,ROUND('Tier1 Before Block Adj'!AM117/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":1419.6389999999999},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN117,ROUND('Tier1 Before Block Adj'!AN117/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":1970.412},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO117,ROUND('Tier1 Before Block Adj'!AO117/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":1244.4739999999999},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP117,ROUND('Tier1 Before Block Adj'!AP117/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":1617.8689999999999},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ117,ROUND('Tier1 Before Block Adj'!AQ117/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":1117.1420000000001},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR117,ROUND('Tier1 Before Block Adj'!AR117/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":1519.7159999999999},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS117,ROUND('Tier1 Before Block Adj'!AS117/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":929.55100000000004},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT117,ROUND('Tier1 Before Block Adj'!AT117/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":1533.1959999999999},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU117,ROUND('Tier1 Before Block Adj'!AU117/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":1058.6990000000001},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV117,ROUND('Tier1 Before Block Adj'!AV117/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":1606.0029999999999},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW117,ROUND('Tier1 Before Block Adj'!AW117/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":1001.631},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX117,ROUND('Tier1 Before Block Adj'!AX117/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":1520.924},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY117,ROUND('Tier1 Before Block Adj'!AY117/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":984.29100000000005},{"$f":"IF(Init!S118=0,1,0)","v":1},0]
[null,10440,"Wahkiakum County PUD #1",{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!D126,ROUND('Tier1 Before Block Adj'!D126/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":2074.1559999999999},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!E126,ROUND('Tier1 Before Block Adj'!E126/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":1325.2570000000001},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!F126,ROUND('Tier1 Before Block Adj'!F126/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":2541.2579999999998},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!G126,ROUND('Tier1 Before Block Adj'!G126/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":1721.941},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!H126,ROUND('Tier1 Before Block Adj'!H126/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":3194.701},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!I126,ROUND('Tier1 Before Block Adj'!I126/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":2342.6410000000001},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!J126,ROUND('Tier1 Before Block Adj'!J126/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":3334.09},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!K126,ROUND('Tier1 Before Block Adj'!K126/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":2277.0990000000002},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!L126,ROUND('Tier1 Before Block Adj'!L126/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":3157.7109999999998},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!M126,ROUND('Tier1 Before Block Adj'!M126/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":2019.4680000000001},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!N126,ROUND('Tier1 Before Block Adj'!N126/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":2821.9459999999999},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!O126,ROUND('Tier1 Before Block Adj'!O126/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":1918.433},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!P126,ROUND('Tier1 Before Block Adj'!P126/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":2357.1999999999998},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q126,ROUND('Tier1 Before Block Adj'!Q126/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":1467.712},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!R126,ROUND('Tier1 Before Block Adj'!R126/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":1768.0740000000001},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!S126,ROUND('Tier1 Before Block Adj'!S126/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":1141.0039999999999},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!T126,ROUND('Tier1 Before Block Adj'!T126/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":1595.6210000000001},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!U126,ROUND('Tier1 Before Block Adj'!U126/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":1033.9090000000001},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!V126,ROUND('Tier1 Before Block Adj'!V126/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":1582.2950000000001},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!W126,ROUND('Tier1 Before Block Adj'!W126/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":981.94},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!X126,ROUND('Tier1 Before Block Adj'!X126/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":1674.1289999999999},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y126,ROUND('Tier1 Before Block Adj'!Y126/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":916.20600000000002},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z126,ROUND('Tier1 Before Block Adj'!Z126/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":1540.9390000000001},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA126,ROUND('Tier1 Before Block Adj'!AA126/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":1066.0260000000001},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB126,ROUND('Tier1 Before Block Adj'!AB126/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":2168.2640000000001},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC126,ROUND('Tier1 Before Block Adj'!AC126/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":1252.3009999999999},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD126,ROUND('Tier1 Before Block Adj'!AD126/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":2557.0680000000002},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE126,ROUND('Tier1 Before Block Adj'!AE126/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":1732.654},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF126,ROUND('Tier1 Before Block Adj'!AF126/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":3214.5749999999998},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG126,ROUND('Tier1 Before Block Adj'!AG126/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":2357.2150000000001},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH126,ROUND('Tier1 Before Block Adj'!AH126/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":3354.8319999999999},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI126,ROUND('Tier1 Before Block Adj'!AI126/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":2291.2649999999999},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ126,ROUND('Tier1 Before Block Adj'!AJ126/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":3051.4879999999998},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK126,ROUND('Tier1 Before Block Adj'!AK126/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":1978.24},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL126,ROUND('Tier1 Before Block Adj'!AL126/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":2839.4850000000001},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM126,ROUND('Tier1 Before Block Adj'!AM126/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":1930.357},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN126,ROUND('Tier1 Before Block Adj'!AN126/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":2371.8649999999998},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO126,ROUND('Tier1 Before Block Adj'!AO126/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":1476.8430000000001},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP126,ROUND('Tier1 Before Block Adj'!AP126/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":1779.075},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ126,ROUND('Tier1 Before Block Adj'!AQ126/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":1148.1030000000001},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR126,ROUND('Tier1 Before Block Adj'!AR126/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":1605.549},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS126,ROUND('Tier1 Before Block Adj'!AS126/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":1040.3420000000001},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT126,ROUND('Tier1 Before Block Adj'!AT126/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":1592.14},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU126,ROUND('Tier1 Before Block Adj'!AU126/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":988.05},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV126,ROUND('Tier1 Before Block Adj'!AV126/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":1622.67},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW126,ROUND('Tier1 Before Block Adj'!AW126/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":983.78200000000004},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX126,ROUND('Tier1 Before Block Adj'!AX126/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":1614.874},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY126,ROUND('Tier1 Before Block Adj'!AY126/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":1008.309},{"$f":"IF(Init!S127=0,1,0)","v":1},0]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!D135,ROUND('Tier1 Before Block Adj'!D135/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":7004.9089999999997},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!E135,ROUND('Tier1 Before Block Adj'!E135/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":4997.9480000000003},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!F135,ROUND('Tier1 Before Block Adj'!F135/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":6431.9369999999999},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!G135,ROUND('Tier1 Before Block Adj'!G135/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":5132.5209999999997},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!H135,ROUND('Tier1 Before Block Adj'!H135/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":6715.2449999999999},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!I135,ROUND('Tier1 Before Block Adj'!I135/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":5275.5479999999998},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!J135,ROUND('Tier1 Before Block Adj'!J135/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":6766.7},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!K135,ROUND('Tier1 Before Block Adj'!K135/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":5296.0069999999996},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!L135,ROUND('Tier1 Before Block Adj'!L135/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":6439.5460000000003},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!M135,ROUND('Tier1 Before Block Adj'!M135/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":4720.9769999999999},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!N135,ROUND('Tier1 Before Block Adj'!N135/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":6826.1120000000001},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!O135,ROUND('Tier1 Before Block Adj'!O135/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":4949.4030000000002},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!P135,ROUND('Tier1 Before Block Adj'!P135/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":6642.201},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q135,ROUND('Tier1 Before Block Adj'!Q135/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":4800.3100000000004},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!R135,ROUND('Tier1 Before Block Adj'!R135/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":6675.6760000000004},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!S135,ROUND('Tier1 Before Block Adj'!S135/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":5298.0469999999996},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!T135,ROUND('Tier1 Before Block Adj'!T135/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":7169.9359999999997},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!U135,ROUND('Tier1 Before Block Adj'!U135/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":5150.6890000000003},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!V135,ROUND('Tier1 Before Block Adj'!V135/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":7526.4920000000002},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!W135,ROUND('Tier1 Before Block Adj'!W135/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":5887.1360000000004},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!X135,ROUND('Tier1 Before Block Adj'!X135/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":7966.7370000000001},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y135,ROUND('Tier1 Before Block Adj'!Y135/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":5721.8379999999997},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z135,ROUND('Tier1 Before Block Adj'!Z135/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":7010.607},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA135,ROUND('Tier1 Before Block Adj'!AA135/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":5573.9530000000004},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB135,ROUND('Tier1 Before Block Adj'!AB135/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":7179.9639999999999},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC135,ROUND('Tier1 Before Block Adj'!AC135/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":5122.8360000000002},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD135,ROUND('Tier1 Before Block Adj'!AD135/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":6592.6989999999996},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE135,ROUND('Tier1 Before Block Adj'!AE135/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":5260.7030000000004},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF135,ROUND('Tier1 Before Block Adj'!AF135/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":6883.1390000000001},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG135,ROUND('Tier1 Before Block Adj'!AG135/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":5407.2889999999998},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH135,ROUND('Tier1 Before Block Adj'!AH135/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":6935.8040000000001},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI135,ROUND('Tier1 Before Block Adj'!AI135/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":5428.3810000000003},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ135,ROUND('Tier1 Before Block Adj'!AJ135/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":6372.8059999999996},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK135,ROUND('Tier1 Before Block Adj'!AK135/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":4672.1049999999996},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL135,ROUND('Tier1 Before Block Adj'!AL135/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":6996.2969999999996},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM135,ROUND('Tier1 Before Block Adj'!AM135/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":5072.7340000000004},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN135,ROUND('Tier1 Before Block Adj'!AN135/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":6808.1379999999999},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO135,ROUND('Tier1 Before Block Adj'!AO135/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":4920.201},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP135,ROUND('Tier1 Before Block Adj'!AP135/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":6842.4369999999999},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ135,ROUND('Tier1 Before Block Adj'!AQ135/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":5430.4830000000002},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR135,ROUND('Tier1 Before Block Adj'!AR135/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":7169.9359999999997},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS135,ROUND('Tier1 Before Block Adj'!AS135/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":5150.6890000000003},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT135,ROUND('Tier1 Before Block Adj'!AT135/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":7526.4920000000002},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU135,ROUND('Tier1 Before Block Adj'!AU135/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":5887.1360000000004},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV135,ROUND('Tier1 Before Block Adj'!AV135/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":7966.7370000000001},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW135,ROUND('Tier1 Before Block Adj'!AW135/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":5721.8379999999997},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX135,ROUND('Tier1 Before Block Adj'!AX135/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":7010.607},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY135,ROUND('Tier1 Before Block Adj'!AY135/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":5573.9530000000004},{"$f":"IF(Init!S136=0,1,0)","v":1},0]
[null,11680,"Weiser, City of",{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!D136,ROUND('Tier1 Before Block Adj'!D136/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":2629.1489999999999},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!E136,ROUND('Tier1 Before Block Adj'!E136/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":1558.51},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!F136,ROUND('Tier1 Before Block Adj'!F136/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":2860.6129999999998},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!G136,ROUND('Tier1 Before Block Adj'!G136/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":1824.431},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!H136,ROUND('Tier1 Before Block Adj'!H136/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":3293.2},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!I136,ROUND('Tier1 Before Block Adj'!I136/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":2296.8850000000002},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!J136,ROUND('Tier1 Before Block Adj'!J136/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":3533.53},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!K136,ROUND('Tier1 Before Block Adj'!K136/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":2263.16},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!L136,ROUND('Tier1 Before Block Adj'!L136/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":3035.8939999999998},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!M136,ROUND('Tier1 Before Block Adj'!M136/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":1803.953},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!N136,ROUND('Tier1 Before Block Adj'!N136/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":2765.085},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!O136,ROUND('Tier1 Before Block Adj'!O136/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":1711.0340000000001},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!P136,ROUND('Tier1 Before Block Adj'!P136/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":2555.5120000000002},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q136,ROUND('Tier1 Before Block Adj'!Q136/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":1403.0360000000001},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!R136,ROUND('Tier1 Before Block Adj'!R136/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":2516.0079999999998},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!S136,ROUND('Tier1 Before Block Adj'!S136/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":1433.481},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!T136,ROUND('Tier1 Before Block Adj'!T136/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":2733.078},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!U136,ROUND('Tier1 Before Block Adj'!U136/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":1553.7860000000001},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!V136,ROUND('Tier1 Before Block Adj'!V136/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":3583.6439999999998},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!W136,ROUND('Tier1 Before Block Adj'!W136/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":1961},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!X136,ROUND('Tier1 Before Block Adj'!X136/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":3523.0419999999999},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y136,ROUND('Tier1 Before Block Adj'!Y136/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":1746.848},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z136,ROUND('Tier1 Before Block Adj'!Z136/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":2432.9490000000001},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA136,ROUND('Tier1 Before Block Adj'!AA136/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":1520.1079999999999},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB136,ROUND('Tier1 Before Block Adj'!AB136/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":2725.739},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC136,ROUND('Tier1 Before Block Adj'!AC136/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":1469.9960000000001},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD136,ROUND('Tier1 Before Block Adj'!AD136/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":2866.1559999999999},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE136,ROUND('Tier1 Before Block Adj'!AE136/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":1827.9659999999999},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF136,ROUND('Tier1 Before Block Adj'!AF136/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":3299.605},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG136,ROUND('Tier1 Before Block Adj'!AG136/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":2301.3539999999998},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH136,ROUND('Tier1 Before Block Adj'!AH136/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":3540.444},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI136,ROUND('Tier1 Before Block Adj'!AI136/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":2267.5880000000002},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ136,ROUND('Tier1 Before Block Adj'!AJ136/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":2918.625},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK136,ROUND('Tier1 Before Block Adj'!AK136/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":1759.2809999999999},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL136,ROUND('Tier1 Before Block Adj'!AL136/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":2770.4540000000002},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM136,ROUND('Tier1 Before Block Adj'!AM136/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":1714.354},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN136,ROUND('Tier1 Before Block Adj'!AN136/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":2560.4299999999998},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO136,ROUND('Tier1 Before Block Adj'!AO136/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":1405.739},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP136,ROUND('Tier1 Before Block Adj'!AP136/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":2520.8429999999998},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ136,ROUND('Tier1 Before Block Adj'!AQ136/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":1436.239},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR136,ROUND('Tier1 Before Block Adj'!AR136/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":2738.3519999999999},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS136,ROUND('Tier1 Before Block Adj'!AS136/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":1556.7860000000001},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT136,ROUND('Tier1 Before Block Adj'!AT136/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":3590.61},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU136,ROUND('Tier1 Before Block Adj'!AU136/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":1964.806},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV136,ROUND('Tier1 Before Block Adj'!AV136/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":3413.8809999999999},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW136,ROUND('Tier1 Before Block Adj'!AW136/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":1866.2819999999999},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX136,ROUND('Tier1 Before Block Adj'!AX136/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":2526.8490000000002},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY136,ROUND('Tier1 Before Block Adj'!AY136/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":1433.848},{"$f":"IF(Init!S137=0,1,0)","v":1},0]
[null,12026,"Jefferson County PUD #1",{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!D137,ROUND('Tier1 Before Block Adj'!D137/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":19273.812999999998},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!E137,ROUND('Tier1 Before Block Adj'!E137/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":12422.335999999999},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!F137,ROUND('Tier1 Before Block Adj'!F137/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":22204.276999999998},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!G137,ROUND('Tier1 Before Block Adj'!G137/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":14762.66},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!H137,ROUND('Tier1 Before Block Adj'!H137/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":26322.223000000002},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!I137,ROUND('Tier1 Before Block Adj'!I137/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":18548.391},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!J137,ROUND('Tier1 Before Block Adj'!J137/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":28134.675999999999},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!K137,ROUND('Tier1 Before Block Adj'!K137/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":18664.605},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!L137,ROUND('Tier1 Before Block Adj'!L137/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":25186.278999999999},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!M137,ROUND('Tier1 Before Block Adj'!M137/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":15825.225},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!N137,ROUND('Tier1 Before Block Adj'!N137/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":23589.553},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!O137,ROUND('Tier1 Before Block Adj'!O137/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":15863.040999999999},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!P137,ROUND('Tier1 Before Block Adj'!P137/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":20366.217000000001},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q137,ROUND('Tier1 Before Block Adj'!Q137/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":12738.393},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!R137,ROUND('Tier1 Before Block Adj'!R137/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":16712.599999999999},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!S137,ROUND('Tier1 Before Block Adj'!S137/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":10924.835999999999},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!T137,ROUND('Tier1 Before Block Adj'!T137/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":15393.126},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!U137,ROUND('Tier1 Before Block Adj'!U137/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":9828.8080000000009},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!V137,ROUND('Tier1 Before Block Adj'!V137/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":15488.949000000001},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!W137,ROUND('Tier1 Before Block Adj'!W137/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":9411.1370000000006},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!X137,ROUND('Tier1 Before Block Adj'!X137/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":16026.39},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y137,ROUND('Tier1 Before Block Adj'!Y137/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":8894.4330000000009},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z137,ROUND('Tier1 Before Block Adj'!Z137/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":15040.258},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA137,ROUND('Tier1 Before Block Adj'!AA137/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":10468.986000000001},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB137,ROUND('Tier1 Before Block Adj'!AB137/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":19561.68},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC137,ROUND('Tier1 Before Block Adj'!AC137/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":11486.308000000001},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD137,ROUND('Tier1 Before Block Adj'!AD137/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":21852.337},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE137,ROUND('Tier1 Before Block Adj'!AE137/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":14463.539999999999},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF137,ROUND('Tier1 Before Block Adj'!AF137/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":25871.844999999998},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG137,ROUND('Tier1 Before Block Adj'!AG137/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":18157.519},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH137,ROUND('Tier1 Before Block Adj'!AH137/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":27687.397000000001},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI137,ROUND('Tier1 Before Block Adj'!AI137/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":18306.332999999999},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ137,ROUND('Tier1 Before Block Adj'!AJ137/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":24465.32},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK137,ROUND('Tier1 Before Block Adj'!AK137/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":15525.919},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL137,ROUND('Tier1 Before Block Adj'!AL137/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":23209.191999999999},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM137,ROUND('Tier1 Before Block Adj'!AM137/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":15551.361999999999},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN137,ROUND('Tier1 Before Block Adj'!AN137/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":19992.28},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO137,ROUND('Tier1 Before Block Adj'!AO137/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":12452.686},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP137,ROUND('Tier1 Before Block Adj'!AP137/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":16362.429},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ137,ROUND('Tier1 Before Block Adj'!AQ137/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":10629.609},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR137,ROUND('Tier1 Before Block Adj'!AR137/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":15061.510999999999},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS137,ROUND('Tier1 Before Block Adj'!AS137/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":9540.6509999999998},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT137,ROUND('Tier1 Before Block Adj'!AT137/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":15138.174999999999},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU137,ROUND('Tier1 Before Block Adj'!AU137/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":9108.9989999999998},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV137,ROUND('Tier1 Before Block Adj'!AV137/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":15161.034},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW137,ROUND('Tier1 Before Block Adj'!AW137/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":9104.9350000000013},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX137,ROUND('Tier1 Before Block Adj'!AX137/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":15248.699999999999},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY137,ROUND('Tier1 Before Block Adj'!AY137/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":9635.5439999999999},{"$f":"IF(Init!S138=0,1,0)","v":1},0]
[null,10298,"PNGC Aggregate",{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!D138,ROUND('Tier1 Before Block Adj'!D138/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":166228.67700000003},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!E138,ROUND('Tier1 Before Block Adj'!E138/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":99331.542000000001},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!F138,ROUND('Tier1 Before Block Adj'!F138/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":191238.55300000001},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!G138,ROUND('Tier1 Before Block Adj'!G138/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":127402.56599999999},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!H138,ROUND('Tier1 Before Block Adj'!H138/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":241525.92800000001},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!I138,ROUND('Tier1 Before Block Adj'!I138/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":167390.57199999999},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!J138,ROUND('Tier1 Before Block Adj'!J138/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":239556.83299999998},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!K138,ROUND('Tier1 Before Block Adj'!K138/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":161352.011},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!L138,ROUND('Tier1 Before Block Adj'!L138/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":209956.22500000001},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!M138,ROUND('Tier1 Before Block Adj'!M138/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":132857.23199999999},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!N138,ROUND('Tier1 Before Block Adj'!N138/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":193658.99},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!O138,ROUND('Tier1 Before Block Adj'!O138/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":124083.81599999999},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!P138,ROUND('Tier1 Before Block Adj'!P138/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":173599.59899999999},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q138,ROUND('Tier1 Before Block Adj'!Q138/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":105305.856},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!R138,ROUND('Tier1 Before Block Adj'!R138/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":163188.59899999999},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!S138,ROUND('Tier1 Before Block Adj'!S138/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":106808.72199999999},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!T138,ROUND('Tier1 Before Block Adj'!T138/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":176824.772},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!U138,ROUND('Tier1 Before Block Adj'!U138/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":107862.78499999999},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!V138,ROUND('Tier1 Before Block Adj'!V138/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":195396.38},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!W138,ROUND('Tier1 Before Block Adj'!W138/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":125327.776},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!X138,ROUND('Tier1 Before Block Adj'!X138/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":192263.723},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y138,ROUND('Tier1 Before Block Adj'!Y138/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":109746.05100000001},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z138,ROUND('Tier1 Before Block Adj'!Z138/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":157996.351},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA138,ROUND('Tier1 Before Block Adj'!AA138/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":104358.073},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB138,ROUND('Tier1 Before Block Adj'!AB138/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":168579.39299999998},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC138,ROUND('Tier1 Before Block Adj'!AC138/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":96782.566999999995},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD138,ROUND('Tier1 Before Block Adj'!AD138/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":191321.18099999998},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE138,ROUND('Tier1 Before Block Adj'!AE138/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":127287.76699999999},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF138,ROUND('Tier1 Before Block Adj'!AF138/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":241710.103},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG138,ROUND('Tier1 Before Block Adj'!AG138/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":167274.54500000001},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH138,ROUND('Tier1 Before Block Adj'!AH138/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":239687.49},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI138,ROUND('Tier1 Before Block Adj'!AI138/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":161295.704},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ138,ROUND('Tier1 Before Block Adj'!AJ138/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":204278.19999999998},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK138,ROUND('Tier1 Before Block Adj'!AK138/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":129864.34599999999},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL138,ROUND('Tier1 Before Block Adj'!AL138/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":193726.00599999999},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM138,ROUND('Tier1 Before Block Adj'!AM138/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":123910.87},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN138,ROUND('Tier1 Before Block Adj'!AN138/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":173638.30299999999},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO138,ROUND('Tier1 Before Block Adj'!AO138/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":105168.678},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP138,ROUND('Tier1 Before Block Adj'!AP138/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":163146.28699999998},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ138,ROUND('Tier1 Before Block Adj'!AQ138/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":106603.345},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR138,ROUND('Tier1 Before Block Adj'!AR138/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":176899.603},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS138,ROUND('Tier1 Before Block Adj'!AS138/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":107617.54999999999},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT138,ROUND('Tier1 Before Block Adj'!AT138/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":195412.522},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU138,ROUND('Tier1 Before Block Adj'!AU138/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":125117.34499999999},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV138,ROUND('Tier1 Before Block Adj'!AV138/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":190283.63099999999},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW138,ROUND('Tier1 Before Block Adj'!AW138/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":111529.173},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX138,ROUND('Tier1 Before Block Adj'!AX138/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":160008.88399999999},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$AE$4,Init!$Q$4:$FQ$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY138,ROUND('Tier1 Before Block Adj'!AY138/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":102176.33099999999},{"$f":"IF(Init!S139=0,1,0)","v":1},0]

{"sheet":"SliceResource","index":37,"n_rows":138,"n_cols":51,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Tier 1 Slice Resource Firm Energy (MWh)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2023-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2023-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2023-11-01"},"2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",{"$f":"+TOCA!$AI4*VLOOKUP(D$2,AART1SC!$I$4:$K$27,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(E$2,AART1SC!$I$4:$K$27,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(F$2,AART1SC!$I$4:$K$27,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(G$2,AART1SC!$I$4:$K$27,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(H$2,AART1SC!$I$4:$K$27,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(I$2,AART1SC!$I$4:$K$27,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(J$2,AART1SC!$I$4:$K$27,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(K$2,AART1SC!$I$4:$K$27,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(L$2,AART1SC!$I$4:$K$27,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(M$2,AART1SC!$I$4:$K$27,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(N$2,AART1SC!$I$4:$K$27,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(O$2,AART1SC!$I$4:$K$27,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(P$2,AART1SC!$I$4:$K$27,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(Q$2,AART1SC!$I$4:$K$27,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(R$2,AART1SC!$I$4:$K$27,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(S$2,AART1SC!$I$4:$K$27,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(T$2,AART1SC!$I$4:$K$27,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(U$2,AART1SC!$I$4:$K$27,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(V$2,AART1SC!$I$4:$K$27,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(W$2,AART1SC!$I$4:$K$27,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(X$2,AART1SC!$I$4:$K$27,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(Y$2,AART1SC!$I$4:$K$27,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(Z$2,AART1SC!$I$4:$K$27,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(AA$2,AART1SC!$I$4:$K$27,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(AB$2,AART1SC!$I$4:$K$27,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(AC$2,AART1SC!$I$4:$K$27,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(AD$2,AART1SC!$I$4:$K$27,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(AE$2,AART1SC!$I$4:$K$27,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(AF$2,AART1SC!$I$4:$K$27,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(AG$2,AART1SC!$I$4:$K$27,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(AH$2,AART1SC!$I$4:$K$27,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(AI$2,AART1SC!$I$4:$K$27,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(AJ$2,AART1SC!$I$4:$K$27,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(AK$2,AART1SC!$I$4:$K$27,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(AL$2,AART1SC!$I$4:$K$27,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(AM$2,AART1SC!$I$4:$K$27,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(AN$2,AART1SC!$I$4:$K$27,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(AO$2,AART1SC!$I$4:$K$27,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(AP$2,AART1SC!$I$4:$K$27,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(AQ$2,AART1SC!$I$4:$K$27,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(AR$2,AART1SC!$I$4:$K$27,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(AS$2,AART1SC!$I$4:$K$27,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(AT$2,AART1SC!$I$4:$K$27,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(AU$2,AART1SC!$I$4:$K$27,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(AV$2,AART1SC!$I$4:$K$27,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(AW$2,AART1SC!$I$4:$K$27,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(AX$2,AART1SC!$I$4:$K$27,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(AY$2,AART1SC!$I$4:$K$27,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]
[null,10015,"Asotin County PUD #1",{"$f":"+TOCA!$AI5*VLOOKUP(D$2,AART1SC!$I$4:$K$27,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(E$2,AART1SC!$I$4:$K$27,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(F$2,AART1SC!$I$4:$K$27,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(G$2,AART1SC!$I$4:$K$27,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(H$2,AART1SC!$I$4:$K$27,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(I$2,AART1SC!$I$4:$K$27,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(J$2,AART1SC!$I$4:$K$27,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(K$2,AART1SC!$I$4:$K$27,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(L$2,AART1SC!$I$4:$K$27,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(M$2,AART1SC!$I$4:$K$27,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(N$2,AART1SC!$I$4:$K$27,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(O$2,AART1SC!$I$4:$K$27,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(P$2,AART1SC!$I$4:$K$27,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(Q$2,AART1SC!$I$4:$K$27,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(R$2,AART1SC!$I$4:$K$27,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(S$2,AART1SC!$I$4:$K$27,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(T$2,AART1SC!$I$4:$K$27,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(U$2,AART1SC!$I$4:$K$27,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(V$2,AART1SC!$I$4:$K$27,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(W$2,AART1SC!$I$4:$K$27,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(X$2,AART1SC!$I$4:$K$27,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(Y$2,AART1SC!$I$4:$K$27,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(Z$2,AART1SC!$I$4:$K$27,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(AA$2,AART1SC!$I$4:$K$27,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(AB$2,AART1SC!$I$4:$K$27,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(AC$2,AART1SC!$I$4:$K$27,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(AD$2,AART1SC!$I$4:$K$27,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(AE$2,AART1SC!$I$4:$K$27,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(AF$2,AART1SC!$I$4:$K$27,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(AG$2,AART1SC!$I$4:$K$27,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(AH$2,AART1SC!$I$4:$K$27,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(AI$2,AART1SC!$I$4:$K$27,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(AJ$2,AART1SC!$I$4:$K$27,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(AK$2,AART1SC!$I$4:$K$27,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(AL$2,AART1SC!$I$4:$K$27,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(AM$2,AART1SC!$I$4:$K$27,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(AN$2,AART1SC!$I$4:$K$27,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(AO$2,AART1SC!$I$4:$K$27,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(AP$2,AART1SC!$I$4:$K$27,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(AQ$2,AART1SC!$I$4:$K$27,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(AR$2,AART1SC!$I$4:$K$27,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(AS$2,AART1SC!$I$4:$K$27,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(AT$2,AART1SC!$I$4:$K$27,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(AU$2,AART1SC!$I$4:$K$27,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(AV$2,AART1SC!$I$4:$K$27,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(AW$2,AART1SC!$I$4:$K$27,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(AX$2,AART1SC!$I$4:$K$27,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(AY$2,AART1SC!$I$4:$K$27,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"+TOCA!$AI6*VLOOKUP(D$2,AART1SC!$I$4:$K$27,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":31699.090744861198},{"$f":"+TOCA!$AI6*VLOOKUP(E$2,AART1SC!$I$4:$K$27,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":24993.513856525176},{"$f":"+TOCA!$AI6*VLOOKUP(F$2,AART1SC!$I$4:$K$27,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":41263.286212789521},{"$f":"+TOCA!$AI6*VLOOKUP(G$2,AART1SC!$I$4:$K$27,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":33113.787185763591},{"$f":"+TOCA!$AI6*VLOOKUP(H$2,AART1SC!$I$4:$K$27,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":42957.527022883442},{"$f":"+TOCA!$AI6*VLOOKUP(I$2,AART1SC!$I$4:$K$27,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":36943.473239679755},{"$f":"+TOCA!$AI6*VLOOKUP(J$2,AART1SC!$I$4:$K$27,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":46254.188809979321},{"$f":"+TOCA!$AI6*VLOOKUP(K$2,AART1SC!$I$4:$K$27,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":36469.648869406774},{"$f":"+TOCA!$AI6*VLOOKUP(L$2,AART1SC!$I$4:$K$27,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":41589.383357467006},{"$f":"+TOCA!$AI6*VLOOKUP(M$2,AART1SC!$I$4:$K$27,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":30776.143684525578},{"$f":"+TOCA!$AI6*VLOOKUP(N$2,AART1SC!$I$4:$K$27,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":44092.212036968864},{"$f":"+TOCA!$AI6*VLOOKUP(O$2,AART1SC!$I$4:$K$27,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":34659.0224425212},{"$f":"+TOCA!$AI6*VLOOKUP(P$2,AART1SC!$I$4:$K$27,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":33434.248798797242},{"$f":"+TOCA!$AI6*VLOOKUP(Q$2,AART1SC!$I$4:$K$27,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":24432.72027604414},{"$f":"+TOCA!$AI6*VLOOKUP(R$2,AART1SC!$I$4:$K$27,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":45413.632463499416},{"$f":"+TOCA!$AI6*VLOOKUP(S$2,AART1SC!$I$4:$K$27,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":35806.902519297619},{"$f":"+TOCA!$AI6*VLOOKUP(T$2,AART1SC!$I$4:$K$27,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":40681.38747085425},{"$f":"+TOCA!$AI6*VLOOKUP(U$2,AART1SC!$I$4:$K$27,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":32545.109976683394},{"$f":"+TOCA!$AI6*VLOOKUP(V$2,AART1SC!$I$4:$K$27,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":38210.312664301149},{"$f":"+TOCA!$AI6*VLOOKUP(W$2,AART1SC!$I$4:$K$27,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":30127.361908391293},{"$f":"+TOCA!$AI6*VLOOKUP(X$2,AART1SC!$I$4:$K$27,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":37850.541770673801},{"$f":"+TOCA!$AI6*VLOOKUP(Y$2,AART1SC!$I$4:$K$27,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":27336.502389931076},{"$f":"+TOCA!$AI6*VLOOKUP(Z$2,AART1SC!$I$4:$K$27,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":32012.378611159369},{"$f":"+TOCA!$AI6*VLOOKUP(AA$2,AART1SC!$I$4:$K$27,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":28010.831284764452},{"$f":"+TOCA!$AI6*VLOOKUP(AB$2,AART1SC!$I$4:$K$27,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":32986.184382469772},{"$f":"+TOCA!$AI6*VLOOKUP(AC$2,AART1SC!$I$4:$K$27,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":23823.355387339278},{"$f":"+TOCA!$AI6*VLOOKUP(AD$2,AART1SC!$I$4:$K$27,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":41278.623597893886},{"$f":"+TOCA!$AI6*VLOOKUP(AE$2,AART1SC!$I$4:$K$27,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":33126.095437309843},{"$f":"+TOCA!$AI6*VLOOKUP(AF$2,AART1SC!$I$4:$K$27,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":42970.599683824563},{"$f":"+TOCA!$AI6*VLOOKUP(AG$2,AART1SC!$I$4:$K$27,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":36954.715728089119},{"$f":"+TOCA!$AI6*VLOOKUP(AH$2,AART1SC!$I$4:$K$27,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":46275.383015415842},{"$f":"+TOCA!$AI6*VLOOKUP(AI$2,AART1SC!$I$4:$K$27,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":36486.359685231721},{"$f":"+TOCA!$AI6*VLOOKUP(AJ$2,AART1SC!$I$4:$K$27,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":39942.229430104322},{"$f":"+TOCA!$AI6*VLOOKUP(AK$2,AART1SC!$I$4:$K$27,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":29956.672072578247},{"$f":"+TOCA!$AI6*VLOOKUP(AL$2,AART1SC!$I$4:$K$27,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":44123.030035456948},{"$f":"+TOCA!$AI6*VLOOKUP(AM$2,AART1SC!$I$4:$K$27,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":34683.247167294285},{"$f":"+TOCA!$AI6*VLOOKUP(AN$2,AART1SC!$I$4:$K$27,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":33442.306953532745},{"$f":"+TOCA!$AI6*VLOOKUP(AO$2,AART1SC!$I$4:$K$27,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":24438.608927581616},{"$f":"+TOCA!$AI6*VLOOKUP(AP$2,AART1SC!$I$4:$K$27,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":41469.646532358391},{"$f":"+TOCA!$AI6*VLOOKUP(AQ$2,AART1SC!$I$4:$K$27,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":32697.2213043595},{"$f":"+TOCA!$AI6*VLOOKUP(AR$2,AART1SC!$I$4:$K$27,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":36978.92158060761},{"$f":"+TOCA!$AI6*VLOOKUP(AS$2,AART1SC!$I$4:$K$27,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":29583.137264486082},{"$f":"+TOCA!$AI6*VLOOKUP(AT$2,AART1SC!$I$4:$K$27,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":38223.82136113524},{"$f":"+TOCA!$AI6*VLOOKUP(AU$2,AART1SC!$I$4:$K$27,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":30138.012996279711},{"$f":"+TOCA!$AI6*VLOOKUP(AV$2,AART1SC!$I$4:$K$27,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":36492.571202250234},{"$f":"+TOCA!$AI6*VLOOKUP(AW$2,AART1SC!$I$4:$K$27,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":28772.988832543455},{"$f":"+TOCA!$AI6*VLOOKUP(AX$2,AART1SC!$I$4:$K$27,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":33391.515731597327},{"$f":"+TOCA!$AI6*VLOOKUP(AY$2,AART1SC!$I$4:$K$27,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":26713.212585277863}]
[null,10025,"Benton REA",{"$f":"+TOCA!$AI7*VLOOKUP(D$2,AART1SC!$I$4:$K$27,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(E$2,AART1SC!$I$4:$K$27,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(F$2,AART1SC!$I$4:$K$27,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(G$2,AART1SC!$I$4:$K$27,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(H$2,AART1SC!$I$4:$K$27,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(I$2,AART1SC!$I$4:$K$27,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(J$2,AART1SC!$I$4:$K$27,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(K$2,AART1SC!$I$4:$K$27,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(L$2,AART1SC!$I$4:$K$27,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(M$2,AART1SC!$I$4:$K$27,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(N$2,AART1SC!$I$4:$K$27,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(O$2,AART1SC!$I$4:$K$27,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(P$2,AART1SC!$I$4:$K$27,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(Q$2,AART1SC!$I$4:$K$27,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(R$2,AART1SC!$I$4:$K$27,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(S$2,AART1SC!$I$4:$K$27,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(T$2,AART1SC!$I$4:$K$27,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(U$2,AART1SC!$I$4:$K$27,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(V$2,AART1SC!$I$4:$K$27,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(W$2,AART1SC!$I$4:$K$27,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(X$2,AART1SC!$I$4:$K$27,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(Y$2,AART1SC!$I$4:$K$27,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(Z$2,AART1SC!$I$4:$K$27,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(AA$2,AART1SC!$I$4:$K$27,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(AB$2,AART1SC!$I$4:$K$27,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(AC$2,AART1SC!$I$4:$K$27,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(AD$2,AART1SC!$I$4:$K$27,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(AE$2,AART1SC!$I$4:$K$27,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(AF$2,AART1SC!$I$4:$K$27,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(AG$2,AART1SC!$I$4:$K$27,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(AH$2,AART1SC!$I$4:$K$27,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(AI$2,AART1SC!$I$4:$K$27,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(AJ$2,AART1SC!$I$4:$K$27,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(AK$2,AART1SC!$I$4:$K$27,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(AL$2,AART1SC!$I$4:$K$27,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(AM$2,AART1SC!$I$4:$K$27,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(AN$2,AART1SC!$I$4:$K$27,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(AO$2,AART1SC!$I$4:$K$27,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(AP$2,AART1SC!$I$4:$K$27,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(AQ$2,AART1SC!$I$4:$K$27,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(AR$2,AART1SC!$I$4:$K$27,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(AS$2,AART1SC!$I$4:$K$27,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(AT$2,AART1SC!$I$4:$K$27,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(AU$2,AART1SC!$I$4:$K$27,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(AV$2,AART1SC!$I$4:$K$27,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(AW$2,AART1SC!$I$4:$K$27,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(AX$2,AART1SC!$I$4:$K$27,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(AY$2,AART1SC!$I$4:$K$27,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]
[null,10027,"Big Bend Elec Coop",{"$f":"+TOCA!$AI8*VLOOKUP(D$2,AART1SC!$I$4:$K$27,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(E$2,AART1SC!$I$4:$K$27,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(F$2,AART1SC!$I$4:$K$27,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(G$2,AART1SC!$I$4:$K$27,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(H$2,AART1SC!$I$4:$K$27,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(I$2,AART1SC!$I$4:$K$27,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(J$2,AART1SC!$I$4:$K$27,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(K$2,AART1SC!$I$4:$K$27,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(L$2,AART1SC!$I$4:$K$27,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(M$2,AART1SC!$I$4:$K$27,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(N$2,AART1SC!$I$4:$K$27,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(O$2,AART1SC!$I$4:$K$27,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(P$2,AART1SC!$I$4:$K$27,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(Q$2,AART1SC!$I$4:$K$27,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(R$2,AART1SC!$I$4:$K$27,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(S$2,AART1SC!$I$4:$K$27,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(T$2,AART1SC!$I$4:$K$27,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(U$2,AART1SC!$I$4:$K$27,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(V$2,AART1SC!$I$4:$K$27,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(W$2,AART1SC!$I$4:$K$27,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(X$2,AART1SC!$I$4:$K$27,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(Y$2,AART1SC!$I$4:$K$27,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(Z$2,AART1SC!$I$4:$K$27,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(AA$2,AART1SC!$I$4:$K$27,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(AB$2,AART1SC!$I$4:$K$27,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(AC$2,AART1SC!$I$4:$K$27,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(AD$2,AART1SC!$I$4:$K$27,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(AE$2,AART1SC!$I$4:$K$27,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(AF$2,AART1SC!$I$4:$K$27,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(AG$2,AART1SC!$I$4:$K$27,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(AH$2,AART1SC!$I$4:$K$27,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(AI$2,AART1SC!$I$4:$K$27,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(AJ$2,AART1SC!$I$4:$K$27,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(AK$2,AART1SC!$I$4:$K$27,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(AL$2,AART1SC!$I$4:$K$27,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(AM$2,AART1SC!$I$4:$K$27,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(AN$2,AART1SC!$I$4:$K$27,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(AO$2,AART1SC!$I$4:$K$27,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(AP$2,AART1SC!$I$4:$K$27,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(AQ$2,AART1SC!$I$4:$K$27,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(AR$2,AART1SC!$I$4:$K$27,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(AS$2,AART1SC!$I$4:$K$27,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(AT$2,AART1SC!$I$4:$K$27,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(AU$2,AART1SC!$I$4:$K$27,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(AV$2,AART1SC!$I$4:$K$27,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(AW$2,AART1SC!$I$4:$K$27,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(AX$2,AART1SC!$I$4:$K$27,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(AY$2,AART1SC!$I$4:$K$27,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"+TOCA!$AI9*VLOOKUP(D$2,AART1SC!$I$4:$K$27,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(E$2,AART1SC!$I$4:$K$27,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(F$2,AART1SC!$I$4:$K$27,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(G$2,AART1SC!$I$4:$K$27,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(H$2,AART1SC!$I$4:$K$27,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(I$2,AART1SC!$I$4:$K$27,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(J$2,AART1SC!$I$4:$K$27,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(K$2,AART1SC!$I$4:$K$27,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(L$2,AART1SC!$I$4:$K$27,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(M$2,AART1SC!$I$4:$K$27,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(N$2,AART1SC!$I$4:$K$27,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(O$2,AART1SC!$I$4:$K$27,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(P$2,AART1SC!$I$4:$K$27,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(Q$2,AART1SC!$I$4:$K$27,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(R$2,AART1SC!$I$4:$K$27,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(S$2,AART1SC!$I$4:$K$27,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(T$2,AART1SC!$I$4:$K$27,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(U$2,AART1SC!$I$4:$K$27,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(V$2,AART1SC!$I$4:$K$27,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(W$2,AART1SC!$I$4:$K$27,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(X$2,AART1SC!$I$4:$K$27,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(Y$2,AART1SC!$I$4:$K$27,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(Z$2,AART1SC!$I$4:$K$27,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(AA$2,AART1SC!$I$4:$K$27,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(AB$2,AART1SC!$I$4:$K$27,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(AC$2,AART1SC!$I$4:$K$27,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(AD$2,AART1SC!$I$4:$K$27,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(AE$2,AART1SC!$I$4:$K$27,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(AF$2,AART1SC!$I$4:$K$27,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(AG$2,AART1SC!$I$4:$K$27,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(AH$2,AART1SC!$I$4:$K$27,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(AI$2,AART1SC!$I$4:$K$27,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(AJ$2,AART1SC!$I$4:$K$27,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(AK$2,AART1SC!$I$4:$K$27,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(AL$2,AART1SC!$I$4:$K$27,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(AM$2,AART1SC!$I$4:$K$27,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(AN$2,AART1SC!$I$4:$K$27,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(AO$2,AART1SC!$I$4:$K$27,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(AP$2,AART1SC!$I$4:$K$27,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(AQ$2,AART1SC!$I$4:$K$27,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(AR$2,AART1SC!$I$4:$K$27,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(AS$2,AART1SC!$I$4:$K$27,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(AT$2,AART1SC!$I$4:$K$27,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(AU$2,AART1SC!$I$4:$K$27,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(AV$2,AART1SC!$I$4:$K$27,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(AW$2,AART1SC!$I$4:$K$27,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(AX$2,AART1SC!$I$4:$K$27,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(AY$2,AART1SC!$I$4:$K$27,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]
[null,10044,"Canby, City of",{"$f":"+TOCA!$AI10*VLOOKUP(D$2,AART1SC!$I$4:$K$27,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(E$2,AART1SC!$I$4:$K$27,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(F$2,AART1SC!$I$4:$K$27,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(G$2,AART1SC!$I$4:$K$27,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(H$2,AART1SC!$I$4:$K$27,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(I$2,AART1SC!$I$4:$K$27,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(J$2,AART1SC!$I$4:$K$27,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(K$2,AART1SC!$I$4:$K$27,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(L$2,AART1SC!$I$4:$K$27,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(M$2,AART1SC!$I$4:$K$27,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(N$2,AART1SC!$I$4:$K$27,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(O$2,AART1SC!$I$4:$K$27,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(P$2,AART1SC!$I$4:$K$27,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(Q$2,AART1SC!$I$4:$K$27,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(R$2,AART1SC!$I$4:$K$27,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(S$2,AART1SC!$I$4:$K$27,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(T$2,AART1SC!$I$4:$K$27,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(U$2,AART1SC!$I$4:$K$27,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(V$2,AART1SC!$I$4:$K$27,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(W$2,AART1SC!$I$4:$K$27,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(X$2,AART1SC!$I$4:$K$27,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(Y$2,AART1SC!$I$4:$K$27,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(Z$2,AART1SC!$I$4:$K$27,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(AA$2,AART1SC!$I$4:$K$27,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(AB$2,AART1SC!$I$4:$K$27,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(AC$2,AART1SC!$I$4:$K$27,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(AD$2,AART1SC!$I$4:$K$27,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(AE$2,AART1SC!$I$4:$K$27,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(AF$2,AART1SC!$I$4:$K$27,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(AG$2,AART1SC!$I$4:$K$27,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(AH$2,AART1SC!$I$4:$K$27,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(AI$2,AART1SC!$I$4:$K$27,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(AJ$2,AART1SC!$I$4:$K$27,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(AK$2,AART1SC!$I$4:$K$27,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(AL$2,AART1SC!$I$4:$K$27,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(AM$2,AART1SC!$I$4:$K$27,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(AN$2,AART1SC!$I$4:$K$27,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(AO$2,AART1SC!$I$4:$K$27,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(AP$2,AART1SC!$I$4:$K$27,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(AQ$2,AART1SC!$I$4:$K$27,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(AR$2,AART1SC!$I$4:$K$27,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(AS$2,AART1SC!$I$4:$K$27,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(AT$2,AART1SC!$I$4:$K$27,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(AU$2,AART1SC!$I$4:$K$27,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(AV$2,AART1SC!$I$4:$K$27,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(AW$2,AART1SC!$I$4:$K$27,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(AX$2,AART1SC!$I$4:$K$27,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(AY$2,AART1SC!$I$4:$K$27,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]
[null,10046,"Central Electric Coop",{"$f":"+TOCA!$AI11*VLOOKUP(D$2,AART1SC!$I$4:$K$27,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(E$2,AART1SC!$I$4:$K$27,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(F$2,AART1SC!$I$4:$K$27,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(G$2,AART1SC!$I$4:$K$27,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(H$2,AART1SC!$I$4:$K$27,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(I$2,AART1SC!$I$4:$K$27,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(J$2,AART1SC!$I$4:$K$27,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(K$2,AART1SC!$I$4:$K$27,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(L$2,AART1SC!$I$4:$K$27,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(M$2,AART1SC!$I$4:$K$27,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(N$2,AART1SC!$I$4:$K$27,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(O$2,AART1SC!$I$4:$K$27,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(P$2,AART1SC!$I$4:$K$27,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(Q$2,AART1SC!$I$4:$K$27,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(R$2,AART1SC!$I$4:$K$27,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(S$2,AART1SC!$I$4:$K$27,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(T$2,AART1SC!$I$4:$K$27,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(U$2,AART1SC!$I$4:$K$27,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(V$2,AART1SC!$I$4:$K$27,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(W$2,AART1SC!$I$4:$K$27,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(X$2,AART1SC!$I$4:$K$27,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(Y$2,AART1SC!$I$4:$K$27,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(Z$2,AART1SC!$I$4:$K$27,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(AA$2,AART1SC!$I$4:$K$27,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(AB$2,AART1SC!$I$4:$K$27,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(AC$2,AART1SC!$I$4:$K$27,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(AD$2,AART1SC!$I$4:$K$27,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(AE$2,AART1SC!$I$4:$K$27,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(AF$2,AART1SC!$I$4:$K$27,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(AG$2,AART1SC!$I$4:$K$27,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(AH$2,AART1SC!$I$4:$K$27,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(AI$2,AART1SC!$I$4:$K$27,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(AJ$2,AART1SC!$I$4:$K$27,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(AK$2,AART1SC!$I$4:$K$27,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(AL$2,AART1SC!$I$4:$K$27,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(AM$2,AART1SC!$I$4:$K$27,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(AN$2,AART1SC!$I$4:$K$27,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(AO$2,AART1SC!$I$4:$K$27,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(AP$2,AART1SC!$I$4:$K$27,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(AQ$2,AART1SC!$I$4:$K$27,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(AR$2,AART1SC!$I$4:$K$27,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(AS$2,AART1SC!$I$4:$K$27,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(AT$2,AART1SC!$I$4:$K$27,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(AU$2,AART1SC!$I$4:$K$27,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(AV$2,AART1SC!$I$4:$K$27,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(AW$2,AART1SC!$I$4:$K$27,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(AX$2,AART1SC!$I$4:$K$27,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(AY$2,AART1SC!$I$4:$K$27,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]
[null,10047,"Central Lincoln PUD",{"$f":"+TOCA!$AI12*VLOOKUP(D$2,AART1SC!$I$4:$K$27,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(E$2,AART1SC!$I$4:$K$27,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(F$2,AART1SC!$I$4:$K$27,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(G$2,AART1SC!$I$4:$K$27,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(H$2,AART1SC!$I$4:$K$27,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(I$2,AART1SC!$I$4:$K$27,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(J$2,AART1SC!$I$4:$K$27,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(K$2,AART1SC!$I$4:$K$27,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(L$2,AART1SC!$I$4:$K$27,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(M$2,AART1SC!$I$4:$K$27,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(N$2,AART1SC!$I$4:$K$27,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(O$2,AART1SC!$I$4:$K$27,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(P$2,AART1SC!$I$4:$K$27,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(Q$2,AART1SC!$I$4:$K$27,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(R$2,AART1SC!$I$4:$K$27,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(S$2,AART1SC!$I$4:$K$27,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(T$2,AART1SC!$I$4:$K$27,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(U$2,AART1SC!$I$4:$K$27,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(V$2,AART1SC!$I$4:$K$27,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(W$2,AART1SC!$I$4:$K$27,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(X$2,AART1SC!$I$4:$K$27,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(Y$2,AART1SC!$I$4:$K$27,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(Z$2,AART1SC!$I$4:$K$27,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(AA$2,AART1SC!$I$4:$K$27,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(AB$2,AART1SC!$I$4:$K$27,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(AC$2,AART1SC!$I$4:$K$27,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(AD$2,AART1SC!$I$4:$K$27,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(AE$2,AART1SC!$I$4:$K$27,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(AF$2,AART1SC!$I$4:$K$27,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(AG$2,AART1SC!$I$4:$K$27,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(AH$2,AART1SC!$I$4:$K$27,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(AI$2,AART1SC!$I$4:$K$27,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(AJ$2,AART1SC!$I$4:$K$27,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(AK$2,AART1SC!$I$4:$K$27,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(AL$2,AART1SC!$I$4:$K$27,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(AM$2,AART1SC!$I$4:$K$27,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(AN$2,AART1SC!$I$4:$K$27,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(AO$2,AART1SC!$I$4:$K$27,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(AP$2,AART1SC!$I$4:$K$27,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(AQ$2,AART1SC!$I$4:$K$27,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(AR$2,AART1SC!$I$4:$K$27,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(AS$2,AART1SC!$I$4:$K$27,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(AT$2,AART1SC!$I$4:$K$27,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(AU$2,AART1SC!$I$4:$K$27,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(AV$2,AART1SC!$I$4:$K$27,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(AW$2,AART1SC!$I$4:$K$27,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(AX$2,AART1SC!$I$4:$K$27,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(AY$2,AART1SC!$I$4:$K$27,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]
[null,10055,"Albion, City of",{"$f":"+TOCA!$AI13*VLOOKUP(D$2,AART1SC!$I$4:$K$27,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(E$2,AART1SC!$I$4:$K$27,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(F$2,AART1SC!$I$4:$K$27,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(G$2,AART1SC!$I$4:$K$27,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(H$2,AART1SC!$I$4:$K$27,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(I$2,AART1SC!$I$4:$K$27,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(J$2,AART1SC!$I$4:$K$27,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(K$2,AART1SC!$I$4:$K$27,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(L$2,AART1SC!$I$4:$K$27,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(M$2,AART1SC!$I$4:$K$27,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(N$2,AART1SC!$I$4:$K$27,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(O$2,AART1SC!$I$4:$K$27,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(P$2,AART1SC!$I$4:$K$27,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(Q$2,AART1SC!$I$4:$K$27,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(R$2,AART1SC!$I$4:$K$27,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(S$2,AART1SC!$I$4:$K$27,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(T$2,AART1SC!$I$4:$K$27,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(U$2,AART1SC!$I$4:$K$27,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(V$2,AART1SC!$I$4:$K$27,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(W$2,AART1SC!$I$4:$K$27,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(X$2,AART1SC!$I$4:$K$27,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(Y$2,AART1SC!$I$4:$K$27,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(Z$2,AART1SC!$I$4:$K$27,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(AA$2,AART1SC!$I$4:$K$27,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(AB$2,AART1SC!$I$4:$K$27,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(AC$2,AART1SC!$I$4:$K$27,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(AD$2,AART1SC!$I$4:$K$27,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(AE$2,AART1SC!$I$4:$K$27,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(AF$2,AART1SC!$I$4:$K$27,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(AG$2,AART1SC!$I$4:$K$27,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(AH$2,AART1SC!$I$4:$K$27,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(AI$2,AART1SC!$I$4:$K$27,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(AJ$2,AART1SC!$I$4:$K$27,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(AK$2,AART1SC!$I$4:$K$27,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(AL$2,AART1SC!$I$4:$K$27,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(AM$2,AART1SC!$I$4:$K$27,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(AN$2,AART1SC!$I$4:$K$27,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(AO$2,AART1SC!$I$4:$K$27,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(AP$2,AART1SC!$I$4:$K$27,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(AQ$2,AART1SC!$I$4:$K$27,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(AR$2,AART1SC!$I$4:$K$27,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(AS$2,AART1SC!$I$4:$K$27,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(AT$2,AART1SC!$I$4:$K$27,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(AU$2,AART1SC!$I$4:$K$27,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(AV$2,AART1SC!$I$4:$K$27,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(AW$2,AART1SC!$I$4:$K$27,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(AX$2,AART1SC!$I$4:$K$27,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(AY$2,AART1SC!$I$4:$K$27,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]
[null,10057,"Ashland, City of",{"$f":"+TOCA!$AI14*VLOOKUP(D$2,AART1SC!$I$4:$K$27,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(E$2,AART1SC!$I$4:$K$27,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(F$2,AART1SC!$I$4:$K$27,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(G$2,AART1SC!$I$4:$K$27,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(H$2,AART1SC!$I$4:$K$27,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(I$2,AART1SC!$I$4:$K$27,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(J$2,AART1SC!$I$4:$K$27,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(K$2,AART1SC!$I$4:$K$27,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(L$2,AART1SC!$I$4:$K$27,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(M$2,AART1SC!$I$4:$K$27,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(N$2,AART1SC!$I$4:$K$27,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(O$2,AART1SC!$I$4:$K$27,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(P$2,AART1SC!$I$4:$K$27,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(Q$2,AART1SC!$I$4:$K$27,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(R$2,AART1SC!$I$4:$K$27,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(S$2,AART1SC!$I$4:$K$27,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(T$2,AART1SC!$I$4:$K$27,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(U$2,AART1SC!$I$4:$K$27,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(V$2,AART1SC!$I$4:$K$27,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(W$2,AART1SC!$I$4:$K$27,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(X$2,AART1SC!$I$4:$K$27,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(Y$2,AART1SC!$I$4:$K$27,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(Z$2,AART1SC!$I$4:$K$27,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(AA$2,AART1SC!$I$4:$K$27,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(AB$2,AART1SC!$I$4:$K$27,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(AC$2,AART1SC!$I$4:$K$27,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(AD$2,AART1SC!$I$4:$K$27,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(AE$2,AART1SC!$I$4:$K$27,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(AF$2,AART1SC!$I$4:$K$27,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(AG$2,AART1SC!$I$4:$K$27,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(AH$2,AART1SC!$I$4:$K$27,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(AI$2,AART1SC!$I$4:$K$27,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(AJ$2,AART1SC!$I$4:$K$27,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(AK$2,AART1SC!$I$4:$K$27,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(AL$2,AART1SC!$I$4:$K$27,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(AM$2,AART1SC!$I$4:$K$27,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(AN$2,AART1SC!$I$4:$K$27,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(AO$2,AART1SC!$I$4:$K$27,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(AP$2,AART1SC!$I$4:$K$27,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(AQ$2,AART1SC!$I$4:$K$27,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(AR$2,AART1SC!$I$4:$K$27,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(AS$2,AART1SC!$I$4:$K$27,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(AT$2,AART1SC!$I$4:$K$27,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(AU$2,AART1SC!$I$4:$K$27,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(AV$2,AART1SC!$I$4:$K$27,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(AW$2,AART1SC!$I$4:$K$27,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(AX$2,AART1SC!$I$4:$K$27,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(AY$2,AART1SC!$I$4:$K$27,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]
[null,10059,"Bandon, City of",{"$f":"+TOCA!$AI15*VLOOKUP(D$2,AART1SC!$I$4:$K$27,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(E$2,AART1SC!$I$4:$K$27,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(F$2,AART1SC!$I$4:$K$27,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(G$2,AART1SC!$I$4:$K$27,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(H$2,AART1SC!$I$4:$K$27,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(I$2,AART1SC!$I$4:$K$27,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(J$2,AART1SC!$I$4:$K$27,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(K$2,AART1SC!$I$4:$K$27,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(L$2,AART1SC!$I$4:$K$27,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(M$2,AART1SC!$I$4:$K$27,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(N$2,AART1SC!$I$4:$K$27,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(O$2,AART1SC!$I$4:$K$27,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(P$2,AART1SC!$I$4:$K$27,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(Q$2,AART1SC!$I$4:$K$27,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(R$2,AART1SC!$I$4:$K$27,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(S$2,AART1SC!$I$4:$K$27,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(T$2,AART1SC!$I$4:$K$27,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(U$2,AART1SC!$I$4:$K$27,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(V$2,AART1SC!$I$4:$K$27,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(W$2,AART1SC!$I$4:$K$27,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(X$2,AART1SC!$I$4:$K$27,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(Y$2,AART1SC!$I$4:$K$27,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(Z$2,AART1SC!$I$4:$K$27,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(AA$2,AART1SC!$I$4:$K$27,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(AB$2,AART1SC!$I$4:$K$27,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(AC$2,AART1SC!$I$4:$K$27,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(AD$2,AART1SC!$I$4:$K$27,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(AE$2,AART1SC!$I$4:$K$27,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(AF$2,AART1SC!$I$4:$K$27,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(AG$2,AART1SC!$I$4:$K$27,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(AH$2,AART1SC!$I$4:$K$27,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(AI$2,AART1SC!$I$4:$K$27,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(AJ$2,AART1SC!$I$4:$K$27,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(AK$2,AART1SC!$I$4:$K$27,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(AL$2,AART1SC!$I$4:$K$27,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(AM$2,AART1SC!$I$4:$K$27,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(AN$2,AART1SC!$I$4:$K$27,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(AO$2,AART1SC!$I$4:$K$27,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(AP$2,AART1SC!$I$4:$K$27,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(AQ$2,AART1SC!$I$4:$K$27,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(AR$2,AART1SC!$I$4:$K$27,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(AS$2,AART1SC!$I$4:$K$27,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(AT$2,AART1SC!$I$4:$K$27,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(AU$2,AART1SC!$I$4:$K$27,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(AV$2,AART1SC!$I$4:$K$27,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(AW$2,AART1SC!$I$4:$K$27,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(AX$2,AART1SC!$I$4:$K$27,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(AY$2,AART1SC!$I$4:$K$27,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]
[null,10062,"Bonners Ferry, City of",{"$f":"+TOCA!$AI17*VLOOKUP(D$2,AART1SC!$I$4:$K$27,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(E$2,AART1SC!$I$4:$K$27,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(F$2,AART1SC!$I$4:$K$27,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(G$2,AART1SC!$I$4:$K$27,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(H$2,AART1SC!$I$4:$K$27,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(I$2,AART1SC!$I$4:$K$27,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(J$2,AART1SC!$I$4:$K$27,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(K$2,AART1SC!$I$4:$K$27,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(L$2,AART1SC!$I$4:$K$27,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(M$2,AART1SC!$I$4:$K$27,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(N$2,AART1SC!$I$4:$K$27,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(O$2,AART1SC!$I$4:$K$27,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(P$2,AART1SC!$I$4:$K$27,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(Q$2,AART1SC!$I$4:$K$27,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(R$2,AART1SC!$I$4:$K$27,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(S$2,AART1SC!$I$4:$K$27,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(T$2,AART1SC!$I$4:$K$27,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(U$2,AART1SC!$I$4:$K$27,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(V$2,AART1SC!$I$4:$K$27,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(W$2,AART1SC!$I$4:$K$27,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(X$2,AART1SC!$I$4:$K$27,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(Y$2,AART1SC!$I$4:$K$27,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(Z$2,AART1SC!$I$4:$K$27,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(AA$2,AART1SC!$I$4:$K$27,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(AB$2,AART1SC!$I$4:$K$27,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(AC$2,AART1SC!$I$4:$K$27,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(AD$2,AART1SC!$I$4:$K$27,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(AE$2,AART1SC!$I$4:$K$27,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(AF$2,AART1SC!$I$4:$K$27,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(AG$2,AART1SC!$I$4:$K$27,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(AH$2,AART1SC!$I$4:$K$27,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(AI$2,AART1SC!$I$4:$K$27,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(AJ$2,AART1SC!$I$4:$K$27,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(AK$2,AART1SC!$I$4:$K$27,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(AL$2,AART1SC!$I$4:$K$27,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(AM$2,AART1SC!$I$4:$K$27,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(AN$2,AART1SC!$I$4:$K$27,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(AO$2,AART1SC!$I$4:$K$27,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(AP$2,AART1SC!$I$4:$K$27,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(AQ$2,AART1SC!$I$4:$K$27,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(AR$2,AART1SC!$I$4:$K$27,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(AS$2,AART1SC!$I$4:$K$27,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(AT$2,AART1SC!$I$4:$K$27,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(AU$2,AART1SC!$I$4:$K$27,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(AV$2,AART1SC!$I$4:$K$27,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(AW$2,AART1SC!$I$4:$K$27,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(AX$2,AART1SC!$I$4:$K$27,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(AY$2,AART1SC!$I$4:$K$27,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]
[null,10074,"Forest Grove, City of",{"$f":"+TOCA!$AI26*VLOOKUP(D$2,AART1SC!$I$4:$K$27,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(E$2,AART1SC!$I$4:$K$27,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(F$2,AART1SC!$I$4:$K$27,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(G$2,AART1SC!$I$4:$K$27,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(H$2,AART1SC!$I$4:$K$27,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(I$2,AART1SC!$I$4:$K$27,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(J$2,AART1SC!$I$4:$K$27,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(K$2,AART1SC!$I$4:$K$27,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(L$2,AART1SC!$I$4:$K$27,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(M$2,AART1SC!$I$4:$K$27,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(N$2,AART1SC!$I$4:$K$27,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(O$2,AART1SC!$I$4:$K$27,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(P$2,AART1SC!$I$4:$K$27,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(Q$2,AART1SC!$I$4:$K$27,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(R$2,AART1SC!$I$4:$K$27,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(S$2,AART1SC!$I$4:$K$27,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(T$2,AART1SC!$I$4:$K$27,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(U$2,AART1SC!$I$4:$K$27,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(V$2,AART1SC!$I$4:$K$27,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(W$2,AART1SC!$I$4:$K$27,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(X$2,AART1SC!$I$4:$K$27,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(Y$2,AART1SC!$I$4:$K$27,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(Z$2,AART1SC!$I$4:$K$27,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(AA$2,AART1SC!$I$4:$K$27,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(AB$2,AART1SC!$I$4:$K$27,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(AC$2,AART1SC!$I$4:$K$27,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(AD$2,AART1SC!$I$4:$K$27,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(AE$2,AART1SC!$I$4:$K$27,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(AF$2,AART1SC!$I$4:$K$27,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(AG$2,AART1SC!$I$4:$K$27,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(AH$2,AART1SC!$I$4:$K$27,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(AI$2,AART1SC!$I$4:$K$27,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(AJ$2,AART1SC!$I$4:$K$27,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(AK$2,AART1SC!$I$4:$K$27,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(AL$2,AART1SC!$I$4:$K$27,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(AM$2,AART1SC!$I$4:$K$27,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(AN$2,AART1SC!$I$4:$K$27,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(AO$2,AART1SC!$I$4:$K$27,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(AP$2,AART1SC!$I$4:$K$27,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(AQ$2,AART1SC!$I$4:$K$27,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(AR$2,AART1SC!$I$4:$K$27,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(AS$2,AART1SC!$I$4:$K$27,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(AT$2,AART1SC!$I$4:$K$27,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(AU$2,AART1SC!$I$4:$K$27,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(AV$2,AART1SC!$I$4:$K$27,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(AW$2,AART1SC!$I$4:$K$27,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(AX$2,AART1SC!$I$4:$K$27,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(AY$2,AART1SC!$I$4:$K$27,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]
[null,10087,"Port Angeles, City of",{"$f":"+TOCA!$AI35*VLOOKUP(D$2,AART1SC!$I$4:$K$27,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(E$2,AART1SC!$I$4:$K$27,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(F$2,AART1SC!$I$4:$K$27,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(G$2,AART1SC!$I$4:$K$27,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(H$2,AART1SC!$I$4:$K$27,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(I$2,AART1SC!$I$4:$K$27,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(J$2,AART1SC!$I$4:$K$27,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(K$2,AART1SC!$I$4:$K$27,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(L$2,AART1SC!$I$4:$K$27,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(M$2,AART1SC!$I$4:$K$27,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(N$2,AART1SC!$I$4:$K$27,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(O$2,AART1SC!$I$4:$K$27,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(P$2,AART1SC!$I$4:$K$27,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(Q$2,AART1SC!$I$4:$K$27,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(R$2,AART1SC!$I$4:$K$27,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(S$2,AART1SC!$I$4:$K$27,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(T$2,AART1SC!$I$4:$K$27,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(U$2,AART1SC!$I$4:$K$27,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(V$2,AART1SC!$I$4:$K$27,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(W$2,AART1SC!$I$4:$K$27,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(X$2,AART1SC!$I$4:$K$27,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(Y$2,AART1SC!$I$4:$K$27,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(Z$2,AART1SC!$I$4:$K$27,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(AA$2,AART1SC!$I$4:$K$27,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(AB$2,AART1SC!$I$4:$K$27,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(AC$2,AART1SC!$I$4:$K$27,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(AD$2,AART1SC!$I$4:$K$27,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(AE$2,AART1SC!$I$4:$K$27,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(AF$2,AART1SC!$I$4:$K$27,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(AG$2,AART1SC!$I$4:$K$27,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(AH$2,AART1SC!$I$4:$K$27,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(AI$2,AART1SC!$I$4:$K$27,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(AJ$2,AART1SC!$I$4:$K$27,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(AK$2,AART1SC!$I$4:$K$27,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(AL$2,AART1SC!$I$4:$K$27,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(AM$2,AART1SC!$I$4:$K$27,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(AN$2,AART1SC!$I$4:$K$27,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(AO$2,AART1SC!$I$4:$K$27,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(AP$2,AART1SC!$I$4:$K$27,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(AQ$2,AART1SC!$I$4:$K$27,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(AR$2,AART1SC!$I$4:$K$27,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(AS$2,AART1SC!$I$4:$K$27,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(AT$2,AART1SC!$I$4:$K$27,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(AU$2,AART1SC!$I$4:$K$27,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(AV$2,AART1SC!$I$4:$K$27,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(AW$2,AART1SC!$I$4:$K$27,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(AX$2,AART1SC!$I$4:$K$27,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(AY$2,AART1SC!$I$4:$K$27,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]
[null,10106,"Clearwater Power",{"$f":"+TOCA!$AI44*VLOOKUP(D$2,AART1SC!$I$4:$K$27,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(E$2,AART1SC!$I$4:$K$27,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(F$2,AART1SC!$I$4:$K$27,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(G$2,AART1SC!$I$4:$K$27,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(H$2,AART1SC!$I$4:$K$27,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(I$2,AART1SC!$I$4:$K$27,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(J$2,AART1SC!$I$4:$K$27,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(K$2,AART1SC!$I$4:$K$27,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(L$2,AART1SC!$I$4:$K$27,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(M$2,AART1SC!$I$4:$K$27,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(N$2,AART1SC!$I$4:$K$27,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(O$2,AART1SC!$I$4:$K$27,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(P$2,AART1SC!$I$4:$K$27,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(Q$2,AART1SC!$I$4:$K$27,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(R$2,AART1SC!$I$4:$K$27,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(S$2,AART1SC!$I$4:$K$27,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(T$2,AART1SC!$I$4:$K$27,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(U$2,AART1SC!$I$4:$K$27,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(V$2,AART1SC!$I$4:$K$27,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(W$2,AART1SC!$I$4:$K$27,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(X$2,AART1SC!$I$4:$K$27,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(Y$2,AART1SC!$I$4:$K$27,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(Z$2,AART1SC!$I$4:$K$27,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(AA$2,AART1SC!$I$4:$K$27,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(AB$2,AART1SC!$I$4:$K$27,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(AC$2,AART1SC!$I$4:$K$27,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(AD$2,AART1SC!$I$4:$K$27,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(AE$2,AART1SC!$I$4:$K$27,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(AF$2,AART1SC!$I$4:$K$27,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(AG$2,AART1SC!$I$4:$K$27,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(AH$2,AART1SC!$I$4:$K$27,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(AI$2,AART1SC!$I$4:$K$27,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(AJ$2,AART1SC!$I$4:$K$27,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(AK$2,AART1SC!$I$4:$K$27,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(AL$2,AART1SC!$I$4:$K$27,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(AM$2,AART1SC!$I$4:$K$27,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(AN$2,AART1SC!$I$4:$K$27,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(AO$2,AART1SC!$I$4:$K$27,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(AP$2,AART1SC!$I$4:$K$27,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(AQ$2,AART1SC!$I$4:$K$27,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(AR$2,AART1SC!$I$4:$K$27,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(AS$2,AART1SC!$I$4:$K$27,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(AT$2,AART1SC!$I$4:$K$27,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(AU$2,AART1SC!$I$4:$K$27,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(AV$2,AART1SC!$I$4:$K$27,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(AW$2,AART1SC!$I$4:$K$27,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(AX$2,AART1SC!$I$4:$K$27,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(AY$2,AART1SC!$I$4:$K$27,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]
[null,10136,"Douglas Electric Cooperative",{"$f":"+TOCA!$AI53*VLOOKUP(D$2,AART1SC!$I$4:$K$27,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(E$2,AART1SC!$I$4:$K$27,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(F$2,AART1SC!$I$4:$K$27,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(G$2,AART1SC!$I$4:$K$27,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(H$2,AART1SC!$I$4:$K$27,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(I$2,AART1SC!$I$4:$K$27,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(J$2,AART1SC!$I$4:$K$27,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(K$2,AART1SC!$I$4:$K$27,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(L$2,AART1SC!$I$4:$K$27,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(M$2,AART1SC!$I$4:$K$27,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(N$2,AART1SC!$I$4:$K$27,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(O$2,AART1SC!$I$4:$K$27,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(P$2,AART1SC!$I$4:$K$27,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(Q$2,AART1SC!$I$4:$K$27,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(R$2,AART1SC!$I$4:$K$27,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(S$2,AART1SC!$I$4:$K$27,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(T$2,AART1SC!$I$4:$K$27,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(U$2,AART1SC!$I$4:$K$27,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(V$2,AART1SC!$I$4:$K$27,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(W$2,AART1SC!$I$4:$K$27,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(X$2,AART1SC!$I$4:$K$27,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(Y$2,AART1SC!$I$4:$K$27,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(Z$2,AART1SC!$I$4:$K$27,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(AA$2,AART1SC!$I$4:$K$27,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(AB$2,AART1SC!$I$4:$K$27,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(AC$2,AART1SC!$I$4:$K$27,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(AD$2,AART1SC!$I$4:$K$27,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(AE$2,AART1SC!$I$4:$K$27,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(AF$2,AART1SC!$I$4:$K$27,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(AG$2,AART1SC!$I$4:$K$27,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(AH$2,AART1SC!$I$4:$K$27,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(AI$2,AART1SC!$I$4:$K$27,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(AJ$2,AART1SC!$I$4:$K$27,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(AK$2,AART1SC!$I$4:$K$27,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(AL$2,AART1SC!$I$4:$K$27,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(AM$2,AART1SC!$I$4:$K$27,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(AN$2,AART1SC!$I$4:$K$27,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(AO$2,AART1SC!$I$4:$K$27,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(AP$2,AART1SC!$I$4:$K$27,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(AQ$2,AART1SC!$I$4:$K$27,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(AR$2,AART1SC!$I$4:$K$27,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(AS$2,AART1SC!$I$4:$K$27,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(AT$2,AART1SC!$I$4:$K$27,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(AU$2,AART1SC!$I$4:$K$27,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(AV$2,AART1SC!$I$4:$K$27,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(AW$2,AART1SC!$I$4:$K$27,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(AX$2,AART1SC!$I$4:$K$27,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(AY$2,AART1SC!$I$4:$K$27,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]
[null,10174,"Farmers Elec Coop",{"$f":"+TOCA!$AI62*VLOOKUP(D$2,AART1SC!$I$4:$K$27,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(E$2,AART1SC!$I$4:$K$27,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(F$2,AART1SC!$I$4:$K$27,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(G$2,AART1SC!$I$4:$K$27,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(H$2,AART1SC!$I$4:$K$27,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(I$2,AART1SC!$I$4:$K$27,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(J$2,AART1SC!$I$4:$K$27,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(K$2,AART1SC!$I$4:$K$27,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(L$2,AART1SC!$I$4:$K$27,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(M$2,AART1SC!$I$4:$K$27,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(N$2,AART1SC!$I$4:$K$27,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(O$2,AART1SC!$I$4:$K$27,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(P$2,AART1SC!$I$4:$K$27,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(Q$2,AART1SC!$I$4:$K$27,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(R$2,AART1SC!$I$4:$K$27,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(S$2,AART1SC!$I$4:$K$27,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(T$2,AART1SC!$I$4:$K$27,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(U$2,AART1SC!$I$4:$K$27,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(V$2,AART1SC!$I$4:$K$27,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(W$2,AART1SC!$I$4:$K$27,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(X$2,AART1SC!$I$4:$K$27,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(Y$2,AART1SC!$I$4:$K$27,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(Z$2,AART1SC!$I$4:$K$27,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(AA$2,AART1SC!$I$4:$K$27,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(AB$2,AART1SC!$I$4:$K$27,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(AC$2,AART1SC!$I$4:$K$27,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(AD$2,AART1SC!$I$4:$K$27,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(AE$2,AART1SC!$I$4:$K$27,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(AF$2,AART1SC!$I$4:$K$27,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(AG$2,AART1SC!$I$4:$K$27,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(AH$2,AART1SC!$I$4:$K$27,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(AI$2,AART1SC!$I$4:$K$27,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(AJ$2,AART1SC!$I$4:$K$27,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(AK$2,AART1SC!$I$4:$K$27,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(AL$2,AART1SC!$I$4:$K$27,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(AM$2,AART1SC!$I$4:$K$27,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(AN$2,AART1SC!$I$4:$K$27,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(AO$2,AART1SC!$I$4:$K$27,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(AP$2,AART1SC!$I$4:$K$27,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(AQ$2,AART1SC!$I$4:$K$27,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(AR$2,AART1SC!$I$4:$K$27,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(AS$2,AART1SC!$I$4:$K$27,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(AT$2,AART1SC!$I$4:$K$27,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(AU$2,AART1SC!$I$4:$K$27,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(AV$2,AART1SC!$I$4:$K$27,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(AW$2,AART1SC!$I$4:$K$27,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(AX$2,AART1SC!$I$4:$K$27,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(AY$2,AART1SC!$I$4:$K$27,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]
[null,10203,"Idaho County L & P",{"$f":"+TOCA!$AI71*VLOOKUP(D$2,AART1SC!$I$4:$K$27,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(E$2,AART1SC!$I$4:$K$27,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(F$2,AART1SC!$I$4:$K$27,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(G$2,AART1SC!$I$4:$K$27,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(H$2,AART1SC!$I$4:$K$27,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(I$2,AART1SC!$I$4:$K$27,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(J$2,AART1SC!$I$4:$K$27,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(K$2,AART1SC!$I$4:$K$27,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(L$2,AART1SC!$I$4:$K$27,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(M$2,AART1SC!$I$4:$K$27,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(N$2,AART1SC!$I$4:$K$27,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(O$2,AART1SC!$I$4:$K$27,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(P$2,AART1SC!$I$4:$K$27,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(Q$2,AART1SC!$I$4:$K$27,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(R$2,AART1SC!$I$4:$K$27,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(S$2,AART1SC!$I$4:$K$27,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(T$2,AART1SC!$I$4:$K$27,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(U$2,AART1SC!$I$4:$K$27,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(V$2,AART1SC!$I$4:$K$27,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(W$2,AART1SC!$I$4:$K$27,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(X$2,AART1SC!$I$4:$K$27,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(Y$2,AART1SC!$I$4:$K$27,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(Z$2,AART1SC!$I$4:$K$27,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(AA$2,AART1SC!$I$4:$K$27,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(AB$2,AART1SC!$I$4:$K$27,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(AC$2,AART1SC!$I$4:$K$27,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(AD$2,AART1SC!$I$4:$K$27,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(AE$2,AART1SC!$I$4:$K$27,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(AF$2,AART1SC!$I$4:$K$27,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(AG$2,AART1SC!$I$4:$K$27,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(AH$2,AART1SC!$I$4:$K$27,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(AI$2,AART1SC!$I$4:$K$27,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(AJ$2,AART1SC!$I$4:$K$27,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(AK$2,AART1SC!$I$4:$K$27,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(AL$2,AART1SC!$I$4:$K$27,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(AM$2,AART1SC!$I$4:$K$27,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(AN$2,AART1SC!$I$4:$K$27,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(AO$2,AART1SC!$I$4:$K$27,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(AP$2,AART1SC!$I$4:$K$27,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(AQ$2,AART1SC!$I$4:$K$27,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(AR$2,AART1SC!$I$4:$K$27,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(AS$2,AART1SC!$I$4:$K$27,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(AT$2,AART1SC!$I$4:$K$27,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(AU$2,AART1SC!$I$4:$K$27,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(AV$2,AART1SC!$I$4:$K$27,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(AW$2,AART1SC!$I$4:$K$27,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(AX$2,AART1SC!$I$4:$K$27,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(AY$2,AART1SC!$I$4:$K$27,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]
[null,10204,"Idaho Falls Power",{"$f":"+TOCA!$AI72*VLOOKUP(D$2,AART1SC!$I$4:$K$27,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":12720.383430962522},{"$f":"+TOCA!$AI72*VLOOKUP(E$2,AART1SC!$I$4:$K$27,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":10029.533089797373},{"$f":"+TOCA!$AI72*VLOOKUP(F$2,AART1SC!$I$4:$K$27,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":16558.355773448242},{"$f":"+TOCA!$AI72*VLOOKUP(G$2,AART1SC!$I$4:$K$27,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":13288.080508192214},{"$f":"+TOCA!$AI72*VLOOKUP(H$2,AART1SC!$I$4:$K$27,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":17238.229934579282},{"$f":"+TOCA!$AI72*VLOOKUP(I$2,AART1SC!$I$4:$K$27,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":14824.87774373818},{"$f":"+TOCA!$AI72*VLOOKUP(J$2,AART1SC!$I$4:$K$27,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":18561.132295141779},{"$f":"+TOCA!$AI72*VLOOKUP(K$2,AART1SC!$I$4:$K$27,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":14634.738925015636},{"$f":"+TOCA!$AI72*VLOOKUP(L$2,AART1SC!$I$4:$K$27,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":16689.213808129003},{"$f":"+TOCA!$AI72*VLOOKUP(M$2,AART1SC!$I$4:$K$27,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":12350.018218015459},{"$f":"+TOCA!$AI72*VLOOKUP(N$2,AART1SC!$I$4:$K$27,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":17693.562504485046},{"$f":"+TOCA!$AI72*VLOOKUP(O$2,AART1SC!$I$4:$K$27,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":13908.160910977429},{"$f":"+TOCA!$AI72*VLOOKUP(P$2,AART1SC!$I$4:$K$27,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":13416.677086103635},{"$f":"+TOCA!$AI72*VLOOKUP(Q$2,AART1SC!$I$4:$K$27,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":9804.4947936911194},{"$f":"+TOCA!$AI72*VLOOKUP(R$2,AART1SC!$I$4:$K$27,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":18223.829275676253},{"$f":"+TOCA!$AI72*VLOOKUP(S$2,AART1SC!$I$4:$K$27,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":14368.788467360122},{"$f":"+TOCA!$AI72*VLOOKUP(T$2,AART1SC!$I$4:$K$27,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":16324.848283438881},{"$f":"+TOCA!$AI72*VLOOKUP(U$2,AART1SC!$I$4:$K$27,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":13059.878626751104},{"$f":"+TOCA!$AI72*VLOOKUP(V$2,AART1SC!$I$4:$K$27,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":15333.241953814346},{"$f":"+TOCA!$AI72*VLOOKUP(W$2,AART1SC!$I$4:$K$27,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":12089.671540507465},{"$f":"+TOCA!$AI72*VLOOKUP(X$2,AART1SC!$I$4:$K$27,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":15188.871134125084},{"$f":"+TOCA!$AI72*VLOOKUP(Y$2,AART1SC!$I$4:$K$27,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":10969.740263534781},{"$f":"+TOCA!$AI72*VLOOKUP(Z$2,AART1SC!$I$4:$K$27,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":12846.101288791831},{"$f":"+TOCA!$AI72*VLOOKUP(AA$2,AART1SC!$I$4:$K$27,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":11240.338627692854},{"$f":"+TOCA!$AI72*VLOOKUP(AB$2,AART1SC!$I$4:$K$27,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":13236.875361715694},{"$f":"+TOCA!$AI72*VLOOKUP(AC$2,AART1SC!$I$4:$K$27,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":9559.96553901689},{"$f":"+TOCA!$AI72*VLOOKUP(AD$2,AART1SC!$I$4:$K$27,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":16564.51044270756},{"$f":"+TOCA!$AI72*VLOOKUP(AE$2,AART1SC!$I$4:$K$27,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":13293.019630272818},{"$f":"+TOCA!$AI72*VLOOKUP(AF$2,AART1SC!$I$4:$K$27,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":17243.475803016721},{"$f":"+TOCA!$AI72*VLOOKUP(AG$2,AART1SC!$I$4:$K$27,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":14829.389190594378},{"$f":"+TOCA!$AI72*VLOOKUP(AH$2,AART1SC!$I$4:$K$27,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":18569.637221098081},{"$f":"+TOCA!$AI72*VLOOKUP(AI$2,AART1SC!$I$4:$K$27,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":14641.444732019641},{"$f":"+TOCA!$AI72*VLOOKUP(AJ$2,AART1SC!$I$4:$K$27,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":16028.234927235839},{"$f":"+TOCA!$AI72*VLOOKUP(AK$2,AART1SC!$I$4:$K$27,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":12021.176195426882},{"$f":"+TOCA!$AI72*VLOOKUP(AL$2,AART1SC!$I$4:$K$27,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":17705.92931842613},{"$f":"+TOCA!$AI72*VLOOKUP(AM$2,AART1SC!$I$4:$K$27,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":13917.881940205154},{"$f":"+TOCA!$AI72*VLOOKUP(AN$2,AART1SC!$I$4:$K$27,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":13419.910706235096},{"$f":"+TOCA!$AI72*VLOOKUP(AO$2,AART1SC!$I$4:$K$27,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":9806.8578237871843},{"$f":"+TOCA!$AI72*VLOOKUP(AP$2,AART1SC!$I$4:$K$27,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":16641.165164133286},{"$f":"+TOCA!$AI72*VLOOKUP(AQ$2,AART1SC!$I$4:$K$27,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":13120.918687105093},{"$f":"+TOCA!$AI72*VLOOKUP(AR$2,AART1SC!$I$4:$K$27,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":14839.102646661202},{"$f":"+TOCA!$AI72*VLOOKUP(AS$2,AART1SC!$I$4:$K$27,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":11871.282117328961},{"$f":"+TOCA!$AI72*VLOOKUP(AT$2,AART1SC!$I$4:$K$27,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":15338.662797104942},{"$f":"+TOCA!$AI72*VLOOKUP(AU$2,AART1SC!$I$4:$K$27,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":12093.945666948128},{"$f":"+TOCA!$AI72*VLOOKUP(AV$2,AART1SC!$I$4:$K$27,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":14643.937323330836},{"$f":"+TOCA!$AI72*VLOOKUP(AW$2,AART1SC!$I$4:$K$27,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":11546.181351087775},{"$f":"+TOCA!$AI72*VLOOKUP(AX$2,AART1SC!$I$4:$K$27,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":13399.528928626842},{"$f":"+TOCA!$AI72*VLOOKUP(AY$2,AART1SC!$I$4:$K$27,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":10719.623142901473}]
[null,10242,"Lost River Elec Coop",{"$f":"+TOCA!$AI81*VLOOKUP(D$2,AART1SC!$I$4:$K$27,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(E$2,AART1SC!$I$4:$K$27,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(F$2,AART1SC!$I$4:$K$27,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(G$2,AART1SC!$I$4:$K$27,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(H$2,AART1SC!$I$4:$K$27,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(I$2,AART1SC!$I$4:$K$27,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(J$2,AART1SC!$I$4:$K$27,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(K$2,AART1SC!$I$4:$K$27,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(L$2,AART1SC!$I$4:$K$27,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(M$2,AART1SC!$I$4:$K$27,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(N$2,AART1SC!$I$4:$K$27,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(O$2,AART1SC!$I$4:$K$27,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(P$2,AART1SC!$I$4:$K$27,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(Q$2,AART1SC!$I$4:$K$27,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(R$2,AART1SC!$I$4:$K$27,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(S$2,AART1SC!$I$4:$K$27,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(T$2,AART1SC!$I$4:$K$27,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(U$2,AART1SC!$I$4:$K$27,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(V$2,AART1SC!$I$4:$K$27,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(W$2,AART1SC!$I$4:$K$27,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(X$2,AART1SC!$I$4:$K$27,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(Y$2,AART1SC!$I$4:$K$27,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(Z$2,AART1SC!$I$4:$K$27,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(AA$2,AART1SC!$I$4:$K$27,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(AB$2,AART1SC!$I$4:$K$27,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(AC$2,AART1SC!$I$4:$K$27,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(AD$2,AART1SC!$I$4:$K$27,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(AE$2,AART1SC!$I$4:$K$27,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(AF$2,AART1SC!$I$4:$K$27,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(AG$2,AART1SC!$I$4:$K$27,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(AH$2,AART1SC!$I$4:$K$27,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(AI$2,AART1SC!$I$4:$K$27,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(AJ$2,AART1SC!$I$4:$K$27,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(AK$2,AART1SC!$I$4:$K$27,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(AL$2,AART1SC!$I$4:$K$27,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(AM$2,AART1SC!$I$4:$K$27,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(AN$2,AART1SC!$I$4:$K$27,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(AO$2,AART1SC!$I$4:$K$27,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(AP$2,AART1SC!$I$4:$K$27,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(AQ$2,AART1SC!$I$4:$K$27,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(AR$2,AART1SC!$I$4:$K$27,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(AS$2,AART1SC!$I$4:$K$27,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(AT$2,AART1SC!$I$4:$K$27,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(AU$2,AART1SC!$I$4:$K$27,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(AV$2,AART1SC!$I$4:$K$27,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(AW$2,AART1SC!$I$4:$K$27,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(AX$2,AART1SC!$I$4:$K$27,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(AY$2,AART1SC!$I$4:$K$27,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]
[null,10278,"Northern Lights",{"$f":"+TOCA!$AI90*VLOOKUP(D$2,AART1SC!$I$4:$K$27,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(E$2,AART1SC!$I$4:$K$27,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(F$2,AART1SC!$I$4:$K$27,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(G$2,AART1SC!$I$4:$K$27,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(H$2,AART1SC!$I$4:$K$27,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(I$2,AART1SC!$I$4:$K$27,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(J$2,AART1SC!$I$4:$K$27,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(K$2,AART1SC!$I$4:$K$27,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(L$2,AART1SC!$I$4:$K$27,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(M$2,AART1SC!$I$4:$K$27,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(N$2,AART1SC!$I$4:$K$27,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(O$2,AART1SC!$I$4:$K$27,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(P$2,AART1SC!$I$4:$K$27,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(Q$2,AART1SC!$I$4:$K$27,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(R$2,AART1SC!$I$4:$K$27,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(S$2,AART1SC!$I$4:$K$27,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(T$2,AART1SC!$I$4:$K$27,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(U$2,AART1SC!$I$4:$K$27,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(V$2,AART1SC!$I$4:$K$27,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(W$2,AART1SC!$I$4:$K$27,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(X$2,AART1SC!$I$4:$K$27,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(Y$2,AART1SC!$I$4:$K$27,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(Z$2,AART1SC!$I$4:$K$27,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(AA$2,AART1SC!$I$4:$K$27,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(AB$2,AART1SC!$I$4:$K$27,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(AC$2,AART1SC!$I$4:$K$27,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(AD$2,AART1SC!$I$4:$K$27,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(AE$2,AART1SC!$I$4:$K$27,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(AF$2,AART1SC!$I$4:$K$27,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(AG$2,AART1SC!$I$4:$K$27,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(AH$2,AART1SC!$I$4:$K$27,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(AI$2,AART1SC!$I$4:$K$27,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(AJ$2,AART1SC!$I$4:$K$27,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(AK$2,AART1SC!$I$4:$K$27,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(AL$2,AART1SC!$I$4:$K$27,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(AM$2,AART1SC!$I$4:$K$27,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(AN$2,AART1SC!$I$4:$K$27,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(AO$2,AART1SC!$I$4:$K$27,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(AP$2,AART1SC!$I$4:$K$27,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(AQ$2,AART1SC!$I$4:$K$27,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(AR$2,AART1SC!$I$4:$K$27,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(AS$2,AART1SC!$I$4:$K$27,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(AT$2,AART1SC!$I$4:$K$27,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(AU$2,AART1SC!$I$4:$K$27,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(AV$2,AART1SC!$I$4:$K$27,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(AW$2,AART1SC!$I$4:$K$27,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(AX$2,AART1SC!$I$4:$K$27,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(AY$2,AART1SC!$I$4:$K$27,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"+TOCA!$AI99*VLOOKUP(D$2,AART1SC!$I$4:$K$27,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(E$2,AART1SC!$I$4:$K$27,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(F$2,AART1SC!$I$4:$K$27,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(G$2,AART1SC!$I$4:$K$27,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(H$2,AART1SC!$I$4:$K$27,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(I$2,AART1SC!$I$4:$K$27,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(J$2,AART1SC!$I$4:$K$27,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(K$2,AART1SC!$I$4:$K$27,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(L$2,AART1SC!$I$4:$K$27,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(M$2,AART1SC!$I$4:$K$27,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(N$2,AART1SC!$I$4:$K$27,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(O$2,AART1SC!$I$4:$K$27,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(P$2,AART1SC!$I$4:$K$27,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(Q$2,AART1SC!$I$4:$K$27,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(R$2,AART1SC!$I$4:$K$27,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(S$2,AART1SC!$I$4:$K$27,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(T$2,AART1SC!$I$4:$K$27,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(U$2,AART1SC!$I$4:$K$27,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(V$2,AART1SC!$I$4:$K$27,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(W$2,AART1SC!$I$4:$K$27,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(X$2,AART1SC!$I$4:$K$27,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(Y$2,AART1SC!$I$4:$K$27,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(Z$2,AART1SC!$I$4:$K$27,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(AA$2,AART1SC!$I$4:$K$27,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(AB$2,AART1SC!$I$4:$K$27,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(AC$2,AART1SC!$I$4:$K$27,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(AD$2,AART1SC!$I$4:$K$27,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(AE$2,AART1SC!$I$4:$K$27,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(AF$2,AART1SC!$I$4:$K$27,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(AG$2,AART1SC!$I$4:$K$27,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(AH$2,AART1SC!$I$4:$K$27,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(AI$2,AART1SC!$I$4:$K$27,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(AJ$2,AART1SC!$I$4:$K$27,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(AK$2,AART1SC!$I$4:$K$27,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(AL$2,AART1SC!$I$4:$K$27,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(AM$2,AART1SC!$I$4:$K$27,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(AN$2,AART1SC!$I$4:$K$27,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(AO$2,AART1SC!$I$4:$K$27,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(AP$2,AART1SC!$I$4:$K$27,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(AQ$2,AART1SC!$I$4:$K$27,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(AR$2,AART1SC!$I$4:$K$27,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(AS$2,AART1SC!$I$4:$K$27,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(AT$2,AART1SC!$I$4:$K$27,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(AU$2,AART1SC!$I$4:$K$27,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(AV$2,AART1SC!$I$4:$K$27,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(AW$2,AART1SC!$I$4:$K$27,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(AX$2,AART1SC!$I$4:$K$27,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(AY$2,AART1SC!$I$4:$K$27,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]
[null,10352,"Skamania County PUD #1",{"$f":"+TOCA!$AI108*VLOOKUP(D$2,AART1SC!$I$4:$K$27,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(E$2,AART1SC!$I$4:$K$27,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(F$2,AART1SC!$I$4:$K$27,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(G$2,AART1SC!$I$4:$K$27,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(H$2,AART1SC!$I$4:$K$27,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(I$2,AART1SC!$I$4:$K$27,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(J$2,AART1SC!$I$4:$K$27,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(K$2,AART1SC!$I$4:$K$27,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(L$2,AART1SC!$I$4:$K$27,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(M$2,AART1SC!$I$4:$K$27,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(N$2,AART1SC!$I$4:$K$27,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(O$2,AART1SC!$I$4:$K$27,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(P$2,AART1SC!$I$4:$K$27,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(Q$2,AART1SC!$I$4:$K$27,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(R$2,AART1SC!$I$4:$K$27,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(S$2,AART1SC!$I$4:$K$27,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(T$2,AART1SC!$I$4:$K$27,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(U$2,AART1SC!$I$4:$K$27,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(V$2,AART1SC!$I$4:$K$27,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(W$2,AART1SC!$I$4:$K$27,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(X$2,AART1SC!$I$4:$K$27,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(Y$2,AART1SC!$I$4:$K$27,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(Z$2,AART1SC!$I$4:$K$27,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(AA$2,AART1SC!$I$4:$K$27,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(AB$2,AART1SC!$I$4:$K$27,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(AC$2,AART1SC!$I$4:$K$27,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(AD$2,AART1SC!$I$4:$K$27,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(AE$2,AART1SC!$I$4:$K$27,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(AF$2,AART1SC!$I$4:$K$27,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(AG$2,AART1SC!$I$4:$K$27,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(AH$2,AART1SC!$I$4:$K$27,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(AI$2,AART1SC!$I$4:$K$27,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(AJ$2,AART1SC!$I$4:$K$27,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(AK$2,AART1SC!$I$4:$K$27,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(AL$2,AART1SC!$I$4:$K$27,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(AM$2,AART1SC!$I$4:$K$27,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(AN$2,AART1SC!$I$4:$K$27,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(AO$2,AART1SC!$I$4:$K$27,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(AP$2,AART1SC!$I$4:$K$27,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(AQ$2,AART1SC!$I$4:$K$27,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(AR$2,AART1SC!$I$4:$K$27,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(AS$2,AART1SC!$I$4:$K$27,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(AT$2,AART1SC!$I$4:$K$27,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(AU$2,AART1SC!$I$4:$K$27,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(AV$2,AART1SC!$I$4:$K$27,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(AW$2,AART1SC!$I$4:$K$27,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(AX$2,AART1SC!$I$4:$K$27,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(AY$2,AART1SC!$I$4:$K$27,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]
[null,10379,"Steilacoom, Town of",{"$f":"+TOCA!$AI117*VLOOKUP(D$2,AART1SC!$I$4:$K$27,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(E$2,AART1SC!$I$4:$K$27,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(F$2,AART1SC!$I$4:$K$27,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(G$2,AART1SC!$I$4:$K$27,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(H$2,AART1SC!$I$4:$K$27,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(I$2,AART1SC!$I$4:$K$27,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(J$2,AART1SC!$I$4:$K$27,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(K$2,AART1SC!$I$4:$K$27,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(L$2,AART1SC!$I$4:$K$27,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(M$2,AART1SC!$I$4:$K$27,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(N$2,AART1SC!$I$4:$K$27,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(O$2,AART1SC!$I$4:$K$27,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(P$2,AART1SC!$I$4:$K$27,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(Q$2,AART1SC!$I$4:$K$27,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(R$2,AART1SC!$I$4:$K$27,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(S$2,AART1SC!$I$4:$K$27,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(T$2,AART1SC!$I$4:$K$27,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(U$2,AART1SC!$I$4:$K$27,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(V$2,AART1SC!$I$4:$K$27,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(W$2,AART1SC!$I$4:$K$27,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(X$2,AART1SC!$I$4:$K$27,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(Y$2,AART1SC!$I$4:$K$27,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(Z$2,AART1SC!$I$4:$K$27,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(AA$2,AART1SC!$I$4:$K$27,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(AB$2,AART1SC!$I$4:$K$27,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(AC$2,AART1SC!$I$4:$K$27,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(AD$2,AART1SC!$I$4:$K$27,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(AE$2,AART1SC!$I$4:$K$27,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(AF$2,AART1SC!$I$4:$K$27,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(AG$2,AART1SC!$I$4:$K$27,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(AH$2,AART1SC!$I$4:$K$27,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(AI$2,AART1SC!$I$4:$K$27,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(AJ$2,AART1SC!$I$4:$K$27,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(AK$2,AART1SC!$I$4:$K$27,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(AL$2,AART1SC!$I$4:$K$27,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(AM$2,AART1SC!$I$4:$K$27,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(AN$2,AART1SC!$I$4:$K$27,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(AO$2,AART1SC!$I$4:$K$27,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(AP$2,AART1SC!$I$4:$K$27,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(AQ$2,AART1SC!$I$4:$K$27,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(AR$2,AART1SC!$I$4:$K$27,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(AS$2,AART1SC!$I$4:$K$27,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(AT$2,AART1SC!$I$4:$K$27,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(AU$2,AART1SC!$I$4:$K$27,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(AV$2,AART1SC!$I$4:$K$27,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(AW$2,AART1SC!$I$4:$K$27,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(AX$2,AART1SC!$I$4:$K$27,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(AY$2,AART1SC!$I$4:$K$27,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]
[null,10440,"Wahkiakum County PUD #1",{"$f":"+TOCA!$AI126*VLOOKUP(D$2,AART1SC!$I$4:$K$27,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(E$2,AART1SC!$I$4:$K$27,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(F$2,AART1SC!$I$4:$K$27,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(G$2,AART1SC!$I$4:$K$27,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(H$2,AART1SC!$I$4:$K$27,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(I$2,AART1SC!$I$4:$K$27,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(J$2,AART1SC!$I$4:$K$27,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(K$2,AART1SC!$I$4:$K$27,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(L$2,AART1SC!$I$4:$K$27,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(M$2,AART1SC!$I$4:$K$27,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(N$2,AART1SC!$I$4:$K$27,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(O$2,AART1SC!$I$4:$K$27,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(P$2,AART1SC!$I$4:$K$27,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(Q$2,AART1SC!$I$4:$K$27,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(R$2,AART1SC!$I$4:$K$27,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(S$2,AART1SC!$I$4:$K$27,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(T$2,AART1SC!$I$4:$K$27,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(U$2,AART1SC!$I$4:$K$27,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(V$2,AART1SC!$I$4:$K$27,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(W$2,AART1SC!$I$4:$K$27,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(X$2,AART1SC!$I$4:$K$27,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(Y$2,AART1SC!$I$4:$K$27,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(Z$2,AART1SC!$I$4:$K$27,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(AA$2,AART1SC!$I$4:$K$27,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(AB$2,AART1SC!$I$4:$K$27,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(AC$2,AART1SC!$I$4:$K$27,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(AD$2,AART1SC!$I$4:$K$27,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(AE$2,AART1SC!$I$4:$K$27,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(AF$2,AART1SC!$I$4:$K$27,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(AG$2,AART1SC!$I$4:$K$27,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(AH$2,AART1SC!$I$4:$K$27,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(AI$2,AART1SC!$I$4:$K$27,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(AJ$2,AART1SC!$I$4:$K$27,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(AK$2,AART1SC!$I$4:$K$27,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(AL$2,AART1SC!$I$4:$K$27,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(AM$2,AART1SC!$I$4:$K$27,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(AN$2,AART1SC!$I$4:$K$27,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(AO$2,AART1SC!$I$4:$K$27,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(AP$2,AART1SC!$I$4:$K$27,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(AQ$2,AART1SC!$I$4:$K$27,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(AR$2,AART1SC!$I$4:$K$27,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(AS$2,AART1SC!$I$4:$K$27,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(AT$2,AART1SC!$I$4:$K$27,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(AU$2,AART1SC!$I$4:$K$27,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(AV$2,AART1SC!$I$4:$K$27,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(AW$2,AART1SC!$I$4:$K$27,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(AX$2,AART1SC!$I$4:$K$27,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(AY$2,AART1SC!$I$4:$K$27,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"+TOCA!$AI135*VLOOKUP(D$2,AART1SC!$I$4:$K$27,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(E$2,AART1SC!$I$4:$K$27,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(F$2,AART1SC!$I$4:$K$27,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(G$2,AART1SC!$I$4:$K$27,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(H$2,AART1SC!$I$4:$K$27,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(I$2,AART1SC!$I$4:$K$27,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(J$2,AART1SC!$I$4:$K$27,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(K$2,AART1SC!$I$4:$K$27,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(L$2,AART1SC!$I$4:$K$27,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(M$2,AART1SC!$I$4:$K$27,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(N$2,AART1SC!$I$4:$K$27,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(O$2,AART1SC!$I$4:$K$27,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(P$2,AART1SC!$I$4:$K$27,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(Q$2,AART1SC!$I$4:$K$27,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(R$2,AART1SC!$I$4:$K$27,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(S$2,AART1SC!$I$4:$K$27,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(T$2,AART1SC!$I$4:$K$27,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(U$2,AART1SC!$I$4:$K$27,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(V$2,AART1SC!$I$4:$K$27,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(W$2,AART1SC!$I$4:$K$27,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(X$2,AART1SC!$I$4:$K$27,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(Y$2,AART1SC!$I$4:$K$27,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(Z$2,AART1SC!$I$4:$K$27,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(AA$2,AART1SC!$I$4:$K$27,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(AB$2,AART1SC!$I$4:$K$27,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(AC$2,AART1SC!$I$4:$K$27,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(AD$2,AART1SC!$I$4:$K$27,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(AE$2,AART1SC!$I$4:$K$27,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(AF$2,AART1SC!$I$4:$K$27,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(AG$2,AART1SC!$I$4:$K$27,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(AH$2,AART1SC!$I$4:$K$27,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(AI$2,AART1SC!$I$4:$K$27,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(AJ$2,AART1SC!$I$4:$K$27,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(AK$2,AART1SC!$I$4:$K$27,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(AL$2,AART1SC!$I$4:$K$27,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(AM$2,AART1SC!$I$4:$K$27,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(AN$2,AART1SC!$I$4:$K$27,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(AO$2,AART1SC!$I$4:$K$27,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(AP$2,AART1SC!$I$4:$K$27,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(AQ$2,AART1SC!$I$4:$K$27,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(AR$2,AART1SC!$I$4:$K$27,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(AS$2,AART1SC!$I$4:$K$27,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(AT$2,AART1SC!$I$4:$K$27,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(AU$2,AART1SC!$I$4:$K$27,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(AV$2,AART1SC!$I$4:$K$27,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(AW$2,AART1SC!$I$4:$K$27,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(AX$2,AART1SC!$I$4:$K$27,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(AY$2,AART1SC!$I$4:$K$27,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]
[null,11680,"Weiser, City of",{"$f":"+TOCA!$AI136*VLOOKUP(D$2,AART1SC!$I$4:$K$27,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(E$2,AART1SC!$I$4:$K$27,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(F$2,AART1SC!$I$4:$K$27,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(G$2,AART1SC!$I$4:$K$27,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(H$2,AART1SC!$I$4:$K$27,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(I$2,AART1SC!$I$4:$K$27,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(J$2,AART1SC!$I$4:$K$27,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(K$2,AART1SC!$I$4:$K$27,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(L$2,AART1SC!$I$4:$K$27,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(M$2,AART1SC!$I$4:$K$27,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(N$2,AART1SC!$I$4:$K$27,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(O$2,AART1SC!$I$4:$K$27,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(P$2,AART1SC!$I$4:$K$27,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(Q$2,AART1SC!$I$4:$K$27,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(R$2,AART1SC!$I$4:$K$27,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(S$2,AART1SC!$I$4:$K$27,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(T$2,AART1SC!$I$4:$K$27,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(U$2,AART1SC!$I$4:$K$27,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(V$2,AART1SC!$I$4:$K$27,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(W$2,AART1SC!$I$4:$K$27,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(X$2,AART1SC!$I$4:$K$27,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(Y$2,AART1SC!$I$4:$K$27,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(Z$2,AART1SC!$I$4:$K$27,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(AA$2,AART1SC!$I$4:$K$27,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(AB$2,AART1SC!$I$4:$K$27,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(AC$2,AART1SC!$I$4:$K$27,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(AD$2,AART1SC!$I$4:$K$27,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(AE$2,AART1SC!$I$4:$K$27,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(AF$2,AART1SC!$I$4:$K$27,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(AG$2,AART1SC!$I$4:$K$27,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(AH$2,AART1SC!$I$4:$K$27,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(AI$2,AART1SC!$I$4:$K$27,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(AJ$2,AART1SC!$I$4:$K$27,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(AK$2,AART1SC!$I$4:$K$27,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(AL$2,AART1SC!$I$4:$K$27,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(AM$2,AART1SC!$I$4:$K$27,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(AN$2,AART1SC!$I$4:$K$27,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(AO$2,AART1SC!$I$4:$K$27,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(AP$2,AART1SC!$I$4:$K$27,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(AQ$2,AART1SC!$I$4:$K$27,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(AR$2,AART1SC!$I$4:$K$27,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(AS$2,AART1SC!$I$4:$K$27,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(AT$2,AART1SC!$I$4:$K$27,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(AU$2,AART1SC!$I$4:$K$27,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(AV$2,AART1SC!$I$4:$K$27,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(AW$2,AART1SC!$I$4:$K$27,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(AX$2,AART1SC!$I$4:$K$27,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(AY$2,AART1SC!$I$4:$K$27,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]
[null,12026,"Jefferson County PUD #1",{"$f":"+TOCA!$AI137*VLOOKUP(D$2,AART1SC!$I$4:$K$27,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(E$2,AART1SC!$I$4:$K$27,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(F$2,AART1SC!$I$4:$K$27,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(G$2,AART1SC!$I$4:$K$27,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(H$2,AART1SC!$I$4:$K$27,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(I$2,AART1SC!$I$4:$K$27,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(J$2,AART1SC!$I$4:$K$27,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(K$2,AART1SC!$I$4:$K$27,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(L$2,AART1SC!$I$4:$K$27,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(M$2,AART1SC!$I$4:$K$27,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(N$2,AART1SC!$I$4:$K$27,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(O$2,AART1SC!$I$4:$K$27,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(P$2,AART1SC!$I$4:$K$27,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(Q$2,AART1SC!$I$4:$K$27,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(R$2,AART1SC!$I$4:$K$27,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(S$2,AART1SC!$I$4:$K$27,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(T$2,AART1SC!$I$4:$K$27,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(U$2,AART1SC!$I$4:$K$27,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(V$2,AART1SC!$I$4:$K$27,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(W$2,AART1SC!$I$4:$K$27,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(X$2,AART1SC!$I$4:$K$27,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(Y$2,AART1SC!$I$4:$K$27,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(Z$2,AART1SC!$I$4:$K$27,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(AA$2,AART1SC!$I$4:$K$27,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(AB$2,AART1SC!$I$4:$K$27,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(AC$2,AART1SC!$I$4:$K$27,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(AD$2,AART1SC!$I$4:$K$27,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(AE$2,AART1SC!$I$4:$K$27,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(AF$2,AART1SC!$I$4:$K$27,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(AG$2,AART1SC!$I$4:$K$27,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(AH$2,AART1SC!$I$4:$K$27,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(AI$2,AART1SC!$I$4:$K$27,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(AJ$2,AART1SC!$I$4:$K$27,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(AK$2,AART1SC!$I$4:$K$27,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(AL$2,AART1SC!$I$4:$K$27,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(AM$2,AART1SC!$I$4:$K$27,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(AN$2,AART1SC!$I$4:$K$27,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(AO$2,AART1SC!$I$4:$K$27,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(AP$2,AART1SC!$I$4:$K$27,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(AQ$2,AART1SC!$I$4:$K$27,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(AR$2,AART1SC!$I$4:$K$27,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(AS$2,AART1SC!$I$4:$K$27,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(AT$2,AART1SC!$I$4:$K$27,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(AU$2,AART1SC!$I$4:$K$27,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(AV$2,AART1SC!$I$4:$K$27,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(AW$2,AART1SC!$I$4:$K$27,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(AX$2,AART1SC!$I$4:$K$27,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(AY$2,AART1SC!$I$4:$K$27,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]
[null,10298,"PNGC Aggregate",{"$f":"+TOCA!$AI138*VLOOKUP(D$2,AART1SC!$I$4:$K$27,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(E$2,AART1SC!$I$4:$K$27,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(F$2,AART1SC!$I$4:$K$27,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(G$2,AART1SC!$I$4:$K$27,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(H$2,AART1SC!$I$4:$K$27,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(I$2,AART1SC!$I$4:$K$27,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(J$2,AART1SC!$I$4:$K$27,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(K$2,AART1SC!$I$4:$K$27,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(L$2,AART1SC!$I$4:$K$27,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(M$2,AART1SC!$I$4:$K$27,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(N$2,AART1SC!$I$4:$K$27,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(O$2,AART1SC!$I$4:$K$27,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(P$2,AART1SC!$I$4:$K$27,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(Q$2,AART1SC!$I$4:$K$27,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(R$2,AART1SC!$I$4:$K$27,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(S$2,AART1SC!$I$4:$K$27,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(T$2,AART1SC!$I$4:$K$27,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(U$2,AART1SC!$I$4:$K$27,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(V$2,AART1SC!$I$4:$K$27,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(W$2,AART1SC!$I$4:$K$27,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(X$2,AART1SC!$I$4:$K$27,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(Y$2,AART1SC!$I$4:$K$27,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(Z$2,AART1SC!$I$4:$K$27,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(AA$2,AART1SC!$I$4:$K$27,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(AB$2,AART1SC!$I$4:$K$27,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(AC$2,AART1SC!$I$4:$K$27,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(AD$2,AART1SC!$I$4:$K$27,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(AE$2,AART1SC!$I$4:$K$27,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(AF$2,AART1SC!$I$4:$K$27,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(AG$2,AART1SC!$I$4:$K$27,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(AH$2,AART1SC!$I$4:$K$27,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(AI$2,AART1SC!$I$4:$K$27,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(AJ$2,AART1SC!$I$4:$K$27,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(AK$2,AART1SC!$I$4:$K$27,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(AL$2,AART1SC!$I$4:$K$27,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(AM$2,AART1SC!$I$4:$K$27,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(AN$2,AART1SC!$I$4:$K$27,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(AO$2,AART1SC!$I$4:$K$27,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(AP$2,AART1SC!$I$4:$K$27,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(AQ$2,AART1SC!$I$4:$K$27,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(AR$2,AART1SC!$I$4:$K$27,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(AS$2,AART1SC!$I$4:$K$27,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(AT$2,AART1SC!$I$4:$K$27,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(AU$2,AART1SC!$I$4:$K$27,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(AV$2,AART1SC!$I$4:$K$27,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(AW$2,AART1SC!$I$4:$K$27,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(AX$2,AART1SC!$I$4:$K$27,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(AY$2,AART1SC!$I$4:$K$27,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]

{"sheet":"LoadShp","index":38,"n_rows":138,"n_cols":51,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Tier 1 Load Shaping Charges Billing Determinant (MWh)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2023-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2023-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2023-11-01"},"2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",{"$f":"(Tier1!D4-SystemShape!D4)*TOCA!$D4","v":88.466281016032042},{"$f":"(Tier1!E4-SystemShape!E4)*TOCA!$D4","v":63.485339407446389},{"$f":"(Tier1!F4-SystemShape!F4)*TOCA!$D4","v":70.949568541599973},{"$f":"(Tier1!G4-SystemShape!G4)*TOCA!$D4","v":35.862821254633957},{"$f":"(Tier1!H4-SystemShape!H4)*TOCA!$D4","v":131.68078779199999},{"$f":"(Tier1!I4-SystemShape!I4)*TOCA!$D4","v":88.538017501120009},{"$f":"(Tier1!J4-SystemShape!J4)*TOCA!$D4","v":138.92932537123841},{"$f":"(Tier1!K4-SystemShape!K4)*TOCA!$D4","v":84.484006542707164},{"$f":"(Tier1!L4-SystemShape!L4)*TOCA!$D4","v":110.66451970928003},{"$f":"(Tier1!M4-SystemShape!M4)*TOCA!$D4","v":68.155862426479985},{"$f":"(Tier1!N4-SystemShape!N4)*TOCA!$D4","v":86.070185158988807},{"$f":"(Tier1!O4-SystemShape!O4)*TOCA!$D4","v":59.815272949493561},{"$f":"(Tier1!P4-SystemShape!P4)*TOCA!$D4","v":96.049563903219166},{"$f":"(Tier1!Q4-SystemShape!Q4)*TOCA!$D4","v":62.390835160044787},{"$f":"(Tier1!R4-SystemShape!R4)*TOCA!$D4","v":-30.10200278140158},{"$f":"(Tier1!S4-SystemShape!S4)*TOCA!$D4","v":-38.195886808412837},{"$f":"(Tier1!T4-SystemShape!T4)*TOCA!$D4","v":-26.676209851840071},{"$f":"(Tier1!U4-SystemShape!U4)*TOCA!$D4","v":-35.497367881472002},{"$f":"(Tier1!V4-SystemShape!V4)*TOCA!$D4","v":-24.950521097587199},{"$f":"(Tier1!W4-SystemShape!W4)*TOCA!$D4","v":-43.929353173097624},{"$f":"(Tier1!X4-SystemShape!X4)*TOCA!$D4","v":-11.685242861698896},{"$f":"(Tier1!Y4-SystemShape!Y4)*TOCA!$D4","v":-42.012008791267505},{"$f":"(Tier1!Z4-SystemShape!Z4)*TOCA!$D4","v":6.2045405995071974},{"$f":"(Tier1!AA4-SystemShape!AA4)*TOCA!$D4","v":-3.3604605235072142},{"$f":"(Tier1!AB4-SystemShape!AB4)*TOCA!$D4","v":99.706281016032051},{"$f":"(Tier1!AC4-SystemShape!AC4)*TOCA!$D4","v":52.245339407446409},{"$f":"(Tier1!AD4-SystemShape!AD4)*TOCA!$D4","v":70.949568541599973},{"$f":"(Tier1!AE4-SystemShape!AE4)*TOCA!$D4","v":35.862821254633957},{"$f":"(Tier1!AF4-SystemShape!AF4)*TOCA!$D4","v":131.68078779199999},{"$f":"(Tier1!AG4-SystemShape!AG4)*TOCA!$D4","v":88.538017501120009},{"$f":"(Tier1!AH4-SystemShape!AH4)*TOCA!$D4","v":138.92932537123841},{"$f":"(Tier1!AI4-SystemShape!AI4)*TOCA!$D4","v":84.484006542707164},{"$f":"(Tier1!AJ4-SystemShape!AJ4)*TOCA!$D4","v":112.34509245807999},{"$f":"(Tier1!AK4-SystemShape!AK4)*TOCA!$D4","v":71.15914880087999},{"$f":"(Tier1!AL4-SystemShape!AL4)*TOCA!$D4","v":86.070185158988807},{"$f":"(Tier1!AM4-SystemShape!AM4)*TOCA!$D4","v":59.815272949493561},{"$f":"(Tier1!AN4-SystemShape!AN4)*TOCA!$D4","v":96.049563903219166},{"$f":"(Tier1!AO4-SystemShape!AO4)*TOCA!$D4","v":62.390835160044787},{"$f":"(Tier1!AP4-SystemShape!AP4)*TOCA!$D4","v":-30.10200278140158},{"$f":"(Tier1!AQ4-SystemShape!AQ4)*TOCA!$D4","v":-38.195886808412837},{"$f":"(Tier1!AR4-SystemShape!AR4)*TOCA!$D4","v":-26.676209851840071},{"$f":"(Tier1!AS4-SystemShape!AS4)*TOCA!$D4","v":-35.497367881472002},{"$f":"(Tier1!AT4-SystemShape!AT4)*TOCA!$D4","v":-24.950521097587199},{"$f":"(Tier1!AU4-SystemShape!AU4)*TOCA!$D4","v":-43.929353173097624},{"$f":"(Tier1!AV4-SystemShape!AV4)*TOCA!$D4","v":-19.18824286169891},{"$f":"(Tier1!AW4-SystemShape!AW4)*TOCA!$D4","v":-34.509008791267505},{"$f":"(Tier1!AX4-SystemShape!AX4)*TOCA!$D4","v":14.62554059950719},{"$f":"(Tier1!AY4-SystemShape!AY4)*TOCA!$D4","v":-11.781460523507207}]
[null,10015,"Asotin County PUD #1",{"$f":"(Tier1!D5-SystemShape!D5)*TOCA!$D5","v":-38.253755278347995},{"$f":"(Tier1!E5-SystemShape!E5)*TOCA!$D5","v":-18.346198119279606},{"$f":"(Tier1!F5-SystemShape!F5)*TOCA!$D5","v":-155.84137746490003},{"$f":"(Tier1!G5-SystemShape!G5)*TOCA!$D5","v":-131.40514041558231},{"$f":"(Tier1!H5-SystemShape!H5)*TOCA!$D5","v":-163.76145373800006},{"$f":"(Tier1!I5-SystemShape!I5)*TOCA!$D5","v":-148.69489021468002},{"$f":"(Tier1!J5-SystemShape!J5)*TOCA!$D5","v":-171.69862773701763},{"$f":"(Tier1!K5-SystemShape!K5)*TOCA!$D5","v":-153.05234110034084},{"$f":"(Tier1!L5-SystemShape!L5)*TOCA!$D5","v":-163.84285762342},{"$f":"(Tier1!M5-SystemShape!M5)*TOCA!$D5","v":-119.40677651047004},{"$f":"(Tier1!N5-SystemShape!N5)*TOCA!$D5","v":-156.53771241760319},{"$f":"(Tier1!O5-SystemShape!O5)*TOCA!$D5","v":-143.48266577056796},{"$f":"(Tier1!P5-SystemShape!P5)*TOCA!$D5","v":-38.808865559908782},{"$f":"(Tier1!Q5-SystemShape!Q5)*TOCA!$D5","v":-43.322670986087203},{"$f":"(Tier1!R5-SystemShape!R5)*TOCA!$D5","v":5.2695357529424314},{"$f":"(Tier1!S5-SystemShape!S5)*TOCA!$D5","v":44.650422420589194},{"$f":"(Tier1!T5-SystemShape!T5)*TOCA!$D5","v":158.67648686875992},{"$f":"(Tier1!U5-SystemShape!U5)*TOCA!$D5","v":153.69978949500796},{"$f":"(Tier1!V5-SystemShape!V5)*TOCA!$D5","v":306.47407524466081},{"$f":"(Tier1!W5-SystemShape!W5)*TOCA!$D5","v":300.50717471213636},{"$f":"(Tier1!X5-SystemShape!X5)*TOCA!$D5","v":289.9619175762399},{"$f":"(Tier1!Y5-SystemShape!Y5)*TOCA!$D5","v":264.20730009056967},{"$f":"(Tier1!Z5-SystemShape!Z5)*TOCA!$D5","v":89.098550806959167},{"$f":"(Tier1!AA5-SystemShape!AA5)*TOCA!$D5","v":144.37412824154077},{"$f":"(Tier1!AB5-SystemShape!AB5)*TOCA!$D5","v":-38.253755278347995},{"$f":"(Tier1!AC5-SystemShape!AC5)*TOCA!$D5","v":-18.346198119279606},{"$f":"(Tier1!AD5-SystemShape!AD5)*TOCA!$D5","v":-155.84137746490003},{"$f":"(Tier1!AE5-SystemShape!AE5)*TOCA!$D5","v":-131.40514041558231},{"$f":"(Tier1!AF5-SystemShape!AF5)*TOCA!$D5","v":-163.76145373800006},{"$f":"(Tier1!AG5-SystemShape!AG5)*TOCA!$D5","v":-148.69489021468002},{"$f":"(Tier1!AH5-SystemShape!AH5)*TOCA!$D5","v":-171.69862773701763},{"$f":"(Tier1!AI5-SystemShape!AI5)*TOCA!$D5","v":-153.05234110034084},{"$f":"(Tier1!AJ5-SystemShape!AJ5)*TOCA!$D5","v":-157.57086986662},{"$f":"(Tier1!AK5-SystemShape!AK5)*TOCA!$D5","v":-117.01978263207002},{"$f":"(Tier1!AL5-SystemShape!AL5)*TOCA!$D5","v":-156.53771241760319},{"$f":"(Tier1!AM5-SystemShape!AM5)*TOCA!$D5","v":-143.48266577056796},{"$f":"(Tier1!AN5-SystemShape!AN5)*TOCA!$D5","v":-38.808865559908782},{"$f":"(Tier1!AO5-SystemShape!AO5)*TOCA!$D5","v":-43.322670986087203},{"$f":"(Tier1!AP5-SystemShape!AP5)*TOCA!$D5","v":5.2695357529424314},{"$f":"(Tier1!AQ5-SystemShape!AQ5)*TOCA!$D5","v":44.650422420589194},{"$f":"(Tier1!AR5-SystemShape!AR5)*TOCA!$D5","v":158.67648686875992},{"$f":"(Tier1!AS5-SystemShape!AS5)*TOCA!$D5","v":153.69978949500796},{"$f":"(Tier1!AT5-SystemShape!AT5)*TOCA!$D5","v":306.47407524466081},{"$f":"(Tier1!AU5-SystemShape!AU5)*TOCA!$D5","v":300.50717471213636},{"$f":"(Tier1!AV5-SystemShape!AV5)*TOCA!$D5","v":289.9619175762399},{"$f":"(Tier1!AW5-SystemShape!AW5)*TOCA!$D5","v":264.20730009056967},{"$f":"(Tier1!AX5-SystemShape!AX5)*TOCA!$D5","v":89.098550806959167},{"$f":"(Tier1!AY5-SystemShape!AY5)*TOCA!$D5","v":144.37412824154077}]
[null,10024,"Benton County PUD #1",{"$f":"(Tier1!D6-SystemShape!D6)*TOCA!$D6","v":-2053.0526368472492},{"$f":"(Tier1!E6-SystemShape!E6)*TOCA!$D6","v":-434.90076809082893},{"$f":"(Tier1!F6-SystemShape!F6)*TOCA!$D6","v":-9970.3795870490794},{"$f":"(Tier1!G6-SystemShape!G6)*TOCA!$D6","v":-8001.2296186068925},{"$f":"(Tier1!H6-SystemShape!H6)*TOCA!$D6","v":-7022.4231890511946},{"$f":"(Tier1!I6-SystemShape!I6)*TOCA!$D6","v":-6039.2839425840284},{"$f":"(Tier1!J6-SystemShape!J6)*TOCA!$D6","v":-5464.5599457288263},{"$f":"(Tier1!K6-SystemShape!K6)*TOCA!$D6","v":-4308.5953418246572},{"$f":"(Tier1!L6-SystemShape!L6)*TOCA!$D6","v":-10572.855859105548},{"$f":"(Tier1!M6-SystemShape!M6)*TOCA!$D6","v":-7840.4258252651525},{"$f":"(Tier1!N6-SystemShape!N6)*TOCA!$D6","v":-14757.492709416365},{"$f":"(Tier1!O6-SystemShape!O6)*TOCA!$D6","v":-11600.240663411427},{"$f":"(Tier1!P6-SystemShape!P6)*TOCA!$D6","v":482.11460420415824},{"$f":"(Tier1!Q6-SystemShape!Q6)*TOCA!$D6","v":352.31451845688207},{"$f":"(Tier1!R6-SystemShape!R6)*TOCA!$D6","v":-2405.323904776822},{"$f":"(Tier1!S6-SystemShape!S6)*TOCA!$D6","v":-1896.5053864586589},{"$f":"(Tier1!T6-SystemShape!T6)*TOCA!$D6","v":9870.7195218619963},{"$f":"(Tier1!U6-SystemShape!U6)*TOCA!$D6","v":7896.5756174896087},{"$f":"(Tier1!V6-SystemShape!V6)*TOCA!$D6","v":22037.52247562987},{"$f":"(Tier1!W6-SystemShape!W6)*TOCA!$D6","v":17375.73887501585},{"$f":"(Tier1!X6-SystemShape!X6)*TOCA!$D6","v":16649.701503102871},{"$f":"(Tier1!Y6-SystemShape!Y6)*TOCA!$D6","v":10715.09024978993},{"$f":"(Tier1!Z6-SystemShape!Z6)*TOCA!$D6","v":-575.98780694328161},{"$f":"(Tier1!AA6-SystemShape!AA6)*TOCA!$D6","v":852.90799260392305},{"$f":"(Tier1!AB6-SystemShape!AB6)*TOCA!$D6","v":-371.89635879406705},{"$f":"(Tier1!AC6-SystemShape!AC6)*TOCA!$D6","v":-1406.2511504651993},{"$f":"(Tier1!AD6-SystemShape!AD6)*TOCA!$D6","v":-9552.3566974569549},{"$f":"(Tier1!AE6-SystemShape!AE6)*TOCA!$D6","v":-7665.7662497092133},{"$f":"(Tier1!AF6-SystemShape!AF6)*TOCA!$D6","v":-6546.8708519959982},{"$f":"(Tier1!AG6-SystemShape!AG6)*TOCA!$D6","v":-5630.3089327165508},{"$f":"(Tier1!AH6-SystemShape!AH6)*TOCA!$D6","v":-4927.244515021499},{"$f":"(Tier1!AI6-SystemShape!AI6)*TOCA!$D6","v":-3884.942790690031},{"$f":"(Tier1!AJ6-SystemShape!AJ6)*TOCA!$D6","v":-8691.95211719894},{"$f":"(Tier1!AK6-SystemShape!AK6)*TOCA!$D6","v":-6501.8562585502041},{"$f":"(Tier1!AL6-SystemShape!AL6)*TOCA!$D6","v":-14360.077833773852},{"$f":"(Tier1!AM6-SystemShape!AM6)*TOCA!$D6","v":-11287.849643375124},{"$f":"(Tier1!AN6-SystemShape!AN6)*TOCA!$D6","v":923.77160595982423},{"$f":"(Tier1!AO6-SystemShape!AO6)*TOCA!$D6","v":675.06386589374961},{"$f":"(Tier1!AP6-SystemShape!AP6)*TOCA!$D6","v":-1868.0084740694947},{"$f":"(Tier1!AQ6-SystemShape!AQ6)*TOCA!$D6","v":-1472.8528353240326},{"$f":"(Tier1!AR6-SystemShape!AR6)*TOCA!$D6","v":10495.591378741592},{"$f":"(Tier1!AS6-SystemShape!AS6)*TOCA!$D6","v":8396.4731029932882},{"$f":"(Tier1!AT6-SystemShape!AT6)*TOCA!$D6","v":22800.75462152093},{"$f":"(Tier1!AU6-SystemShape!AU6)*TOCA!$D6","v":17977.518066968427},{"$f":"(Tier1!AV6-SystemShape!AV6)*TOCA!$D6","v":15200.623626670269},{"$f":"(Tier1!AW6-SystemShape!AW6)*TOCA!$D6","v":13343.537922119664},{"$f":"(Tier1!AX6-SystemShape!AX6)*TOCA!$D6","v":1313.3452426103249},{"$f":"(Tier1!AY6-SystemShape!AY6)*TOCA!$D6","v":-250.17852635161398}]
[null,10025,"Benton REA",{"$f":"(Tier1!D7-SystemShape!D7)*TOCA!$D7","v":4714.4450144021866},{"$f":"(Tier1!E7-SystemShape!E7)*TOCA!$D7","v":296.46364050481861},{"$f":"(Tier1!F7-SystemShape!F7)*TOCA!$D7","v":-4954.1631028857992},{"$f":"(Tier1!G7-SystemShape!G7)*TOCA!$D7","v":-5198.2737025658553},{"$f":"(Tier1!H7-SystemShape!H7)*TOCA!$D7","v":-2136.7388601959974},{"$f":"(Tier1!I7-SystemShape!I7)*TOCA!$D7","v":-3132.4524997685585},{"$f":"(Tier1!J7-SystemShape!J7)*TOCA!$D7","v":-3513.5168408433747},{"$f":"(Tier1!K7-SystemShape!K7)*TOCA!$D7","v":-4507.9119322034312},{"$f":"(Tier1!L7-SystemShape!L7)*TOCA!$D7","v":-6622.8163792716368},{"$f":"(Tier1!M7-SystemShape!M7)*TOCA!$D7","v":-6086.6206826477392},{"$f":"(Tier1!N7-SystemShape!N7)*TOCA!$D7","v":-7737.1794318318098},{"$f":"(Tier1!O7-SystemShape!O7)*TOCA!$D7","v":-7427.3507192524139},{"$f":"(Tier1!P7-SystemShape!P7)*TOCA!$D7","v":-558.44378042048629},{"$f":"(Tier1!Q7-SystemShape!Q7)*TOCA!$D7","v":-2159.5970318457385},{"$f":"(Tier1!R7-SystemShape!R7)*TOCA!$D7","v":149.27299107894578},{"$f":"(Tier1!S7-SystemShape!S7)*TOCA!$D7","v":-3103.4779685723734},{"$f":"(Tier1!T7-SystemShape!T7)*TOCA!$D7","v":7137.6307261519178},{"$f":"(Tier1!U7-SystemShape!U7)*TOCA!$D7","v":2407.0307809215374},{"$f":"(Tier1!V7-SystemShape!V7)*TOCA!$D7","v":13079.872893112875},{"$f":"(Tier1!W7-SystemShape!W7)*TOCA!$D7","v":5690.9924926466883},{"$f":"(Tier1!X7-SystemShape!X7)*TOCA!$D7","v":11331.013568834001},{"$f":"(Tier1!Y7-SystemShape!Y7)*TOCA!$D7","v":4359.8933936494395},{"$f":"(Tier1!Z7-SystemShape!Z7)*TOCA!$D7","v":5442.0328326231684},{"$f":"(Tier1!AA7-SystemShape!AA7)*TOCA!$D7","v":2532.3612078138358},{"$f":"(Tier1!AB7-SystemShape!AB7)*TOCA!$D7","v":4549.1370144021857},{"$f":"(Tier1!AC7-SystemShape!AC7)*TOCA!$D7","v":399.17864050481876},{"$f":"(Tier1!AD7-SystemShape!AD7)*TOCA!$D7","v":-5002.9081028857981},{"$f":"(Tier1!AE7-SystemShape!AE7)*TOCA!$D7","v":-5253.2367025658532},{"$f":"(Tier1!AF7-SystemShape!AF7)*TOCA!$D7","v":-2259.5408601959971},{"$f":"(Tier1!AG7-SystemShape!AG7)*TOCA!$D7","v":-3249.1184997685596},{"$f":"(Tier1!AH7-SystemShape!AH7)*TOCA!$D7","v":-3723.7158408433716},{"$f":"(Tier1!AI7-SystemShape!AI7)*TOCA!$D7","v":-4683.6929322034302},{"$f":"(Tier1!AJ7-SystemShape!AJ7)*TOCA!$D7","v":-5672.5552819660406},{"$f":"(Tier1!AK7-SystemShape!AK7)*TOCA!$D7","v":-5660.4341339949369},{"$f":"(Tier1!AL7-SystemShape!AL7)*TOCA!$D7","v":-7875.9704318318145},{"$f":"(Tier1!AM7-SystemShape!AM7)*TOCA!$D7","v":-7550.2537192524123},{"$f":"(Tier1!AN7-SystemShape!AN7)*TOCA!$D7","v":-661.70278042048449},{"$f":"(Tier1!AO7-SystemShape!AO7)*TOCA!$D7","v":-2254.69403184574},{"$f":"(Tier1!AP7-SystemShape!AP7)*TOCA!$D7","v":120.04899107894744},{"$f":"(Tier1!AQ7-SystemShape!AQ7)*TOCA!$D7","v":-3162.7339685723709},{"$f":"(Tier1!AR7-SystemShape!AR7)*TOCA!$D7","v":7165.7337261519169},{"$f":"(Tier1!AS7-SystemShape!AS7)*TOCA!$D7","v":2392.9827809215349},{"$f":"(Tier1!AT7-SystemShape!AT7)*TOCA!$D7","v":13134.470893112873},{"$f":"(Tier1!AU7-SystemShape!AU7)*TOCA!$D7","v":5684.906492646689},{"$f":"(Tier1!AV7-SystemShape!AV7)*TOCA!$D7","v":11500.734568834006},{"$f":"(Tier1!AW7-SystemShape!AW7)*TOCA!$D7","v":4174.6843936494406},{"$f":"(Tier1!AX7-SystemShape!AX7)*TOCA!$D7","v":5252.0028326231695},{"$f":"(Tier1!AY7-SystemShape!AY7)*TOCA!$D7","v":2634.1522078138332}]
[null,10027,"Big Bend Elec Coop",{"$f":"(Tier1!D8-SystemShape!D8)*TOCA!$D8","v":935.26181714555059},{"$f":"(Tier1!E8-SystemShape!E8)*TOCA!$D8","v":-1202.526576155251},{"$f":"(Tier1!F8-SystemShape!F8)*TOCA!$D8","v":-12695.487834832404},{"$f":"(Tier1!G8-SystemShape!G8)*TOCA!$D8","v":-11167.027007453005},{"$f":"(Tier1!H8-SystemShape!H8)*TOCA!$D8","v":-10735.444434088},{"$f":"(Tier1!I8-SystemShape!I8)*TOCA!$D8","v":-11493.849453315683},{"$f":"(Tier1!J8-SystemShape!J8)*TOCA!$D8","v":-13036.727071053338},{"$f":"(Tier1!K8-SystemShape!K8)*TOCA!$D8","v":-11259.938382945904},{"$f":"(Tier1!L8-SystemShape!L8)*TOCA!$D8","v":-12543.67155987992},{"$f":"(Tier1!M8-SystemShape!M8)*TOCA!$D8","v":-9963.7626840457233},{"$f":"(Tier1!N8-SystemShape!N8)*TOCA!$D8","v":-15601.929127017844},{"$f":"(Tier1!O8-SystemShape!O8)*TOCA!$D8","v":-13981.728970035667},{"$f":"(Tier1!P8-SystemShape!P8)*TOCA!$D8","v":-3482.2153990730731},{"$f":"(Tier1!Q8-SystemShape!Q8)*TOCA!$D8","v":-3834.3370993226272},{"$f":"(Tier1!R8-SystemShape!R8)*TOCA!$D8","v":7706.9208131836276},{"$f":"(Tier1!S8-SystemShape!S8)*TOCA!$D8","v":4753.9194103947775},{"$f":"(Tier1!T8-SystemShape!T8)*TOCA!$D8","v":22822.199231025756},{"$f":"(Tier1!U8-SystemShape!U8)*TOCA!$D8","v":12871.954984820604},{"$f":"(Tier1!V8-SystemShape!V8)*TOCA!$D8","v":22252.77010591422},{"$f":"(Tier1!W8-SystemShape!W8)*TOCA!$D8","v":15820.267910432365},{"$f":"(Tier1!X8-SystemShape!X8)*TOCA!$D8","v":18398.656334321975},{"$f":"(Tier1!Y8-SystemShape!Y8)*TOCA!$D8","v":10485.491008195553},{"$f":"(Tier1!Z8-SystemShape!Z8)*TOCA!$D8","v":9636.180009508902},{"$f":"(Tier1!AA8-SystemShape!AA8)*TOCA!$D8","v":5315.9374356771004},{"$f":"(Tier1!AB8-SystemShape!AB8)*TOCA!$D8","v":795.24781714555502},{"$f":"(Tier1!AC8-SystemShape!AC8)*TOCA!$D8","v":-1146.2695761552495},{"$f":"(Tier1!AD8-SystemShape!AD8)*TOCA!$D8","v":-12732.030834832403},{"$f":"(Tier1!AE8-SystemShape!AE8)*TOCA!$D8","v":-11204.537007453006},{"$f":"(Tier1!AF8-SystemShape!AF8)*TOCA!$D8","v":-10771.945434088},{"$f":"(Tier1!AG8-SystemShape!AG8)*TOCA!$D8","v":-11541.109453315683},{"$f":"(Tier1!AH8-SystemShape!AH8)*TOCA!$D8","v":-13079.678071053338},{"$f":"(Tier1!AI8-SystemShape!AI8)*TOCA!$D8","v":-11300.746382945903},{"$f":"(Tier1!AJ8-SystemShape!AJ8)*TOCA!$D8","v":-11894.016770363121},{"$f":"(Tier1!AK8-SystemShape!AK8)*TOCA!$D8","v":-9730.4297892873201},{"$f":"(Tier1!AL8-SystemShape!AL8)*TOCA!$D8","v":-15639.634127017845},{"$f":"(Tier1!AM8-SystemShape!AM8)*TOCA!$D8","v":-14027.359970035664},{"$f":"(Tier1!AN8-SystemShape!AN8)*TOCA!$D8","v":-3519.6383990730719},{"$f":"(Tier1!AO8-SystemShape!AO8)*TOCA!$D8","v":-3870.5430993226273},{"$f":"(Tier1!AP8-SystemShape!AP8)*TOCA!$D8","v":7662.6338131836237},{"$f":"(Tier1!AQ8-SystemShape!AQ8)*TOCA!$D8","v":4714.4484103947798},{"$f":"(Tier1!AR8-SystemShape!AR8)*TOCA!$D8","v":22789.49323102575},{"$f":"(Tier1!AS8-SystemShape!AS8)*TOCA!$D8","v":12831.023984820607},{"$f":"(Tier1!AT8-SystemShape!AT8)*TOCA!$D8","v":22208.499105914219},{"$f":"(Tier1!AU8-SystemShape!AU8)*TOCA!$D8","v":15780.773910432366},{"$f":"(Tier1!AV8-SystemShape!AV8)*TOCA!$D8","v":18455.320334321972},{"$f":"(Tier1!AW8-SystemShape!AW8)*TOCA!$D8","v":10345.070008195551},{"$f":"(Tier1!AX8-SystemShape!AX8)*TOCA!$D8","v":9503.6990095089022},{"$f":"(Tier1!AY8-SystemShape!AY8)*TOCA!$D8","v":5374.789435677103}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"(Tier1!D9-SystemShape!D9)*TOCA!$D9","v":0},{"$f":"(Tier1!E9-SystemShape!E9)*TOCA!$D9","v":0},{"$f":"(Tier1!F9-SystemShape!F9)*TOCA!$D9","v":0},{"$f":"(Tier1!G9-SystemShape!G9)*TOCA!$D9","v":0},{"$f":"(Tier1!H9-SystemShape!H9)*TOCA!$D9","v":0},{"$f":"(Tier1!I9-SystemShape!I9)*TOCA!$D9","v":0},{"$f":"(Tier1!J9-SystemShape!J9)*TOCA!$D9","v":0},{"$f":"(Tier1!K9-SystemShape!K9)*TOCA!$D9","v":0},{"$f":"(Tier1!L9-SystemShape!L9)*TOCA!$D9","v":0},{"$f":"(Tier1!M9-SystemShape!M9)*TOCA!$D9","v":0},{"$f":"(Tier1!N9-SystemShape!N9)*TOCA!$D9","v":0},{"$f":"(Tier1!O9-SystemShape!O9)*TOCA!$D9","v":0},{"$f":"(Tier1!P9-SystemShape!P9)*TOCA!$D9","v":0},{"$f":"(Tier1!Q9-SystemShape!Q9)*TOCA!$D9","v":0},{"$f":"(Tier1!R9-SystemShape!R9)*TOCA!$D9","v":0},{"$f":"(Tier1!S9-SystemShape!S9)*TOCA!$D9","v":0},{"$f":"(Tier1!T9-SystemShape!T9)*TOCA!$D9","v":0},{"$f":"(Tier1!U9-SystemShape!U9)*TOCA!$D9","v":0},{"$f":"(Tier1!V9-SystemShape!V9)*TOCA!$D9","v":0},{"$f":"(Tier1!W9-SystemShape!W9)*TOCA!$D9","v":0},{"$f":"(Tier1!X9-SystemShape!X9)*TOCA!$D9","v":0},{"$f":"(Tier1!Y9-SystemShape!Y9)*TOCA!$D9","v":0},{"$f":"(Tier1!Z9-SystemShape!Z9)*TOCA!$D9","v":0},{"$f":"(Tier1!AA9-SystemShape!AA9)*TOCA!$D9","v":0},{"$f":"(Tier1!AB9-SystemShape!AB9)*TOCA!$D9","v":0},{"$f":"(Tier1!AC9-SystemShape!AC9)*TOCA!$D9","v":0},{"$f":"(Tier1!AD9-SystemShape!AD9)*TOCA!$D9","v":0},{"$f":"(Tier1!AE9-SystemShape!AE9)*TOCA!$D9","v":0},{"$f":"(Tier1!AF9-SystemShape!AF9)*TOCA!$D9","v":0},{"$f":"(Tier1!AG9-SystemShape!AG9)*TOCA!$D9","v":0},{"$f":"(Tier1!AH9-SystemShape!AH9)*TOCA!$D9","v":0},{"$f":"(Tier1!AI9-SystemShape!AI9)*TOCA!$D9","v":0},{"$f":"(Tier1!AJ9-SystemShape!AJ9)*TOCA!$D9","v":0},{"$f":"(Tier1!AK9-SystemShape!AK9)*TOCA!$D9","v":0},{"$f":"(Tier1!AL9-SystemShape!AL9)*TOCA!$D9","v":0},{"$f":"(Tier1!AM9-SystemShape!AM9)*TOCA!$D9","v":0},{"$f":"(Tier1!AN9-SystemShape!AN9)*TOCA!$D9","v":0},{"$f":"(Tier1!AO9-SystemShape!AO9)*TOCA!$D9","v":0},{"$f":"(Tier1!AP9-SystemShape!AP9)*TOCA!$D9","v":0},{"$f":"(Tier1!AQ9-SystemShape!AQ9)*TOCA!$D9","v":0},{"$f":"(Tier1!AR9-SystemShape!AR9)*TOCA!$D9","v":0},{"$f":"(Tier1!AS9-SystemShape!AS9)*TOCA!$D9","v":0},{"$f":"(Tier1!AT9-SystemShape!AT9)*TOCA!$D9","v":0},{"$f":"(Tier1!AU9-SystemShape!AU9)*TOCA!$D9","v":0},{"$f":"(Tier1!AV9-SystemShape!AV9)*TOCA!$D9","v":0},{"$f":"(Tier1!AW9-SystemShape!AW9)*TOCA!$D9","v":0},{"$f":"(Tier1!AX9-SystemShape!AX9)*TOCA!$D9","v":0},{"$f":"(Tier1!AY9-SystemShape!AY9)*TOCA!$D9","v":0}]
[null,10044,"Canby, City of",{"$f":"(Tier1!D10-SystemShape!D10)*TOCA!$D10","v":2124.6259275424654},{"$f":"(Tier1!E10-SystemShape!E10)*TOCA!$D10","v":-67.736341955027456},{"$f":"(Tier1!F10-SystemShape!F10)*TOCA!$D10","v":1033.8022406031996},{"$f":"(Tier1!G10-SystemShape!G10)*TOCA!$D10","v":-1161.5924269159341},{"$f":"(Tier1!H10-SystemShape!H10)*TOCA!$D10","v":1835.8901579840003},{"$f":"(Tier1!I10-SystemShape!I10)*TOCA!$D10","v":-747.75710413376055},{"$f":"(Tier1!J10-SystemShape!J10)*TOCA!$D10","v":1556.7676637549575},{"$f":"(Tier1!K10-SystemShape!K10)*TOCA!$D10","v":-1047.7277266547462},{"$f":"(Tier1!L10-SystemShape!L10)*TOCA!$D10","v":947.61336943456081},{"$f":"(Tier1!M10-SystemShape!M10)*TOCA!$D10","v":-1200.6139632910408},{"$f":"(Tier1!N10-SystemShape!N10)*TOCA!$D10","v":228.60039650933686},{"$f":"(Tier1!O10-SystemShape!O10)*TOCA!$D10","v":-1798.6394022630939},{"$f":"(Tier1!P10-SystemShape!P10)*TOCA!$D10","v":1945.6259450326797},{"$f":"(Tier1!Q10-SystemShape!Q10)*TOCA!$D10","v":-439.36996324534994},{"$f":"(Tier1!R10-SystemShape!R10)*TOCA!$D10","v":-1067.9887731583221},{"$f":"(Tier1!S10-SystemShape!S10)*TOCA!$D10","v":-2810.2157442209855},{"$f":"(Tier1!T10-SystemShape!T10)*TOCA!$D10","v":239.48731744831821},{"$f":"(Tier1!U10-SystemShape!U10)*TOCA!$D10","v":-1725.7611460413436},{"$f":"(Tier1!V10-SystemShape!V10)*TOCA!$D10","v":1602.1511152089852},{"$f":"(Tier1!W10-SystemShape!W10)*TOCA!$D10","v":-1066.4501783929154},{"$f":"(Tier1!X10-SystemShape!X10)*TOCA!$D10","v":2202.0511974747842},{"$f":"(Tier1!Y10-SystemShape!Y10)*TOCA!$D10","v":-820.37768655479886},{"$f":"(Tier1!Z10-SystemShape!Z10)*TOCA!$D10","v":1082.3334424188552},{"$f":"(Tier1!AA10-SystemShape!AA10)*TOCA!$D10","v":-844.90079506685561},{"$f":"(Tier1!AB10-SystemShape!AB10)*TOCA!$D10","v":2433.2419275424636},{"$f":"(Tier1!AC10-SystemShape!AC10)*TOCA!$D10","v":-380.42034195502674},{"$f":"(Tier1!AD10-SystemShape!AD10)*TOCA!$D10","v":1045.1082406031983},{"$f":"(Tier1!AE10-SystemShape!AE10)*TOCA!$D10","v":-1164.7814269159344},{"$f":"(Tier1!AF10-SystemShape!AF10)*TOCA!$D10","v":1854.3491579839992},{"$f":"(Tier1!AG10-SystemShape!AG10)*TOCA!$D10","v":-746.21910413376008},{"$f":"(Tier1!AH10-SystemShape!AH10)*TOCA!$D10","v":1575.827663754957},{"$f":"(Tier1!AI10-SystemShape!AI10)*TOCA!$D10","v":-1046.6917266547462},{"$f":"(Tier1!AJ10-SystemShape!AJ10)*TOCA!$D10","v":899.30117829215851},{"$f":"(Tier1!AK10-SystemShape!AK10)*TOCA!$D10","v":-1176.2725588622397},{"$f":"(Tier1!AL10-SystemShape!AL10)*TOCA!$D10","v":236.6833965093374},{"$f":"(Tier1!AM10-SystemShape!AM10)*TOCA!$D10","v":-1804.4764022630943},{"$f":"(Tier1!AN10-SystemShape!AN10)*TOCA!$D10","v":1950.4609450326789},{"$f":"(Tier1!AO10-SystemShape!AO10)*TOCA!$D10","v":-447.29696324534962},{"$f":"(Tier1!AP10-SystemShape!AP10)*TOCA!$D10","v":-1068.7757731583215},{"$f":"(Tier1!AQ10-SystemShape!AQ10)*TOCA!$D10","v":-2822.9417442209851},{"$f":"(Tier1!AR10-SystemShape!AR10)*TOCA!$D10","v":242.7343174483176},{"$f":"(Tier1!AS10-SystemShape!AS10)*TOCA!$D10","v":-1734.9751460413436},{"$f":"(Tier1!AT10-SystemShape!AT10)*TOCA!$D10","v":1611.0601152089866},{"$f":"(Tier1!AU10-SystemShape!AU10)*TOCA!$D10","v":-1073.7621783929144},{"$f":"(Tier1!AV10-SystemShape!AV10)*TOCA!$D10","v":1883.1641974747854},{"$f":"(Tier1!AW10-SystemShape!AW10)*TOCA!$D10","v":-498.7186865547983},{"$f":"(Tier1!AX10-SystemShape!AX10)*TOCA!$D10","v":1373.6744424188546},{"$f":"(Tier1!AY10-SystemShape!AY10)*TOCA!$D10","v":-1144.3237950668554}]
[null,10046,"Central Electric Coop",{"$f":"(Tier1!D11-SystemShape!D11)*TOCA!$D11","v":0},{"$f":"(Tier1!E11-SystemShape!E11)*TOCA!$D11","v":0},{"$f":"(Tier1!F11-SystemShape!F11)*TOCA!$D11","v":0},{"$f":"(Tier1!G11-SystemShape!G11)*TOCA!$D11","v":0},{"$f":"(Tier1!H11-SystemShape!H11)*TOCA!$D11","v":0},{"$f":"(Tier1!I11-SystemShape!I11)*TOCA!$D11","v":0},{"$f":"(Tier1!J11-SystemShape!J11)*TOCA!$D11","v":0},{"$f":"(Tier1!K11-SystemShape!K11)*TOCA!$D11","v":0},{"$f":"(Tier1!L11-SystemShape!L11)*TOCA!$D11","v":0},{"$f":"(Tier1!M11-SystemShape!M11)*TOCA!$D11","v":0},{"$f":"(Tier1!N11-SystemShape!N11)*TOCA!$D11","v":0},{"$f":"(Tier1!O11-SystemShape!O11)*TOCA!$D11","v":0},{"$f":"(Tier1!P11-SystemShape!P11)*TOCA!$D11","v":0},{"$f":"(Tier1!Q11-SystemShape!Q11)*TOCA!$D11","v":0},{"$f":"(Tier1!R11-SystemShape!R11)*TOCA!$D11","v":0},{"$f":"(Tier1!S11-SystemShape!S11)*TOCA!$D11","v":0},{"$f":"(Tier1!T11-SystemShape!T11)*TOCA!$D11","v":0},{"$f":"(Tier1!U11-SystemShape!U11)*TOCA!$D11","v":0},{"$f":"(Tier1!V11-SystemShape!V11)*TOCA!$D11","v":0},{"$f":"(Tier1!W11-SystemShape!W11)*TOCA!$D11","v":0},{"$f":"(Tier1!X11-SystemShape!X11)*TOCA!$D11","v":0},{"$f":"(Tier1!Y11-SystemShape!Y11)*TOCA!$D11","v":0},{"$f":"(Tier1!Z11-SystemShape!Z11)*TOCA!$D11","v":0},{"$f":"(Tier1!AA11-SystemShape!AA11)*TOCA!$D11","v":0},{"$f":"(Tier1!AB11-SystemShape!AB11)*TOCA!$D11","v":0},{"$f":"(Tier1!AC11-SystemShape!AC11)*TOCA!$D11","v":0},{"$f":"(Tier1!AD11-SystemShape!AD11)*TOCA!$D11","v":0},{"$f":"(Tier1!AE11-SystemShape!AE11)*TOCA!$D11","v":0},{"$f":"(Tier1!AF11-SystemShape!AF11)*TOCA!$D11","v":0},{"$f":"(Tier1!AG11-SystemShape!AG11)*TOCA!$D11","v":0},{"$f":"(Tier1!AH11-SystemShape!AH11)*TOCA!$D11","v":0},{"$f":"(Tier1!AI11-SystemShape!AI11)*TOCA!$D11","v":0},{"$f":"(Tier1!AJ11-SystemShape!AJ11)*TOCA!$D11","v":0},{"$f":"(Tier1!AK11-SystemShape!AK11)*TOCA!$D11","v":0},{"$f":"(Tier1!AL11-SystemShape!AL11)*TOCA!$D11","v":0},{"$f":"(Tier1!AM11-SystemShape!AM11)*TOCA!$D11","v":0},{"$f":"(Tier1!AN11-SystemShape!AN11)*TOCA!$D11","v":0},{"$f":"(Tier1!AO11-SystemShape!AO11)*TOCA!$D11","v":0},{"$f":"(Tier1!AP11-SystemShape!AP11)*TOCA!$D11","v":0},{"$f":"(Tier1!AQ11-SystemShape!AQ11)*TOCA!$D11","v":0},{"$f":"(Tier1!AR11-SystemShape!AR11)*TOCA!$D11","v":0},{"$f":"(Tier1!AS11-SystemShape!AS11)*TOCA!$D11","v":0},{"$f":"(Tier1!AT11-SystemShape!AT11)*TOCA!$D11","v":0},{"$f":"(Tier1!AU11-SystemShape!AU11)*TOCA!$D11","v":0},{"$f":"(Tier1!AV11-SystemShape!AV11)*TOCA!$D11","v":0},{"$f":"(Tier1!AW11-SystemShape!AW11)*TOCA!$D11","v":0},{"$f":"(Tier1!AX11-SystemShape!AX11)*TOCA!$D11","v":0},{"$f":"(Tier1!AY11-SystemShape!AY11)*TOCA!$D11","v":0}]
[null,10047,"Central Lincoln PUD",{"$f":"(Tier1!D12-SystemShape!D12)*TOCA!$D12","v":14062.563984384258},{"$f":"(Tier1!E12-SystemShape!E12)*TOCA!$D12","v":7477.1535564307778},{"$f":"(Tier1!F12-SystemShape!F12)*TOCA!$D12","v":1094.4212811328034},{"$f":"(Tier1!G12-SystemShape!G12)*TOCA!$D12","v":-4343.6237843909403},{"$f":"(Tier1!H12-SystemShape!H12)*TOCA!$D12","v":11077.381638335995},{"$f":"(Tier1!I12-SystemShape!I12)*TOCA!$D12","v":2548.6404289689599},{"$f":"(Tier1!J12-SystemShape!J12)*TOCA!$D12","v":4635.5307024771027},{"$f":"(Tier1!K12-SystemShape!K12)*TOCA!$D12","v":-2384.7153692007487},{"$f":"(Tier1!L12-SystemShape!L12)*TOCA!$D12","v":2834.2581519142477},{"$f":"(Tier1!M12-SystemShape!M12)*TOCA!$D12","v":-3175.4930687481683},{"$f":"(Tier1!N12-SystemShape!N12)*TOCA!$D12","v":1140.3617403823155},{"$f":"(Tier1!O12-SystemShape!O12)*TOCA!$D12","v":-4472.3700670552571},{"$f":"(Tier1!P12-SystemShape!P12)*TOCA!$D12","v":14927.08370177936},{"$f":"(Tier1!Q12-SystemShape!Q12)*TOCA!$D12","v":6394.43701283876},{"$f":"(Tier1!R12-SystemShape!R12)*TOCA!$D12","v":-12091.82330386401},{"$f":"(Tier1!S12-SystemShape!S12)*TOCA!$D12","v":-13774.101104969704},{"$f":"(Tier1!T12-SystemShape!T12)*TOCA!$D12","v":-6396.5444535347342},{"$f":"(Tier1!U12-SystemShape!U12)*TOCA!$D12","v":-9094.841962827777},{"$f":"(Tier1!V12-SystemShape!V12)*TOCA!$D12","v":-2446.2789062782977},{"$f":"(Tier1!W12-SystemShape!W12)*TOCA!$D12","v":-6143.4719645655859},{"$f":"(Tier1!X12-SystemShape!X12)*TOCA!$D12","v":2543.1655168572179},{"$f":"(Tier1!Y12-SystemShape!Y12)*TOCA!$D12","v":-4619.9017154121539},{"$f":"(Tier1!Z12-SystemShape!Z12)*TOCA!$D12","v":1283.7995576536559},{"$f":"(Tier1!AA12-SystemShape!AA12)*TOCA!$D12","v":-1074.1853090456643},{"$f":"(Tier1!AB12-SystemShape!AB12)*TOCA!$D12","v":16566.204568445537},{"$f":"(Tier1!AC12-SystemShape!AC12)*TOCA!$D12","v":5031.7260711665658},{"$f":"(Tier1!AD12-SystemShape!AD12)*TOCA!$D12","v":1110.2119006114008},{"$f":"(Tier1!AE12-SystemShape!AE12)*TOCA!$D12","v":-4340.5007197593659},{"$f":"(Tier1!AF12-SystemShape!AF12)*TOCA!$D12","v":11112.029822067998},{"$f":"(Tier1!AG12-SystemShape!AG12)*TOCA!$D12","v":2565.6660269784843},{"$f":"(Tier1!AH12-SystemShape!AH12)*TOCA!$D12","v":4659.4453088926384},{"$f":"(Tier1!AI12-SystemShape!AI12)*TOCA!$D12","v":-2376.9039487577393},{"$f":"(Tier1!AJ12-SystemShape!AJ12)*TOCA!$D12","v":2556.6901253233227},{"$f":"(Tier1!AK12-SystemShape!AK12)*TOCA!$D12","v":-3156.3995904329786},{"$f":"(Tier1!AL12-SystemShape!AL12)*TOCA!$D12","v":1157.1558100537222},{"$f":"(Tier1!AM12-SystemShape!AM12)*TOCA!$D12","v":-4468.9804041164316},{"$f":"(Tier1!AN12-SystemShape!AN12)*TOCA!$D12","v":14965.518399086723},{"$f":"(Tier1!AO12-SystemShape!AO12)*TOCA!$D12","v":6414.2656377941385},{"$f":"(Tier1!AP12-SystemShape!AP12)*TOCA!$D12","v":-12099.411351495917},{"$f":"(Tier1!AQ12-SystemShape!AQ12)*TOCA!$D12","v":-13787.838219448713},{"$f":"(Tier1!AR12-SystemShape!AR12)*TOCA!$D12","v":-6395.3007945253703},{"$f":"(Tier1!AS12-SystemShape!AS12)*TOCA!$D12","v":-9101.1198356202876},{"$f":"(Tier1!AT12-SystemShape!AT12)*TOCA!$D12","v":-2438.0391824377875},{"$f":"(Tier1!AU12-SystemShape!AU12)*TOCA!$D12","v":-6144.6783746144065},{"$f":"(Tier1!AV12-SystemShape!AV12)*TOCA!$D12","v":324.04230290084524},{"$f":"(Tier1!AW12-SystemShape!AW12)*TOCA!$D12","v":-2382.8660904659846},{"$f":"(Tier1!AX12-SystemShape!AX12)*TOCA!$D12","v":3473.8241157044758},{"$f":"(Tier1!AY12-SystemShape!AY12)*TOCA!$D12","v":-3243.819145825466}]
[null,10055,"Albion, City of",{"$f":"(Tier1!D13-SystemShape!D13)*TOCA!$D13","v":20.90726030513602},{"$f":"(Tier1!E13-SystemShape!E13)*TOCA!$D13","v":9.0350695815472051},{"$f":"(Tier1!F13-SystemShape!F13)*TOCA!$D13","v":-0.53089747320001379},{"$f":"(Tier1!G13-SystemShape!G13)*TOCA!$D13","v":-5.4283427222430021},{"$f":"(Tier1!H13-SystemShape!H13)*TOCA!$D13","v":76.058932615999993},{"$f":"(Tier1!I13-SystemShape!I13)*TOCA!$D13","v":57.071502049759999},{"$f":"(Tier1!J13-SystemShape!J13)*TOCA!$D13","v":60.507162762163205},{"$f":"(Tier1!K13-SystemShape!K13)*TOCA!$D13","v":45.8491283317056},{"$f":"(Tier1!L13-SystemShape!L13)*TOCA!$D13","v":36.782320619440014},{"$f":"(Tier1!M13-SystemShape!M13)*TOCA!$D13","v":23.989938930039983},{"$f":"(Tier1!N13-SystemShape!N13)*TOCA!$D13","v":-9.9224913497579337E-2},{"$f":"(Tier1!O13-SystemShape!O13)*TOCA!$D13","v":-3.1518691026772103},{"$f":"(Tier1!P13-SystemShape!P13)*TOCA!$D13","v":16.4911044058816},{"$f":"(Tier1!Q13-SystemShape!Q13)*TOCA!$D13","v":5.6779609119904109},{"$f":"(Tier1!R13-SystemShape!R13)*TOCA!$D13","v":-50.979682376556781},{"$f":"(Tier1!S13-SystemShape!S13)*TOCA!$D13","v":-50.99667264305441},{"$f":"(Tier1!T13-SystemShape!T13)*TOCA!$D13","v":-36.506777060320019},{"$f":"(Tier1!U13-SystemShape!U13)*TOCA!$D13","v":-49.146821648255994},{"$f":"(Tier1!V13-SystemShape!V13)*TOCA!$D13","v":-13.430177269945602},{"$f":"(Tier1!W13-SystemShape!W13)*TOCA!$D13","v":-38.467620539764795},{"$f":"(Tier1!X13-SystemShape!X13)*TOCA!$D13","v":-13.962888000271903},{"$f":"(Tier1!Y13-SystemShape!Y13)*TOCA!$D13","v":-40.484449507235283},{"$f":"(Tier1!Z13-SystemShape!Z13)*TOCA!$D13","v":-21.546468751894395},{"$f":"(Tier1!AA13-SystemShape!AA13)*TOCA!$D13","v":-31.753753050105601},{"$f":"(Tier1!AB13-SystemShape!AB13)*TOCA!$D13","v":26.880747056404005},{"$f":"(Tier1!AC13-SystemShape!AC13)*TOCA!$D13","v":3.4765420823108002},{"$f":"(Tier1!AD13-SystemShape!AD13)*TOCA!$D13","v":-0.22912758730001315},{"$f":"(Tier1!AE13-SystemShape!AE13)*TOCA!$D13","v":-5.1861723888082736},{"$f":"(Tier1!AF13-SystemShape!AF13)*TOCA!$D13","v":76.373082373999978},{"$f":"(Tier1!AG13-SystemShape!AG13)*TOCA!$D13","v":57.341670841639996},{"$f":"(Tier1!AH13-SystemShape!AH13)*TOCA!$D13","v":60.845447136684811},{"$f":"(Tier1!AI13-SystemShape!AI13)*TOCA!$D13","v":46.115852550078387},{"$f":"(Tier1!AJ13-SystemShape!AJ13)*TOCA!$D13","v":35.075531668259998},{"$f":"(Tier1!AK13-SystemShape!AK13)*TOCA!$D13","v":23.365043033610007},{"$f":"(Tier1!AL13-SystemShape!AL13)*TOCA!$D13","v":0.22328644583359392},{"$f":"(Tier1!AM13-SystemShape!AM13)*TOCA!$D13","v":-2.8983565678183254},{"$f":"(Tier1!AN13-SystemShape!AN13)*TOCA!$D13","v":16.735602390542397},{"$f":"(Tier1!AO13-SystemShape!AO13)*TOCA!$D13","v":5.8566325161656039},{"$f":"(Tier1!AP13-SystemShape!AP13)*TOCA!$D13","v":-50.662040620395203},{"$f":"(Tier1!AQ13-SystemShape!AQ13)*TOCA!$D13","v":-50.746224335311609},{"$f":"(Tier1!AR13-SystemShape!AR13)*TOCA!$D13","v":-36.222854109480039},{"$f":"(Tier1!AS13-SystemShape!AS13)*TOCA!$D13","v":-48.919683287584007},{"$f":"(Tier1!AT13-SystemShape!AT13)*TOCA!$D13","v":-13.150737165438414},{"$f":"(Tier1!AU13-SystemShape!AU13)*TOCA!$D13","v":-38.247292765057196},{"$f":"(Tier1!AV13-SystemShape!AV13)*TOCA!$D13","v":-18.304092584213009},{"$f":"(Tier1!AW13-SystemShape!AW13)*TOCA!$D13","v":-35.666315475287789},{"$f":"(Tier1!AX13-SystemShape!AX13)*TOCA!$D13","v":-16.991354757821597},{"$f":"(Tier1!AY13-SystemShape!AY13)*TOCA!$D13","v":-35.870684157678411}]
[null,10057,"Ashland, City of",{"$f":"(Tier1!D14-SystemShape!D14)*TOCA!$D14","v":1669.5038204355451},{"$f":"(Tier1!E14-SystemShape!E14)*TOCA!$D14","v":-235.848866718311},{"$f":"(Tier1!F14-SystemShape!F14)*TOCA!$D14","v":1483.5419052321995},{"$f":"(Tier1!G14-SystemShape!G14)*TOCA!$D14","v":-779.49262355116025},{"$f":"(Tier1!H14-SystemShape!H14)*TOCA!$D14","v":1769.3805829640005},{"$f":"(Tier1!I14-SystemShape!I14)*TOCA!$D14","v":-567.98077865096002},{"$f":"(Tier1!J14-SystemShape!J14)*TOCA!$D14","v":1699.8138198566539},{"$f":"(Tier1!K14-SystemShape!K14)*TOCA!$D14","v":-768.3162189591776},{"$f":"(Tier1!L14-SystemShape!L14)*TOCA!$D14","v":1218.9812829527618},{"$f":"(Tier1!M14-SystemShape!M14)*TOCA!$D14","v":-838.32044699234029},{"$f":"(Tier1!N14-SystemShape!N14)*TOCA!$D14","v":-14.848082097989391},{"$f":"(Tier1!O14-SystemShape!O14)*TOCA!$D14","v":-1691.0355164568336},{"$f":"(Tier1!P14-SystemShape!P14)*TOCA!$D14","v":1806.0443202775277},{"$f":"(Tier1!Q14-SystemShape!Q14)*TOCA!$D14","v":-358.17176595103774},{"$f":"(Tier1!R14-SystemShape!R14)*TOCA!$D14","v":-1093.1148287482265},{"$f":"(Tier1!S14-SystemShape!S14)*TOCA!$D14","v":-2575.1377688207167},{"$f":"(Tier1!T14-SystemShape!T14)*TOCA!$D14","v":-439.63256779128187},{"$f":"(Tier1!U14-SystemShape!U14)*TOCA!$D14","v":-2059.8002542330241},{"$f":"(Tier1!V14-SystemShape!V14)*TOCA!$D14","v":1895.6945476062183},{"$f":"(Tier1!W14-SystemShape!W14)*TOCA!$D14","v":-977.99956823355933},{"$f":"(Tier1!X14-SystemShape!X14)*TOCA!$D14","v":2316.8947764530403},{"$f":"(Tier1!Y14-SystemShape!Y14)*TOCA!$D14","v":-879.19713665106883},{"$f":"(Tier1!Z14-SystemShape!Z14)*TOCA!$D14","v":517.15978058142264},{"$f":"(Tier1!AA14-SystemShape!AA14)*TOCA!$D14","v":-1105.1304384144223},{"$f":"(Tier1!AB14-SystemShape!AB14)*TOCA!$D14","v":1985.6382276944196},{"$f":"(Tier1!AC14-SystemShape!AC14)*TOCA!$D14","v":-549.07855921296596},{"$f":"(Tier1!AD14-SystemShape!AD14)*TOCA!$D14","v":1485.6542944334997},{"$f":"(Tier1!AE14-SystemShape!AE14)*TOCA!$D14","v":-777.79743121711817},{"$f":"(Tier1!AF14-SystemShape!AF14)*TOCA!$D14","v":1771.5796312699986},{"$f":"(Tier1!AG14-SystemShape!AG14)*TOCA!$D14","v":-566.08959710780073},{"$f":"(Tier1!AH14-SystemShape!AH14)*TOCA!$D14","v":1702.1818104783051},{"$f":"(Tier1!AI14-SystemShape!AI14)*TOCA!$D14","v":-766.44914943056847},{"$f":"(Tier1!AJ14-SystemShape!AJ14)*TOCA!$D14","v":1153.6487513473003},{"$f":"(Tier1!AK14-SystemShape!AK14)*TOCA!$D14","v":-811.07872274095007},{"$f":"(Tier1!AL14-SystemShape!AL14)*TOCA!$D14","v":-12.590502582672343},{"$f":"(Tier1!AM14-SystemShape!AM14)*TOCA!$D14","v":-1689.2609287128225},{"$f":"(Tier1!AN14-SystemShape!AN14)*TOCA!$D14","v":1807.7558061701529},{"$f":"(Tier1!AO14-SystemShape!AO14)*TOCA!$D14","v":-356.9210647218124},{"$f":"(Tier1!AP14-SystemShape!AP14)*TOCA!$D14","v":-1090.8913364550954},{"$f":"(Tier1!AQ14-SystemShape!AQ14)*TOCA!$D14","v":-2573.3846306665182},{"$f":"(Tier1!AR14-SystemShape!AR14)*TOCA!$D14","v":-437.64510713540221},{"$f":"(Tier1!AS14-SystemShape!AS14)*TOCA!$D14","v":-2058.21028570832},{"$f":"(Tier1!AT14-SystemShape!AT14)*TOCA!$D14","v":1897.6506283377685},{"$f":"(Tier1!AU14-SystemShape!AU14)*TOCA!$D14","v":-976.45727381060624},{"$f":"(Tier1!AV14-SystemShape!AV14)*TOCA!$D14","v":1961.5993443654534},{"$f":"(Tier1!AW14-SystemShape!AW14)*TOCA!$D14","v":-521.56319842743778},{"$f":"(Tier1!AX14-SystemShape!AX14)*TOCA!$D14","v":810.91357853993213},{"$f":"(Tier1!AY14-SystemShape!AY14)*TOCA!$D14","v":-1395.8109561674328}]
[null,10059,"Bandon, City of",{"$f":"(Tier1!D15-SystemShape!D15)*TOCA!$D15","v":695.86078503658064},{"$f":"(Tier1!E15-SystemShape!E15)*TOCA!$D15","v":19.904904241666145},{"$f":"(Tier1!F15-SystemShape!F15)*TOCA!$D15","v":280.25868399149977},{"$f":"(Tier1!G15-SystemShape!G15)*TOCA!$D15","v":-338.92815609682202},{"$f":"(Tier1!H15-SystemShape!H15)*TOCA!$D15","v":816.8853672299997},{"$f":"(Tier1!I15-SystemShape!I15)*TOCA!$D15","v":47.571515817799991},{"$f":"(Tier1!J15-SystemShape!J15)*TOCA!$D15","v":882.25848954889625},{"$f":"(Tier1!K15-SystemShape!K15)*TOCA!$D15","v":55.20357829816794},{"$f":"(Tier1!L15-SystemShape!L15)*TOCA!$D15","v":954.1764041957008},{"$f":"(Tier1!M15-SystemShape!M15)*TOCA!$D15","v":91.814568482449886},{"$f":"(Tier1!N15-SystemShape!N15)*TOCA!$D15","v":301.42564883307205},{"$f":"(Tier1!O15-SystemShape!O15)*TOCA!$D15","v":-292.92606449900404},{"$f":"(Tier1!P15-SystemShape!P15)*TOCA!$D15","v":934.45929589344814},{"$f":"(Tier1!Q15-SystemShape!Q15)*TOCA!$D15","v":203.75160084521212},{"$f":"(Tier1!R15-SystemShape!R15)*TOCA!$D15","v":-470.76659288770361},{"$f":"(Tier1!S15-SystemShape!S15)*TOCA!$D15","v":-849.40444823838197},{"$f":"(Tier1!T15-SystemShape!T15)*TOCA!$D15","v":-358.51871333460031},{"$f":"(Tier1!U15-SystemShape!U15)*TOCA!$D15","v":-746.11637066768003},{"$f":"(Tier1!V15-SystemShape!V15)*TOCA!$D15","v":-272.85973024536816},{"$f":"(Tier1!W15-SystemShape!W15)*TOCA!$D15","v":-712.7088834626943},{"$f":"(Tier1!X15-SystemShape!X15)*TOCA!$D15","v":-88.211424676899242},{"$f":"(Tier1!Y15-SystemShape!Y15)*TOCA!$D15","v":-671.23255551231705},{"$f":"(Tier1!Z15-SystemShape!Z15)*TOCA!$D15","v":-1.8398458973319975},{"$f":"(Tier1!AA15-SystemShape!AA15)*TOCA!$D15","v":-422.74807160016803},{"$f":"(Tier1!AB15-SystemShape!AB15)*TOCA!$D15","v":823.26378503658043},{"$f":"(Tier1!AC15-SystemShape!AC15)*TOCA!$D15","v":-107.4970957583339},{"$f":"(Tier1!AD15-SystemShape!AD15)*TOCA!$D15","v":280.25868399149977},{"$f":"(Tier1!AE15-SystemShape!AE15)*TOCA!$D15","v":-338.92815609682202},{"$f":"(Tier1!AF15-SystemShape!AF15)*TOCA!$D15","v":816.8853672299997},{"$f":"(Tier1!AG15-SystemShape!AG15)*TOCA!$D15","v":47.571515817799991},{"$f":"(Tier1!AH15-SystemShape!AH15)*TOCA!$D15","v":882.25848954889625},{"$f":"(Tier1!AI15-SystemShape!AI15)*TOCA!$D15","v":55.20357829816794},{"$f":"(Tier1!AJ15-SystemShape!AJ15)*TOCA!$D15","v":905.16964166770003},{"$f":"(Tier1!AK15-SystemShape!AK15)*TOCA!$D15","v":89.990187218450046},{"$f":"(Tier1!AL15-SystemShape!AL15)*TOCA!$D15","v":301.42564883307205},{"$f":"(Tier1!AM15-SystemShape!AM15)*TOCA!$D15","v":-292.92606449900404},{"$f":"(Tier1!AN15-SystemShape!AN15)*TOCA!$D15","v":934.45929589344814},{"$f":"(Tier1!AO15-SystemShape!AO15)*TOCA!$D15","v":203.75160084521212},{"$f":"(Tier1!AP15-SystemShape!AP15)*TOCA!$D15","v":-470.76659288770361},{"$f":"(Tier1!AQ15-SystemShape!AQ15)*TOCA!$D15","v":-849.40444823838197},{"$f":"(Tier1!AR15-SystemShape!AR15)*TOCA!$D15","v":-358.51871333460031},{"$f":"(Tier1!AS15-SystemShape!AS15)*TOCA!$D15","v":-746.11637066768003},{"$f":"(Tier1!AT15-SystemShape!AT15)*TOCA!$D15","v":-272.85973024536816},{"$f":"(Tier1!AU15-SystemShape!AU15)*TOCA!$D15","v":-712.7088834626943},{"$f":"(Tier1!AV15-SystemShape!AV15)*TOCA!$D15","v":-195.904424676899},{"$f":"(Tier1!AW15-SystemShape!AW15)*TOCA!$D15","v":-563.53855551231686},{"$f":"(Tier1!AX15-SystemShape!AX15)*TOCA!$D15","v":107.58715410266814},{"$f":"(Tier1!AY15-SystemShape!AY15)*TOCA!$D15","v":-532.17507160016817}]
[null,10062,"Bonners Ferry, City of",{"$f":"(Tier1!D17-SystemShape!D17)*TOCA!$D17","v":1016.3882762006929},{"$f":"(Tier1!E17-SystemShape!E17)*TOCA!$D17","v":-205.02340325067166},{"$f":"(Tier1!F17-SystemShape!F17)*TOCA!$D17","v":916.10598928709987},{"$f":"(Tier1!G17-SystemShape!G17)*TOCA!$D17","v":-128.41278109710242},{"$f":"(Tier1!H17-SystemShape!H17)*TOCA!$D17","v":1687.7011725019997},{"$f":"(Tier1!I17-SystemShape!I17)*TOCA!$D17","v":268.5928283517203},{"$f":"(Tier1!J17-SystemShape!J17)*TOCA!$D17","v":1426.9653754778305},{"$f":"(Tier1!K17-SystemShape!K17)*TOCA!$D17","v":321.63691143444294},{"$f":"(Tier1!L17-SystemShape!L17)*TOCA!$D17","v":1316.4966944981797},{"$f":"(Tier1!M17-SystemShape!M17)*TOCA!$D17","v":250.04254759512969},{"$f":"(Tier1!N17-SystemShape!N17)*TOCA!$D17","v":708.07895287673318},{"$f":"(Tier1!O17-SystemShape!O17)*TOCA!$D17","v":-444.31790002237608},{"$f":"(Tier1!P17-SystemShape!P17)*TOCA!$D17","v":224.9746775195149},{"$f":"(Tier1!Q17-SystemShape!Q17)*TOCA!$D17","v":-536.02385104343148},{"$f":"(Tier1!R17-SystemShape!R17)*TOCA!$D17","v":-1300.5490656530096},{"$f":"(Tier1!S17-SystemShape!S17)*TOCA!$D17","v":-1868.6632056110268},{"$f":"(Tier1!T17-SystemShape!T17)*TOCA!$D17","v":-873.78474277604028},{"$f":"(Tier1!U17-SystemShape!U17)*TOCA!$D17","v":-1814.5809942208321},{"$f":"(Tier1!V17-SystemShape!V17)*TOCA!$D17","v":-272.14142704372307},{"$f":"(Tier1!W17-SystemShape!W17)*TOCA!$D17","v":-1163.1734713229355},{"$f":"(Tier1!X17-SystemShape!X17)*TOCA!$D17","v":694.90672166049649},{"$f":"(Tier1!Y17-SystemShape!Y17)*TOCA!$D17","v":-511.31939459669525},{"$f":"(Tier1!Z17-SystemShape!Z17)*TOCA!$D17","v":742.71951063774327},{"$f":"(Tier1!AA17-SystemShape!AA17)*TOCA!$D17","v":-451.03582886924346},{"$f":"(Tier1!AB17-SystemShape!AB17)*TOCA!$D17","v":972.07427620069211},{"$f":"(Tier1!AC17-SystemShape!AC17)*TOCA!$D17","v":-152.33440325067136},{"$f":"(Tier1!AD17-SystemShape!AD17)*TOCA!$D17","v":921.11298928709994},{"$f":"(Tier1!AE17-SystemShape!AE17)*TOCA!$D17","v":-131.72578109710253},{"$f":"(Tier1!AF17-SystemShape!AF17)*TOCA!$D17","v":1683.1191725019994},{"$f":"(Tier1!AG17-SystemShape!AG17)*TOCA!$D17","v":257.97182835172021},{"$f":"(Tier1!AH17-SystemShape!AH17)*TOCA!$D17","v":1424.1973754778305},{"$f":"(Tier1!AI17-SystemShape!AI17)*TOCA!$D17","v":314.32091143444268},{"$f":"(Tier1!AJ17-SystemShape!AJ17)*TOCA!$D17","v":1289.05636379098},{"$f":"(Tier1!AK17-SystemShape!AK17)*TOCA!$D17","v":217.31838224153034},{"$f":"(Tier1!AL17-SystemShape!AL17)*TOCA!$D17","v":714.11695287673274},{"$f":"(Tier1!AM17-SystemShape!AM17)*TOCA!$D17","v":-448.36890002237624},{"$f":"(Tier1!AN17-SystemShape!AN17)*TOCA!$D17","v":233.97767751951551},{"$f":"(Tier1!AO17-SystemShape!AO17)*TOCA!$D17","v":-537.04385104343123},{"$f":"(Tier1!AP17-SystemShape!AP17)*TOCA!$D17","v":-1288.7080656530097},{"$f":"(Tier1!AQ17-SystemShape!AQ17)*TOCA!$D17","v":-1869.7662056110269},{"$f":"(Tier1!AR17-SystemShape!AR17)*TOCA!$D17","v":-858.16474277604038},{"$f":"(Tier1!AS17-SystemShape!AS17)*TOCA!$D17","v":-1816.411994220832},{"$f":"(Tier1!AT17-SystemShape!AT17)*TOCA!$D17","v":-258.97442704372315},{"$f":"(Tier1!AU17-SystemShape!AU17)*TOCA!$D17","v":-1164.4334713229357},{"$f":"(Tier1!AV17-SystemShape!AV17)*TOCA!$D17","v":761.42572166049672},{"$f":"(Tier1!AW17-SystemShape!AW17)*TOCA!$D17","v":-565.3223945966954},{"$f":"(Tier1!AX17-SystemShape!AX17)*TOCA!$D17","v":708.41051063774353},{"$f":"(Tier1!AY17-SystemShape!AY17)*TOCA!$D17","v":-404.24082886924339}]
[null,10074,"Forest Grove, City of",{"$f":"(Tier1!D26-SystemShape!D26)*TOCA!$D26","v":3018.7489708513003},{"$f":"(Tier1!E26-SystemShape!E26)*TOCA!$D26","v":146.71928365500935},{"$f":"(Tier1!F26-SystemShape!F26)*TOCA!$D26","v":594.29656012749911},{"$f":"(Tier1!G26-SystemShape!G26)*TOCA!$D26","v":-1905.1013454976837},{"$f":"(Tier1!H26-SystemShape!H26)*TOCA!$D26","v":2885.3368915499996},{"$f":"(Tier1!I26-SystemShape!I26)*TOCA!$D26","v":-312.69111326700113},{"$f":"(Tier1!J26-SystemShape!J26)*TOCA!$D26","v":2640.8847524465618},{"$f":"(Tier1!K26-SystemShape!K26)*TOCA!$D26","v":-584.42734903251949},{"$f":"(Tier1!L26-SystemShape!L26)*TOCA!$D26","v":1628.3518930645023},{"$f":"(Tier1!M26-SystemShape!M26)*TOCA!$D26","v":-1051.4508812367512},{"$f":"(Tier1!N26-SystemShape!N26)*TOCA!$D26","v":1213.3454012639195},{"$f":"(Tier1!O26-SystemShape!O26)*TOCA!$D26","v":-1336.23000429495},{"$f":"(Tier1!P26-SystemShape!P26)*TOCA!$D26","v":3241.0466294382786},{"$f":"(Tier1!Q26-SystemShape!Q26)*TOCA!$D26","v":195.02015228181972},{"$f":"(Tier1!R26-SystemShape!R26)*TOCA!$D26","v":-1619.5063390044397},{"$f":"(Tier1!S26-SystemShape!S26)*TOCA!$D26","v":-3719.6308249842696},{"$f":"(Tier1!T26-SystemShape!T26)*TOCA!$D26","v":-803.16746798100212},{"$f":"(Tier1!U26-SystemShape!U26)*TOCA!$D26","v":-2983.7125743847992},{"$f":"(Tier1!V26-SystemShape!V26)*TOCA!$D26","v":816.1040522405201},{"$f":"(Tier1!W26-SystemShape!W26)*TOCA!$D26","v":-2142.5636895795897},{"$f":"(Tier1!X26-SystemShape!X26)*TOCA!$D26","v":1885.316158375419},{"$f":"(Tier1!Y26-SystemShape!Y26)*TOCA!$D26","v":-1740.2910568171774},{"$f":"(Tier1!Z26-SystemShape!Z26)*TOCA!$D26","v":1165.0168738999782},{"$f":"(Tier1!AA26-SystemShape!AA26)*TOCA!$D26","v":-1235.3404114374798},{"$f":"(Tier1!AB26-SystemShape!AB26)*TOCA!$D26","v":3416.3649708513003},{"$f":"(Tier1!AC26-SystemShape!AC26)*TOCA!$D26","v":-301.57971634499063},{"$f":"(Tier1!AD26-SystemShape!AD26)*TOCA!$D26","v":568.93156012749932},{"$f":"(Tier1!AE26-SystemShape!AE26)*TOCA!$D26","v":-1931.9213454976834},{"$f":"(Tier1!AF26-SystemShape!AF26)*TOCA!$D26","v":2852.0238915499995},{"$f":"(Tier1!AG26-SystemShape!AG26)*TOCA!$D26","v":-347.24311326700081},{"$f":"(Tier1!AH26-SystemShape!AH26)*TOCA!$D26","v":2603.4837524465602},{"$f":"(Tier1!AI26-SystemShape!AI26)*TOCA!$D26","v":-618.67434903252251},{"$f":"(Tier1!AJ26-SystemShape!AJ26)*TOCA!$D26","v":1921.4780909844994},{"$f":"(Tier1!AK26-SystemShape!AK26)*TOCA!$D26","v":-815.47128227674875},{"$f":"(Tier1!AL26-SystemShape!AL26)*TOCA!$D26","v":1182.0134012639191},{"$f":"(Tier1!AM26-SystemShape!AM26)*TOCA!$D26","v":-1365.2170042949474},{"$f":"(Tier1!AN26-SystemShape!AN26)*TOCA!$D26","v":3222.8686294382805},{"$f":"(Tier1!AO26-SystemShape!AO26)*TOCA!$D26","v":169.49215228182038},{"$f":"(Tier1!AP26-SystemShape!AP26)*TOCA!$D26","v":-1626.5483390044392},{"$f":"(Tier1!AQ26-SystemShape!AQ26)*TOCA!$D26","v":-3747.261824984269},{"$f":"(Tier1!AR26-SystemShape!AR26)*TOCA!$D26","v":-802.06346798100276},{"$f":"(Tier1!AS26-SystemShape!AS26)*TOCA!$D26","v":-3009.0815743847988},{"$f":"(Tier1!AT26-SystemShape!AT26)*TOCA!$D26","v":799.86805224052114},{"$f":"(Tier1!AU26-SystemShape!AU26)*TOCA!$D26","v":-2172.1056895795891},{"$f":"(Tier1!AV26-SystemShape!AV26)*TOCA!$D26","v":1468.2911583754176},{"$f":"(Tier1!AW26-SystemShape!AW26)*TOCA!$D26","v":-1363.9180568171769},{"$f":"(Tier1!AX26-SystemShape!AX26)*TOCA!$D26","v":1539.4648738999786},{"$f":"(Tier1!AY26-SystemShape!AY26)*TOCA!$D26","v":-1642.1104114374803}]
[null,10087,"Port Angeles, City of",{"$f":"(Tier1!D35-SystemShape!D35)*TOCA!$D35","v":3649.3667353432247},{"$f":"(Tier1!E35-SystemShape!E35)*TOCA!$D35","v":1383.9339152827961},{"$f":"(Tier1!F35-SystemShape!F35)*TOCA!$D35","v":1237.530105373502},{"$f":"(Tier1!G35-SystemShape!G35)*TOCA!$D35","v":-394.52356793776926},{"$f":"(Tier1!H35-SystemShape!H35)*TOCA!$D35","v":3733.0067140699975},{"$f":"(Tier1!I35-SystemShape!I35)*TOCA!$D35","v":1259.639754100197},{"$f":"(Tier1!J35-SystemShape!J35)*TOCA!$D35","v":3587.3657014568671},{"$f":"(Tier1!K35-SystemShape!K35)*TOCA!$D35","v":1000.8969569179135},{"$f":"(Tier1!L35-SystemShape!L35)*TOCA!$D35","v":3580.6202180713008},{"$f":"(Tier1!M35-SystemShape!M35)*TOCA!$D35","v":1757.9914666770492},{"$f":"(Tier1!N35-SystemShape!N35)*TOCA!$D35","v":1984.7520957552479},{"$f":"(Tier1!O35-SystemShape!O35)*TOCA!$D35","v":-265.9275930000822},{"$f":"(Tier1!P35-SystemShape!P35)*TOCA!$D35","v":3287.3031184994325},{"$f":"(Tier1!Q35-SystemShape!Q35)*TOCA!$D35","v":1834.1223558265101},{"$f":"(Tier1!R35-SystemShape!R35)*TOCA!$D35","v":-3943.6119922525359},{"$f":"(Tier1!S35-SystemShape!S35)*TOCA!$D35","v":-4002.4891092760372},{"$f":"(Tier1!T35-SystemShape!T35)*TOCA!$D35","v":-2575.136665191405},{"$f":"(Tier1!U35-SystemShape!U35)*TOCA!$D35","v":-4161.3375321531184},{"$f":"(Tier1!V35-SystemShape!V35)*TOCA!$D35","v":-3007.890862202712},{"$f":"(Tier1!W35-SystemShape!W35)*TOCA!$D35","v":-3027.5339490444476},{"$f":"(Tier1!X35-SystemShape!X35)*TOCA!$D35","v":-1764.5355520014837},{"$f":"(Tier1!Y35-SystemShape!Y35)*TOCA!$D35","v":-2885.4948654742584},{"$f":"(Tier1!Z35-SystemShape!Z35)*TOCA!$D35","v":-562.16282349158791},{"$f":"(Tier1!AA35-SystemShape!AA35)*TOCA!$D35","v":-1699.5059632359116},{"$f":"(Tier1!AB35-SystemShape!AB35)*TOCA!$D35","v":3659.2991788964791},{"$f":"(Tier1!AC35-SystemShape!AC35)*TOCA!$D35","v":1391.4297603148661},{"$f":"(Tier1!AD35-SystemShape!AD35)*TOCA!$D35","v":1250.2044405812994},{"$f":"(Tier1!AE35-SystemShape!AE35)*TOCA!$D35","v":-384.35241393351134},{"$f":"(Tier1!AF35-SystemShape!AF35)*TOCA!$D35","v":3746.2010039059969},{"$f":"(Tier1!AG35-SystemShape!AG35)*TOCA!$D35","v":1270.9868433591582},{"$f":"(Tier1!AH35-SystemShape!AH35)*TOCA!$D35","v":3601.5736451867706},{"$f":"(Tier1!AI35-SystemShape!AI35)*TOCA!$D35","v":1012.0993740895683},{"$f":"(Tier1!AJ35-SystemShape!AJ35)*TOCA!$D35","v":3516.9302877089394},{"$f":"(Tier1!AK35-SystemShape!AK35)*TOCA!$D35","v":1574.6779418205897},{"$f":"(Tier1!AL35-SystemShape!AL35)*TOCA!$D35","v":1998.2975728471574},{"$f":"(Tier1!AM35-SystemShape!AM35)*TOCA!$D35","v":-255.28006653601005},{"$f":"(Tier1!AN35-SystemShape!AN35)*TOCA!$D35","v":3297.5720338551855},{"$f":"(Tier1!AO35-SystemShape!AO35)*TOCA!$D35","v":1841.6265632018676},{"$f":"(Tier1!AP35-SystemShape!AP35)*TOCA!$D35","v":-3930.2710384937491},{"$f":"(Tier1!AQ35-SystemShape!AQ35)*TOCA!$D35","v":-3991.9702803508426},{"$f":"(Tier1!AR35-SystemShape!AR35)*TOCA!$D35","v":-2563.2119012561252},{"$f":"(Tier1!AS35-SystemShape!AS35)*TOCA!$D35","v":-4151.7977210048957},{"$f":"(Tier1!AT35-SystemShape!AT35)*TOCA!$D35","v":-2996.154377813411},{"$f":"(Tier1!AU35-SystemShape!AU35)*TOCA!$D35","v":-3018.280182506729},{"$f":"(Tier1!AV35-SystemShape!AV35)*TOCA!$D35","v":-1753.1201445270108},{"$f":"(Tier1!AW35-SystemShape!AW35)*TOCA!$D35","v":-2876.8792361324649},{"$f":"(Tier1!AX35-SystemShape!AX35)*TOCA!$D35","v":-552.12003574053233},{"$f":"(Tier1!AY35-SystemShape!AY35)*TOCA!$D35","v":-1691.10306975397}]
[null,10106,"Clearwater Power",{"$f":"(Tier1!D44-SystemShape!D44)*TOCA!$D44","v":0},{"$f":"(Tier1!E44-SystemShape!E44)*TOCA!$D44","v":0},{"$f":"(Tier1!F44-SystemShape!F44)*TOCA!$D44","v":0},{"$f":"(Tier1!G44-SystemShape!G44)*TOCA!$D44","v":0},{"$f":"(Tier1!H44-SystemShape!H44)*TOCA!$D44","v":0},{"$f":"(Tier1!I44-SystemShape!I44)*TOCA!$D44","v":0},{"$f":"(Tier1!J44-SystemShape!J44)*TOCA!$D44","v":0},{"$f":"(Tier1!K44-SystemShape!K44)*TOCA!$D44","v":0},{"$f":"(Tier1!L44-SystemShape!L44)*TOCA!$D44","v":0},{"$f":"(Tier1!M44-SystemShape!M44)*TOCA!$D44","v":0},{"$f":"(Tier1!N44-SystemShape!N44)*TOCA!$D44","v":0},{"$f":"(Tier1!O44-SystemShape!O44)*TOCA!$D44","v":0},{"$f":"(Tier1!P44-SystemShape!P44)*TOCA!$D44","v":0},{"$f":"(Tier1!Q44-SystemShape!Q44)*TOCA!$D44","v":0},{"$f":"(Tier1!R44-SystemShape!R44)*TOCA!$D44","v":0},{"$f":"(Tier1!S44-SystemShape!S44)*TOCA!$D44","v":0},{"$f":"(Tier1!T44-SystemShape!T44)*TOCA!$D44","v":0},{"$f":"(Tier1!U44-SystemShape!U44)*TOCA!$D44","v":0},{"$f":"(Tier1!V44-SystemShape!V44)*TOCA!$D44","v":0},{"$f":"(Tier1!W44-SystemShape!W44)*TOCA!$D44","v":0},{"$f":"(Tier1!X44-SystemShape!X44)*TOCA!$D44","v":0},{"$f":"(Tier1!Y44-SystemShape!Y44)*TOCA!$D44","v":0},{"$f":"(Tier1!Z44-SystemShape!Z44)*TOCA!$D44","v":0},{"$f":"(Tier1!AA44-SystemShape!AA44)*TOCA!$D44","v":0},{"$f":"(Tier1!AB44-SystemShape!AB44)*TOCA!$D44","v":0},{"$f":"(Tier1!AC44-SystemShape!AC44)*TOCA!$D44","v":0},{"$f":"(Tier1!AD44-SystemShape!AD44)*TOCA!$D44","v":0},{"$f":"(Tier1!AE44-SystemShape!AE44)*TOCA!$D44","v":0},{"$f":"(Tier1!AF44-SystemShape!AF44)*TOCA!$D44","v":0},{"$f":"(Tier1!AG44-SystemShape!AG44)*TOCA!$D44","v":0},{"$f":"(Tier1!AH44-SystemShape!AH44)*TOCA!$D44","v":0},{"$f":"(Tier1!AI44-SystemShape!AI44)*TOCA!$D44","v":0},{"$f":"(Tier1!AJ44-SystemShape!AJ44)*TOCA!$D44","v":0},{"$f":"(Tier1!AK44-SystemShape!AK44)*TOCA!$D44","v":0},{"$f":"(Tier1!AL44-SystemShape!AL44)*TOCA!$D44","v":0},{"$f":"(Tier1!AM44-SystemShape!AM44)*TOCA!$D44","v":0},{"$f":"(Tier1!AN44-SystemShape!AN44)*TOCA!$D44","v":0},{"$f":"(Tier1!AO44-SystemShape!AO44)*TOCA!$D44","v":0},{"$f":"(Tier1!AP44-SystemShape!AP44)*TOCA!$D44","v":0},{"$f":"(Tier1!AQ44-SystemShape!AQ44)*TOCA!$D44","v":0},{"$f":"(Tier1!AR44-SystemShape!AR44)*TOCA!$D44","v":0},{"$f":"(Tier1!AS44-SystemShape!AS44)*TOCA!$D44","v":0},{"$f":"(Tier1!AT44-SystemShape!AT44)*TOCA!$D44","v":0},{"$f":"(Tier1!AU44-SystemShape!AU44)*TOCA!$D44","v":0},{"$f":"(Tier1!AV44-SystemShape!AV44)*TOCA!$D44","v":0},{"$f":"(Tier1!AW44-SystemShape!AW44)*TOCA!$D44","v":0},{"$f":"(Tier1!AX44-SystemShape!AX44)*TOCA!$D44","v":0},{"$f":"(Tier1!AY44-SystemShape!AY44)*TOCA!$D44","v":0}]
[null,10136,"Douglas Electric Cooperative",{"$f":"(Tier1!D53-SystemShape!D53)*TOCA!$D53","v":0},{"$f":"(Tier1!E53-SystemShape!E53)*TOCA!$D53","v":0},{"$f":"(Tier1!F53-SystemShape!F53)*TOCA!$D53","v":0},{"$f":"(Tier1!G53-SystemShape!G53)*TOCA!$D53","v":0},{"$f":"(Tier1!H53-SystemShape!H53)*TOCA!$D53","v":0},{"$f":"(Tier1!I53-SystemShape!I53)*TOCA!$D53","v":0},{"$f":"(Tier1!J53-SystemShape!J53)*TOCA!$D53","v":0},{"$f":"(Tier1!K53-SystemShape!K53)*TOCA!$D53","v":0},{"$f":"(Tier1!L53-SystemShape!L53)*TOCA!$D53","v":0},{"$f":"(Tier1!M53-SystemShape!M53)*TOCA!$D53","v":0},{"$f":"(Tier1!N53-SystemShape!N53)*TOCA!$D53","v":0},{"$f":"(Tier1!O53-SystemShape!O53)*TOCA!$D53","v":0},{"$f":"(Tier1!P53-SystemShape!P53)*TOCA!$D53","v":0},{"$f":"(Tier1!Q53-SystemShape!Q53)*TOCA!$D53","v":0},{"$f":"(Tier1!R53-SystemShape!R53)*TOCA!$D53","v":0},{"$f":"(Tier1!S53-SystemShape!S53)*TOCA!$D53","v":0},{"$f":"(Tier1!T53-SystemShape!T53)*TOCA!$D53","v":0},{"$f":"(Tier1!U53-SystemShape!U53)*TOCA!$D53","v":0},{"$f":"(Tier1!V53-SystemShape!V53)*TOCA!$D53","v":0},{"$f":"(Tier1!W53-SystemShape!W53)*TOCA!$D53","v":0},{"$f":"(Tier1!X53-SystemShape!X53)*TOCA!$D53","v":0},{"$f":"(Tier1!Y53-SystemShape!Y53)*TOCA!$D53","v":0},{"$f":"(Tier1!Z53-SystemShape!Z53)*TOCA!$D53","v":0},{"$f":"(Tier1!AA53-SystemShape!AA53)*TOCA!$D53","v":0},{"$f":"(Tier1!AB53-SystemShape!AB53)*TOCA!$D53","v":0},{"$f":"(Tier1!AC53-SystemShape!AC53)*TOCA!$D53","v":0},{"$f":"(Tier1!AD53-SystemShape!AD53)*TOCA!$D53","v":0},{"$f":"(Tier1!AE53-SystemShape!AE53)*TOCA!$D53","v":0},{"$f":"(Tier1!AF53-SystemShape!AF53)*TOCA!$D53","v":0},{"$f":"(Tier1!AG53-SystemShape!AG53)*TOCA!$D53","v":0},{"$f":"(Tier1!AH53-SystemShape!AH53)*TOCA!$D53","v":0},{"$f":"(Tier1!AI53-SystemShape!AI53)*TOCA!$D53","v":0},{"$f":"(Tier1!AJ53-SystemShape!AJ53)*TOCA!$D53","v":0},{"$f":"(Tier1!AK53-SystemShape!AK53)*TOCA!$D53","v":0},{"$f":"(Tier1!AL53-SystemShape!AL53)*TOCA!$D53","v":0},{"$f":"(Tier1!AM53-SystemShape!AM53)*TOCA!$D53","v":0},{"$f":"(Tier1!AN53-SystemShape!AN53)*TOCA!$D53","v":0},{"$f":"(Tier1!AO53-SystemShape!AO53)*TOCA!$D53","v":0},{"$f":"(Tier1!AP53-SystemShape!AP53)*TOCA!$D53","v":0},{"$f":"(Tier1!AQ53-SystemShape!AQ53)*TOCA!$D53","v":0},{"$f":"(Tier1!AR53-SystemShape!AR53)*TOCA!$D53","v":0},{"$f":"(Tier1!AS53-SystemShape!AS53)*TOCA!$D53","v":0},{"$f":"(Tier1!AT53-SystemShape!AT53)*TOCA!$D53","v":0},{"$f":"(Tier1!AU53-SystemShape!AU53)*TOCA!$D53","v":0},{"$f":"(Tier1!AV53-SystemShape!AV53)*TOCA!$D53","v":0},{"$f":"(Tier1!AW53-SystemShape!AW53)*TOCA!$D53","v":0},{"$f":"(Tier1!AX53-SystemShape!AX53)*TOCA!$D53","v":0},{"$f":"(Tier1!AY53-SystemShape!AY53)*TOCA!$D53","v":0}]
[null,10174,"Farmers Elec Coop",{"$f":"(Tier1!D62-SystemShape!D62)*TOCA!$D62","v":11.543300609864019},{"$f":"(Tier1!E62-SystemShape!E62)*TOCA!$D62","v":8.3993044639528165},{"$f":"(Tier1!F62-SystemShape!F62)*TOCA!$D62","v":-11.339459901800012},{"$f":"(Tier1!G62-SystemShape!G62)*TOCA!$D62","v":-15.35657407119453},{"$f":"(Tier1!H62-SystemShape!H62)*TOCA!$D62","v":67.807869884000013},{"$f":"(Tier1!I62-SystemShape!I62)*TOCA!$D62","v":52.91250810023999},{"$f":"(Tier1!J62-SystemShape!J62)*TOCA!$D62","v":61.287369085836787},{"$f":"(Tier1!K62-SystemShape!K62)*TOCA!$D62","v":47.382598702294388},{"$f":"(Tier1!L62-SystemShape!L62)*TOCA!$D62","v":32.846060355560013},{"$f":"(Tier1!M62-SystemShape!M62)*TOCA!$D62","v":22.767527607460011},{"$f":"(Tier1!N62-SystemShape!N62)*TOCA!$D62","v":-17.582974250502389},{"$f":"(Tier1!O62-SystemShape!O62)*TOCA!$D62","v":-11.456799470947828},{"$f":"(Tier1!P62-SystemShape!P62)*TOCA!$D62","v":9.462414768118407},{"$f":"(Tier1!Q62-SystemShape!Q62)*TOCA!$D62","v":3.4185338690096216},{"$f":"(Tier1!R62-SystemShape!R62)*TOCA!$D62","v":-55.71751282544318},{"$f":"(Tier1!S62-SystemShape!S62)*TOCA!$D62","v":-57.967712035445615},{"$f":"(Tier1!T62-SystemShape!T62)*TOCA!$D62","v":-15.802911489680042},{"$f":"(Tier1!U62-SystemShape!U62)*TOCA!$D62","v":-36.188129191743997},{"$f":"(Tier1!V62-SystemShape!V62)*TOCA!$D62","v":6.5240466359456093},{"$f":"(Tier1!W62-SystemShape!W62)*TOCA!$D62","v":-26.136097844735218},{"$f":"(Tier1!X62-SystemShape!X62)*TOCA!$D62","v":2.4376179266589872},{"$f":"(Tier1!Y62-SystemShape!Y62)*TOCA!$D62","v":-33.9100904271518},{"$f":"(Tier1!Z62-SystemShape!Z62)*TOCA!$D62","v":-18.835023839105588},{"$f":"(Tier1!AA62-SystemShape!AA62)*TOCA!$D62","v":-28.422362483894418},{"$f":"(Tier1!AB62-SystemShape!AB62)*TOCA!$D62","v":18.570300609864034},{"$f":"(Tier1!AC62-SystemShape!AC62)*TOCA!$D62","v":1.3723044639528013},{"$f":"(Tier1!AD62-SystemShape!AD62)*TOCA!$D62","v":-11.339459901800012},{"$f":"(Tier1!AE62-SystemShape!AE62)*TOCA!$D62","v":-15.35657407119453},{"$f":"(Tier1!AF62-SystemShape!AF62)*TOCA!$D62","v":67.807869884000013},{"$f":"(Tier1!AG62-SystemShape!AG62)*TOCA!$D62","v":52.91250810023999},{"$f":"(Tier1!AH62-SystemShape!AH62)*TOCA!$D62","v":61.287369085836787},{"$f":"(Tier1!AI62-SystemShape!AI62)*TOCA!$D62","v":47.382598702294388},{"$f":"(Tier1!AJ62-SystemShape!AJ62)*TOCA!$D62","v":31.140841373159986},{"$f":"(Tier1!AK62-SystemShape!AK62)*TOCA!$D62","v":21.595918116260009},{"$f":"(Tier1!AL62-SystemShape!AL62)*TOCA!$D62","v":-17.582974250502389},{"$f":"(Tier1!AM62-SystemShape!AM62)*TOCA!$D62","v":-11.456799470947828},{"$f":"(Tier1!AN62-SystemShape!AN62)*TOCA!$D62","v":9.462414768118407},{"$f":"(Tier1!AO62-SystemShape!AO62)*TOCA!$D62","v":3.4185338690096216},{"$f":"(Tier1!AP62-SystemShape!AP62)*TOCA!$D62","v":-55.71751282544318},{"$f":"(Tier1!AQ62-SystemShape!AQ62)*TOCA!$D62","v":-57.967712035445615},{"$f":"(Tier1!AR62-SystemShape!AR62)*TOCA!$D62","v":-15.802911489680042},{"$f":"(Tier1!AS62-SystemShape!AS62)*TOCA!$D62","v":-36.188129191743997},{"$f":"(Tier1!AT62-SystemShape!AT62)*TOCA!$D62","v":6.5240466359456093},{"$f":"(Tier1!AU62-SystemShape!AU62)*TOCA!$D62","v":-26.136097844735218},{"$f":"(Tier1!AV62-SystemShape!AV62)*TOCA!$D62","v":-4.4113820733410023},{"$f":"(Tier1!AW62-SystemShape!AW62)*TOCA!$D62","v":-27.061090427151797},{"$f":"(Tier1!AX62-SystemShape!AX62)*TOCA!$D62","v":-12.74402383910558},{"$f":"(Tier1!AY62-SystemShape!AY62)*TOCA!$D62","v":-34.512362483894407}]
[null,10203,"Idaho County L & P",{"$f":"(Tier1!D71-SystemShape!D71)*TOCA!$D71","v":542.80904909540413},{"$f":"(Tier1!E71-SystemShape!E71)*TOCA!$D71","v":-33.881589217389092},{"$f":"(Tier1!F71-SystemShape!F71)*TOCA!$D71","v":600.29031373769976},{"$f":"(Tier1!G71-SystemShape!G71)*TOCA!$D71","v":122.61257677450385},{"$f":"(Tier1!H71-SystemShape!H71)*TOCA!$D71","v":1166.5715788739999},{"$f":"(Tier1!I71-SystemShape!I71)*TOCA!$D71","v":414.64313783164016},{"$f":"(Tier1!J71-SystemShape!J71)*TOCA!$D71","v":809.58435733348506},{"$f":"(Tier1!K71-SystemShape!K71)*TOCA!$D71","v":364.6880509744783},{"$f":"(Tier1!L71-SystemShape!L71)*TOCA!$D71","v":611.5749315496605},{"$f":"(Tier1!M71-SystemShape!M71)*TOCA!$D71","v":177.87146490430996},{"$f":"(Tier1!N71-SystemShape!N71)*TOCA!$D71","v":283.43857196343379},{"$f":"(Tier1!O71-SystemShape!O71)*TOCA!$D71","v":-247.54876915374325},{"$f":"(Tier1!P71-SystemShape!P71)*TOCA!$D71","v":477.17122893894248},{"$f":"(Tier1!Q71-SystemShape!Q71)*TOCA!$D71","v":79.760898070765734},{"$f":"(Tier1!R71-SystemShape!R71)*TOCA!$D71","v":-484.27252895359516},{"$f":"(Tier1!S71-SystemShape!S71)*TOCA!$D71","v":-709.4087632134117},{"$f":"(Tier1!T71-SystemShape!T71)*TOCA!$D71","v":-153.37419853948086},{"$f":"(Tier1!U71-SystemShape!U71)*TOCA!$D71","v":-675.86815883158397},{"$f":"(Tier1!V71-SystemShape!V71)*TOCA!$D71","v":260.31440065016159},{"$f":"(Tier1!W71-SystemShape!W71)*TOCA!$D71","v":-324.97443410275719},{"$f":"(Tier1!X71-SystemShape!X71)*TOCA!$D71","v":332.402724929942},{"$f":"(Tier1!Y71-SystemShape!Y71)*TOCA!$D71","v":-387.38907904224243},{"$f":"(Tier1!Z71-SystemShape!Z71)*TOCA!$D71","v":52.255194141578613},{"$f":"(Tier1!AA71-SystemShape!AA71)*TOCA!$D71","v":-382.92704668207853},{"$f":"(Tier1!AB71-SystemShape!AB71)*TOCA!$D71","v":553.757049095404},{"$f":"(Tier1!AC71-SystemShape!AC71)*TOCA!$D71","v":-27.470589217389261},{"$f":"(Tier1!AD71-SystemShape!AD71)*TOCA!$D71","v":613.85231373769966},{"$f":"(Tier1!AE71-SystemShape!AE71)*TOCA!$D71","v":131.99957677450357},{"$f":"(Tier1!AF71-SystemShape!AF71)*TOCA!$D71","v":1182.9005788740001},{"$f":"(Tier1!AG71-SystemShape!AG71)*TOCA!$D71","v":426.24013783163991},{"$f":"(Tier1!AH71-SystemShape!AH71)*TOCA!$D71","v":825.32835733348475},{"$f":"(Tier1!AI71-SystemShape!AI71)*TOCA!$D71","v":375.96305097447794},{"$f":"(Tier1!AJ71-SystemShape!AJ71)*TOCA!$D71","v":724.11098370326044},{"$f":"(Tier1!AK71-SystemShape!AK71)*TOCA!$D71","v":236.27849098111028},{"$f":"(Tier1!AL71-SystemShape!AL71)*TOCA!$D71","v":296.46057196343372},{"$f":"(Tier1!AM71-SystemShape!AM71)*TOCA!$D71","v":-239.27576915374334},{"$f":"(Tier1!AN71-SystemShape!AN71)*TOCA!$D71","v":488.13822893894258},{"$f":"(Tier1!AO71-SystemShape!AO71)*TOCA!$D71","v":86.653898070765763},{"$f":"(Tier1!AP71-SystemShape!AP71)*TOCA!$D71","v":-474.30152895359515},{"$f":"(Tier1!AQ71-SystemShape!AQ71)*TOCA!$D71","v":-702.96176321341181},{"$f":"(Tier1!AR71-SystemShape!AR71)*TOCA!$D71","v":-143.08619853948085},{"$f":"(Tier1!AS71-SystemShape!AS71)*TOCA!$D71","v":-670.06515883158409},{"$f":"(Tier1!AT71-SystemShape!AT71)*TOCA!$D71","v":272.15740065016143},{"$f":"(Tier1!AU71-SystemShape!AU71)*TOCA!$D71","v":-317.94543410275719},{"$f":"(Tier1!AV71-SystemShape!AV71)*TOCA!$D71","v":344.08272492994183},{"$f":"(Tier1!AW71-SystemShape!AW71)*TOCA!$D71","v":-381.31007904224248},{"$f":"(Tier1!AX71-SystemShape!AX71)*TOCA!$D71","v":61.29219414157842},{"$f":"(Tier1!AY71-SystemShape!AY71)*TOCA!$D71","v":-377.15504668207836}]
[null,10204,"Idaho Falls Power",{"$f":"(Tier1!D72-SystemShape!D72)*TOCA!$D72","v":547.66498951661015},{"$f":"(Tier1!E72-SystemShape!E72)*TOCA!$D72","v":711.20031886446031},{"$f":"(Tier1!F72-SystemShape!F72)*TOCA!$D72","v":-503.60491116245976},{"$f":"(Tier1!G72-SystemShape!G72)*TOCA!$D72","v":-404.14294120784234},{"$f":"(Tier1!H72-SystemShape!H72)*TOCA!$D72","v":1044.484057596881},{"$f":"(Tier1!I72-SystemShape!I72)*TOCA!$D72","v":898.25628953331579},{"$f":"(Tier1!J72-SystemShape!J72)*TOCA!$D72","v":1039.1691961395682},{"$f":"(Tier1!K72-SystemShape!K72)*TOCA!$D72","v":819.34494311004346},{"$f":"(Tier1!L72-SystemShape!L72)*TOCA!$D72","v":279.99978136250138},{"$f":"(Tier1!M72-SystemShape!M72)*TOCA!$D72","v":203.30291296392988},{"$f":"(Tier1!N72-SystemShape!N72)*TOCA!$D72","v":-1375.1775332042998},{"$f":"(Tier1!O72-SystemShape!O72)*TOCA!$D72","v":-1080.9688782639578},{"$f":"(Tier1!P72-SystemShape!P72)*TOCA!$D72","v":315.14123195536922},{"$f":"(Tier1!Q72-SystemShape!Q72)*TOCA!$D72","v":230.29551565969268},{"$f":"(Tier1!R72-SystemShape!R72)*TOCA!$D72","v":-1694.8671772374146},{"$f":"(Tier1!S72-SystemShape!S72)*TOCA!$D72","v":-1336.337582052578},{"$f":"(Tier1!T72-SystemShape!T72)*TOCA!$D72","v":-1167.9467899699612},{"$f":"(Tier1!U72-SystemShape!U72)*TOCA!$D72","v":-934.3574319759673},{"$f":"(Tier1!V72-SystemShape!V72)*TOCA!$D72","v":117.92689289494956},{"$f":"(Tier1!W72-SystemShape!W72)*TOCA!$D72","v":92.98081939794065},{"$f":"(Tier1!X72-SystemShape!X72)*TOCA!$D72","v":518.22340793296462},{"$f":"(Tier1!Y72-SystemShape!Y72)*TOCA!$D72","v":65.186404841654621},{"$f":"(Tier1!Z72-SystemShape!Z72)*TOCA!$D72","v":-746.95165492336673},{"$f":"(Tier1!AA72-SystemShape!AA72)*TOCA!$D72","v":-333.35676084010811},{"$f":"(Tier1!AB72-SystemShape!AB72)*TOCA!$D72","v":1094.0161817490498},{"$f":"(Tier1!AC72-SystemShape!AC72)*TOCA!$D72","v":521.36805200761228},{"$f":"(Tier1!AD72-SystemShape!AD72)*TOCA!$D72","v":-277.71888751923871},{"$f":"(Tier1!AE72-SystemShape!AE72)*TOCA!$D72","v":-222.86940723418957},{"$f":"(Tier1!AF72-SystemShape!AF72)*TOCA!$D72","v":1316.5421611384809},{"$f":"(Tier1!AG72-SystemShape!AG72)*TOCA!$D72","v":1132.2262585790941},{"$f":"(Tier1!AH72-SystemShape!AH72)*TOCA!$D72","v":1330.1154498736432},{"$f":"(Tier1!AI72-SystemShape!AI72)*TOCA!$D72","v":1048.7448739388346},{"$f":"(Tier1!AJ72-SystemShape!AJ72)*TOCA!$D72","v":855.6040846519154},{"$f":"(Tier1!AK72-SystemShape!AK72)*TOCA!$D72","v":645.74452843838753},{"$f":"(Tier1!AL72-SystemShape!AL72)*TOCA!$D72","v":-1153.4554381966718},{"$f":"(Tier1!AM72-SystemShape!AM72)*TOCA!$D72","v":-906.68251992863497},{"$f":"(Tier1!AN72-SystemShape!AN72)*TOCA!$D72","v":515.1698560947334},{"$f":"(Tier1!AO72-SystemShape!AO72)*TOCA!$D72","v":376.47027945384343},{"$f":"(Tier1!AP72-SystemShape!AP72)*TOCA!$D72","v":-1484.5021355498866},{"$f":"(Tier1!AQ72-SystemShape!AQ72)*TOCA!$D72","v":-1170.4728376451039},{"$f":"(Tier1!AR72-SystemShape!AR72)*TOCA!$D72","v":-971.74937147340279},{"$f":"(Tier1!AS72-SystemShape!AS72)*TOCA!$D72","v":-777.39949717872059},{"$f":"(Tier1!AT72-SystemShape!AT72)*TOCA!$D72","v":340.84329634750793},{"$f":"(Tier1!AU72-SystemShape!AU72)*TOCA!$D72","v":268.74182981245758},{"$f":"(Tier1!AV72-SystemShape!AV72)*TOCA!$D72","v":364.53103518440366},{"$f":"(Tier1!AW72-SystemShape!AW72)*TOCA!$D72","v":608.32736089561513},{"$f":"(Tier1!AX72-SystemShape!AX72)*TOCA!$D72","v":-251.3493080543285},{"$f":"(Tier1!AY72-SystemShape!AY72)*TOCA!$D72","v":-508.38662432875208}]
[null,10242,"Lost River Elec Coop",{"$f":"(Tier1!D81-SystemShape!D81)*TOCA!$D81","v":-1050.7138143515158},{"$f":"(Tier1!E81-SystemShape!E81)*TOCA!$D81","v":-969.27261779867285},{"$f":"(Tier1!F81-SystemShape!F81)*TOCA!$D81","v":-1881.7414511333004},{"$f":"(Tier1!G81-SystemShape!G81)*TOCA!$D81","v":-1529.1612870344736},{"$f":"(Tier1!H81-SystemShape!H81)*TOCA!$D81","v":-1369.130786146},{"$f":"(Tier1!I81-SystemShape!I81)*TOCA!$D81","v":-1369.6634960855599},{"$f":"(Tier1!J81-SystemShape!J81)*TOCA!$D81","v":-1697.0943591728187},{"$f":"(Tier1!K81-SystemShape!K81)*TOCA!$D81","v":-1290.517533193954},{"$f":"(Tier1!L81-SystemShape!L81)*TOCA!$D81","v":-1617.6136310321399},{"$f":"(Tier1!M81-SystemShape!M81)*TOCA!$D81","v":-1125.6891526469901},{"$f":"(Tier1!N81-SystemShape!N81)*TOCA!$D81","v":-2144.9567032998948},{"$f":"(Tier1!O81-SystemShape!O81)*TOCA!$D81","v":-1760.7225576419844},{"$f":"(Tier1!P81-SystemShape!P81)*TOCA!$D81","v":-1198.6093191202094},{"$f":"(Tier1!Q81-SystemShape!Q81)*TOCA!$D81","v":-930.7419255109221},{"$f":"(Tier1!R81-SystemShape!R81)*TOCA!$D81","v":870.81563464850115},{"$f":"(Tier1!S81-SystemShape!S81)*TOCA!$D81","v":615.64867347285644},{"$f":"(Tier1!T81-SystemShape!T81)*TOCA!$D81","v":3692.7311620209193},{"$f":"(Tier1!U81-SystemShape!U81)*TOCA!$D81","v":2281.3439296167362},{"$f":"(Tier1!V81-SystemShape!V81)*TOCA!$D81","v":5261.1683105113943},{"$f":"(Tier1!W81-SystemShape!W81)*TOCA!$D81","v":4122.6093025185983},{"$f":"(Tier1!X81-SystemShape!X81)*TOCA!$D81","v":4054.4622236137466},{"$f":"(Tier1!Y81-SystemShape!Y81)*TOCA!$D81","v":2754.3743111239369},{"$f":"(Tier1!Z81-SystemShape!Z81)*TOCA!$D81","v":1158.0415619401465},{"$f":"(Tier1!AA81-SystemShape!AA81)*TOCA!$D81","v":739.93284783435365},{"$f":"(Tier1!AB81-SystemShape!AB81)*TOCA!$D81","v":-1043.1938143515158},{"$f":"(Tier1!AC81-SystemShape!AC81)*TOCA!$D81","v":-964.21761779867302},{"$f":"(Tier1!AD81-SystemShape!AD81)*TOCA!$D81","v":-1874.7474511333003},{"$f":"(Tier1!AE81-SystemShape!AE81)*TOCA!$D81","v":-1523.6092870344737},{"$f":"(Tier1!AF81-SystemShape!AF81)*TOCA!$D81","v":-1362.1497861459998},{"$f":"(Tier1!AG81-SystemShape!AG81)*TOCA!$D81","v":-1364.1274960855599},{"$f":"(Tier1!AH81-SystemShape!AH81)*TOCA!$D81","v":-1690.1773591728188},{"$f":"(Tier1!AI81-SystemShape!AI81)*TOCA!$D81","v":-1284.9475331939539},{"$f":"(Tier1!AJ81-SystemShape!AJ81)*TOCA!$D81","v":-1510.7769678065401},{"$f":"(Tier1!AK81-SystemShape!AK81)*TOCA!$D81","v":-1084.3293210341899},{"$f":"(Tier1!AL81-SystemShape!AL81)*TOCA!$D81","v":-2137.8637032998945},{"$f":"(Tier1!AM81-SystemShape!AM81)*TOCA!$D81","v":-1755.3865576419844},{"$f":"(Tier1!AN81-SystemShape!AN81)*TOCA!$D81","v":-1191.3353191202095},{"$f":"(Tier1!AO81-SystemShape!AO81)*TOCA!$D81","v":-925.61592551092212},{"$f":"(Tier1!AP81-SystemShape!AP81)*TOCA!$D81","v":916.86563464850042},{"$f":"(Tier1!AQ81-SystemShape!AQ81)*TOCA!$D81","v":651.34567347285611},{"$f":"(Tier1!AR81-SystemShape!AR81)*TOCA!$D81","v":3740.4121620209189},{"$f":"(Tier1!AS81-SystemShape!AS81)*TOCA!$D81","v":2315.2199296167364},{"$f":"(Tier1!AT81-SystemShape!AT81)*TOCA!$D81","v":5306.7223105113944},{"$f":"(Tier1!AU81-SystemShape!AU81)*TOCA!$D81","v":4158.4233025185986},{"$f":"(Tier1!AV81-SystemShape!AV81)*TOCA!$D81","v":4101.7372236137462},{"$f":"(Tier1!AW81-SystemShape!AW81)*TOCA!$D81","v":2788.2783111239373},{"$f":"(Tier1!AX81-SystemShape!AX81)*TOCA!$D81","v":1203.472561940147},{"$f":"(Tier1!AY81-SystemShape!AY81)*TOCA!$D81","v":775.49484783435355}]
[null,10278,"Northern Lights",{"$f":"(Tier1!D90-SystemShape!D90)*TOCA!$D90","v":0},{"$f":"(Tier1!E90-SystemShape!E90)*TOCA!$D90","v":0},{"$f":"(Tier1!F90-SystemShape!F90)*TOCA!$D90","v":0},{"$f":"(Tier1!G90-SystemShape!G90)*TOCA!$D90","v":0},{"$f":"(Tier1!H90-SystemShape!H90)*TOCA!$D90","v":0},{"$f":"(Tier1!I90-SystemShape!I90)*TOCA!$D90","v":0},{"$f":"(Tier1!J90-SystemShape!J90)*TOCA!$D90","v":0},{"$f":"(Tier1!K90-SystemShape!K90)*TOCA!$D90","v":0},{"$f":"(Tier1!L90-SystemShape!L90)*TOCA!$D90","v":0},{"$f":"(Tier1!M90-SystemShape!M90)*TOCA!$D90","v":0},{"$f":"(Tier1!N90-SystemShape!N90)*TOCA!$D90","v":0},{"$f":"(Tier1!O90-SystemShape!O90)*TOCA!$D90","v":0},{"$f":"(Tier1!P90-SystemShape!P90)*TOCA!$D90","v":0},{"$f":"(Tier1!Q90-SystemShape!Q90)*TOCA!$D90","v":0},{"$f":"(Tier1!R90-SystemShape!R90)*TOCA!$D90","v":0},{"$f":"(Tier1!S90-SystemShape!S90)*TOCA!$D90","v":0},{"$f":"(Tier1!T90-SystemShape!T90)*TOCA!$D90","v":0},{"$f":"(Tier1!U90-SystemShape!U90)*TOCA!$D90","v":0},{"$f":"(Tier1!V90-SystemShape!V90)*TOCA!$D90","v":0},{"$f":"(Tier1!W90-SystemShape!W90)*TOCA!$D90","v":0},{"$f":"(Tier1!X90-SystemShape!X90)*TOCA!$D90","v":0},{"$f":"(Tier1!Y90-SystemShape!Y90)*TOCA!$D90","v":0},{"$f":"(Tier1!Z90-SystemShape!Z90)*TOCA!$D90","v":0},{"$f":"(Tier1!AA90-SystemShape!AA90)*TOCA!$D90","v":0},{"$f":"(Tier1!AB90-SystemShape!AB90)*TOCA!$D90","v":0},{"$f":"(Tier1!AC90-SystemShape!AC90)*TOCA!$D90","v":0},{"$f":"(Tier1!AD90-SystemShape!AD90)*TOCA!$D90","v":0},{"$f":"(Tier1!AE90-SystemShape!AE90)*TOCA!$D90","v":0},{"$f":"(Tier1!AF90-SystemShape!AF90)*TOCA!$D90","v":0},{"$f":"(Tier1!AG90-SystemShape!AG90)*TOCA!$D90","v":0},{"$f":"(Tier1!AH90-SystemShape!AH90)*TOCA!$D90","v":0},{"$f":"(Tier1!AI90-SystemShape!AI90)*TOCA!$D90","v":0},{"$f":"(Tier1!AJ90-SystemShape!AJ90)*TOCA!$D90","v":0},{"$f":"(Tier1!AK90-SystemShape!AK90)*TOCA!$D90","v":0},{"$f":"(Tier1!AL90-SystemShape!AL90)*TOCA!$D90","v":0},{"$f":"(Tier1!AM90-SystemShape!AM90)*TOCA!$D90","v":0},{"$f":"(Tier1!AN90-SystemShape!AN90)*TOCA!$D90","v":0},{"$f":"(Tier1!AO90-SystemShape!AO90)*TOCA!$D90","v":0},{"$f":"(Tier1!AP90-SystemShape!AP90)*TOCA!$D90","v":0},{"$f":"(Tier1!AQ90-SystemShape!AQ90)*TOCA!$D90","v":0},{"$f":"(Tier1!AR90-SystemShape!AR90)*TOCA!$D90","v":0},{"$f":"(Tier1!AS90-SystemShape!AS90)*TOCA!$D90","v":0},{"$f":"(Tier1!AT90-SystemShape!AT90)*TOCA!$D90","v":0},{"$f":"(Tier1!AU90-SystemShape!AU90)*TOCA!$D90","v":0},{"$f":"(Tier1!AV90-SystemShape!AV90)*TOCA!$D90","v":0},{"$f":"(Tier1!AW90-SystemShape!AW90)*TOCA!$D90","v":0},{"$f":"(Tier1!AX90-SystemShape!AX90)*TOCA!$D90","v":0},{"$f":"(Tier1!AY90-SystemShape!AY90)*TOCA!$D90","v":0}]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"(Tier1!D99-SystemShape!D99)*TOCA!$D99","v":0},{"$f":"(Tier1!E99-SystemShape!E99)*TOCA!$D99","v":0},{"$f":"(Tier1!F99-SystemShape!F99)*TOCA!$D99","v":0},{"$f":"(Tier1!G99-SystemShape!G99)*TOCA!$D99","v":0},{"$f":"(Tier1!H99-SystemShape!H99)*TOCA!$D99","v":0},{"$f":"(Tier1!I99-SystemShape!I99)*TOCA!$D99","v":0},{"$f":"(Tier1!J99-SystemShape!J99)*TOCA!$D99","v":0},{"$f":"(Tier1!K99-SystemShape!K99)*TOCA!$D99","v":0},{"$f":"(Tier1!L99-SystemShape!L99)*TOCA!$D99","v":0},{"$f":"(Tier1!M99-SystemShape!M99)*TOCA!$D99","v":0},{"$f":"(Tier1!N99-SystemShape!N99)*TOCA!$D99","v":0},{"$f":"(Tier1!O99-SystemShape!O99)*TOCA!$D99","v":0},{"$f":"(Tier1!P99-SystemShape!P99)*TOCA!$D99","v":0},{"$f":"(Tier1!Q99-SystemShape!Q99)*TOCA!$D99","v":0},{"$f":"(Tier1!R99-SystemShape!R99)*TOCA!$D99","v":0},{"$f":"(Tier1!S99-SystemShape!S99)*TOCA!$D99","v":0},{"$f":"(Tier1!T99-SystemShape!T99)*TOCA!$D99","v":0},{"$f":"(Tier1!U99-SystemShape!U99)*TOCA!$D99","v":0},{"$f":"(Tier1!V99-SystemShape!V99)*TOCA!$D99","v":0},{"$f":"(Tier1!W99-SystemShape!W99)*TOCA!$D99","v":0},{"$f":"(Tier1!X99-SystemShape!X99)*TOCA!$D99","v":0},{"$f":"(Tier1!Y99-SystemShape!Y99)*TOCA!$D99","v":0},{"$f":"(Tier1!Z99-SystemShape!Z99)*TOCA!$D99","v":0},{"$f":"(Tier1!AA99-SystemShape!AA99)*TOCA!$D99","v":0},{"$f":"(Tier1!AB99-SystemShape!AB99)*TOCA!$D99","v":0},{"$f":"(Tier1!AC99-SystemShape!AC99)*TOCA!$D99","v":0},{"$f":"(Tier1!AD99-SystemShape!AD99)*TOCA!$D99","v":0},{"$f":"(Tier1!AE99-SystemShape!AE99)*TOCA!$D99","v":0},{"$f":"(Tier1!AF99-SystemShape!AF99)*TOCA!$D99","v":0},{"$f":"(Tier1!AG99-SystemShape!AG99)*TOCA!$D99","v":0},{"$f":"(Tier1!AH99-SystemShape!AH99)*TOCA!$D99","v":0},{"$f":"(Tier1!AI99-SystemShape!AI99)*TOCA!$D99","v":0},{"$f":"(Tier1!AJ99-SystemShape!AJ99)*TOCA!$D99","v":0},{"$f":"(Tier1!AK99-SystemShape!AK99)*TOCA!$D99","v":0},{"$f":"(Tier1!AL99-SystemShape!AL99)*TOCA!$D99","v":0},{"$f":"(Tier1!AM99-SystemShape!AM99)*TOCA!$D99","v":0},{"$f":"(Tier1!AN99-SystemShape!AN99)*TOCA!$D99","v":0},{"$f":"(Tier1!AO99-SystemShape!AO99)*TOCA!$D99","v":0},{"$f":"(Tier1!AP99-SystemShape!AP99)*TOCA!$D99","v":0},{"$f":"(Tier1!AQ99-SystemShape!AQ99)*TOCA!$D99","v":0},{"$f":"(Tier1!AR99-SystemShape!AR99)*TOCA!$D99","v":0},{"$f":"(Tier1!AS99-SystemShape!AS99)*TOCA!$D99","v":0},{"$f":"(Tier1!AT99-SystemShape!AT99)*TOCA!$D99","v":0},{"$f":"(Tier1!AU99-SystemShape!AU99)*TOCA!$D99","v":0},{"$f":"(Tier1!AV99-SystemShape!AV99)*TOCA!$D99","v":0},{"$f":"(Tier1!AW99-SystemShape!AW99)*TOCA!$D99","v":0},{"$f":"(Tier1!AX99-SystemShape!AX99)*TOCA!$D99","v":0},{"$f":"(Tier1!AY99-SystemShape!AY99)*TOCA!$D99","v":0}]
[null,10352,"Skamania County PUD #1",{"$f":"(Tier1!D108-SystemShape!D108)*TOCA!$D108","v":1342.7163614446399},{"$f":"(Tier1!E108-SystemShape!E108)*TOCA!$D108","v":-244.2017171962716},{"$f":"(Tier1!F108-SystemShape!F108)*TOCA!$D108","v":967.83116953199988},{"$f":"(Tier1!G108-SystemShape!G108)*TOCA!$D108","v":-669.02590895057074},{"$f":"(Tier1!H108-SystemShape!H108)*TOCA!$D108","v":2234.4354498399989},{"$f":"(Tier1!I108-SystemShape!I108)*TOCA!$D108","v":334.15480686240062},{"$f":"(Tier1!J108-SystemShape!J108)*TOCA!$D108","v":2279.2838857735678},{"$f":"(Tier1!K108-SystemShape!K108)*TOCA!$D108","v":173.03060224454293},{"$f":"(Tier1!L108-SystemShape!L108)*TOCA!$D108","v":2187.7339276456014},{"$f":"(Tier1!M108-SystemShape!M108)*TOCA!$D108","v":164.14246113959962},{"$f":"(Tier1!N108-SystemShape!N108)*TOCA!$D108","v":1526.9901878613755},{"$f":"(Tier1!O108-SystemShape!O108)*TOCA!$D108","v":-274.7952850224292},{"$f":"(Tier1!P108-SystemShape!P108)*TOCA!$D108","v":1413.3373854387837},{"$f":"(Tier1!Q108-SystemShape!Q108)*TOCA!$D108","v":-226.25852602550412},{"$f":"(Tier1!R108-SystemShape!R108)*TOCA!$D108","v":-1372.2613487592316},{"$f":"(Tier1!S108-SystemShape!S108)*TOCA!$D108","v":-2446.8528903678566},{"$f":"(Tier1!T108-SystemShape!T108)*TOCA!$D108","v":-869.88685291680213},{"$f":"(Tier1!U108-SystemShape!U108)*TOCA!$D108","v":-2031.2378823334402},{"$f":"(Tier1!V108-SystemShape!V108)*TOCA!$D108","v":-159.41015350214548},{"$f":"(Tier1!W108-SystemShape!W108)*TOCA!$D108","v":-1638.4874864151525},{"$f":"(Tier1!X108-SystemShape!X108)*TOCA!$D108","v":164.07523035378927},{"$f":"(Tier1!Y108-SystemShape!Y108)*TOCA!$D108","v":-1576.6493994579178},{"$f":"(Tier1!Z108-SystemShape!Z108)*TOCA!$D108","v":-49.602146519456255},{"$f":"(Tier1!AA108-SystemShape!AA108)*TOCA!$D108","v":-1225.0214574605443},{"$f":"(Tier1!AB108-SystemShape!AB108)*TOCA!$D108","v":1605.8353614446405},{"$f":"(Tier1!AC108-SystemShape!AC108)*TOCA!$D108","v":-503.14671719627177},{"$f":"(Tier1!AD108-SystemShape!AD108)*TOCA!$D108","v":979.88716953199946},{"$f":"(Tier1!AE108-SystemShape!AE108)*TOCA!$D108","v":-665.86390895057139},{"$f":"(Tier1!AF108-SystemShape!AF108)*TOCA!$D108","v":2253.8154498399981},{"$f":"(Tier1!AG108-SystemShape!AG108)*TOCA!$D108","v":343.61180686240004},{"$f":"(Tier1!AH108-SystemShape!AH108)*TOCA!$D108","v":2300.5398857735672},{"$f":"(Tier1!AI108-SystemShape!AI108)*TOCA!$D108","v":182.39560224454272},{"$f":"(Tier1!AJ108-SystemShape!AJ108)*TOCA!$D108","v":2089.8213842216001},{"$f":"(Tier1!AK108-SystemShape!AK108)*TOCA!$D108","v":165.33268942759969},{"$f":"(Tier1!AL108-SystemShape!AL108)*TOCA!$D108","v":1542.7491878613755},{"$f":"(Tier1!AM108-SystemShape!AM108)*TOCA!$D108","v":-269.0522850224288},{"$f":"(Tier1!AN108-SystemShape!AN108)*TOCA!$D108","v":1420.6323854387838},{"$f":"(Tier1!AO108-SystemShape!AO108)*TOCA!$D108","v":-226.59152602550375},{"$f":"(Tier1!AP108-SystemShape!AP108)*TOCA!$D108","v":-1370.2213487592317},{"$f":"(Tier1!AQ108-SystemShape!AQ108)*TOCA!$D108","v":-2451.3558903678563},{"$f":"(Tier1!AR108-SystemShape!AR108)*TOCA!$D108","v":-868.17785291680229},{"$f":"(Tier1!AS108-SystemShape!AS108)*TOCA!$D108","v":-2035.8268823334397},{"$f":"(Tier1!AT108-SystemShape!AT108)*TOCA!$D108","v":-155.85415350214498},{"$f":"(Tier1!AU108-SystemShape!AU108)*TOCA!$D108","v":-1642.4424864151524},{"$f":"(Tier1!AV108-SystemShape!AV108)*TOCA!$D108","v":-62.30376964620973},{"$f":"(Tier1!AW108-SystemShape!AW108)*TOCA!$D108","v":-1351.1623994579177},{"$f":"(Tier1!AX108-SystemShape!AX108)*TOCA!$D108","v":171.54385348054439},{"$f":"(Tier1!AY108-SystemShape!AY108)*TOCA!$D108","v":-1448.9824574605441}]
[null,10379,"Steilacoom, Town of",{"$f":"(Tier1!D117-SystemShape!D117)*TOCA!$D117","v":455.19888807774009},{"$f":"(Tier1!E117-SystemShape!E117)*TOCA!$D117","v":33.746732578598085},{"$f":"(Tier1!F117-SystemShape!F117)*TOCA!$D117","v":396.09508537449983},{"$f":"(Tier1!G117-SystemShape!G117)*TOCA!$D117","v":50.477201013036165},{"$f":"(Tier1!H117-SystemShape!H117)*TOCA!$D117","v":662.42080968999994},{"$f":"(Tier1!I117-SystemShape!I117)*TOCA!$D117","v":10.045136333399796},{"$f":"(Tier1!J117-SystemShape!J117)*TOCA!$D117","v":538.93120620828813},{"$f":"(Tier1!K117-SystemShape!K117)*TOCA!$D117","v":151.530412587304},{"$f":"(Tier1!L117-SystemShape!L117)*TOCA!$D117","v":449.21708830710031},{"$f":"(Tier1!M117-SystemShape!M117)*TOCA!$D117","v":92.522201467349987},{"$f":"(Tier1!N117-SystemShape!N117)*TOCA!$D117","v":178.86428911041594},{"$f":"(Tier1!O117-SystemShape!O117)*TOCA!$D117","v":-220.54328716561076},{"$f":"(Tier1!P117-SystemShape!P117)*TOCA!$D117","v":384.60448886114409},{"$f":"(Tier1!Q117-SystemShape!Q117)*TOCA!$D117","v":86.607511090835942},{"$f":"(Tier1!R117-SystemShape!R117)*TOCA!$D117","v":-438.5181184615119},{"$f":"(Tier1!S117-SystemShape!S117)*TOCA!$D117","v":-503.339343402346},{"$f":"(Tier1!T117-SystemShape!T117)*TOCA!$D117","v":-319.80241816380044},{"$f":"(Tier1!U117-SystemShape!U117)*TOCA!$D117","v":-540.24973453103996},{"$f":"(Tier1!V117-SystemShape!V117)*TOCA!$D117","v":-277.4654735489039},{"$f":"(Tier1!W117-SystemShape!W117)*TOCA!$D117","v":-367.98950799048225},{"$f":"(Tier1!X117-SystemShape!X117)*TOCA!$D117","v":-155.78545649954822},{"$f":"(Tier1!Y117-SystemShape!Y117)*TOCA!$D117","v":-326.73683590169992},{"$f":"(Tier1!Z117-SystemShape!Z117)*TOCA!$D117","v":-29.593691799195767},{"$f":"(Tier1!AA117-SystemShape!AA117)*TOCA!$D117","v":-311.25401169330394},{"$f":"(Tier1!AB117-SystemShape!AB117)*TOCA!$D117","v":458.33228553970025},{"$f":"(Tier1!AC117-SystemShape!AC117)*TOCA!$D117","v":34.510557555689957},{"$f":"(Tier1!AD117-SystemShape!AD117)*TOCA!$D117","v":397.45098879750003},{"$f":"(Tier1!AE117-SystemShape!AE117)*TOCA!$D117","v":50.376091009993615},{"$f":"(Tier1!AF117-SystemShape!AF117)*TOCA!$D117","v":662.39731695},{"$f":"(Tier1!AG117-SystemShape!AG117)*TOCA!$D117","v":8.06707257700009},{"$f":"(Tier1!AH117-SystemShape!AH117)*TOCA!$D117","v":538.17567497264008},{"$f":"(Tier1!AI117-SystemShape!AI117)*TOCA!$D117","v":149.98968603612002},{"$f":"(Tier1!AJ117-SystemShape!AJ117)*TOCA!$D117","v":451.91996993049997},{"$f":"(Tier1!AK117-SystemShape!AK117)*TOCA!$D117","v":83.111684904250296},{"$f":"(Tier1!AL117-SystemShape!AL117)*TOCA!$D117","v":179.24094833048002},{"$f":"(Tier1!AM117-SystemShape!AM117)*TOCA!$D117","v":-221.85466321137778},{"$f":"(Tier1!AN117-SystemShape!AN117)*TOCA!$D117","v":387.28754932132028},{"$f":"(Tier1!AO117-SystemShape!AO117)*TOCA!$D117","v":87.575362965580098},{"$f":"(Tier1!AP117-SystemShape!AP117)*TOCA!$D117","v":-438.86137114635972},{"$f":"(Tier1!AQ117-SystemShape!AQ117)*TOCA!$D117","v":-504.51079263462998},{"$f":"(Tier1!AR117-SystemShape!AR117)*TOCA!$D117","v":-318.68510668900035},{"$f":"(Tier1!AS117-SystemShape!AS117)*TOCA!$D117","v":-541.16988535119992},{"$f":"(Tier1!AT117-SystemShape!AT117)*TOCA!$D117","v":-276.17867668412009},{"$f":"(Tier1!AU117-SystemShape!AU117)*TOCA!$D117","v":-367.92334123170986},{"$f":"(Tier1!AV117-SystemShape!AV117)*TOCA!$D117","v":-153.87231898131495},{"$f":"(Tier1!AW117-SystemShape!AW117)*TOCA!$D117","v":-326.61185686012493},{"$f":"(Tier1!AX117-SystemShape!AX117)*TOCA!$D117","v":-27.339111621379971},{"$f":"(Tier1!AY117-SystemShape!AY117)*TOCA!$D117","v":-311.15507846612002}]
[null,10440,"Wahkiakum County PUD #1",{"$f":"(Tier1!D126-SystemShape!D126)*TOCA!$D126","v":398.41088051495217},{"$f":"(Tier1!E126-SystemShape!E126)*TOCA!$D126","v":60.60085958913055},{"$f":"(Tier1!F126-SystemShape!F126)*TOCA!$D126","v":402.9165885125999},{"$f":"(Tier1!G126-SystemShape!G126)*TOCA!$D126","v":5.9220172813611498},{"$f":"(Tier1!H126-SystemShape!H126)*TOCA!$D126","v":968.63581481199981},{"$f":"(Tier1!I126-SystemShape!I126)*TOCA!$D126","v":428.22494073832013},{"$f":"(Tier1!J126-SystemShape!J126)*TOCA!$D126","v":937.00692213994262},{"$f":"(Tier1!K126-SystemShape!K126)*TOCA!$D126","v":387.09118861033926},{"$f":"(Tier1!L126-SystemShape!L126)*TOCA!$D126","v":1005.71763487108},{"$f":"(Tier1!M126-SystemShape!M126)*TOCA!$D126","v":426.20338550778001},{"$f":"(Tier1!N126-SystemShape!N126)*TOCA!$D126","v":536.63050777911667},{"$f":"(Tier1!O126-SystemShape!O126)*TOCA!$D126","v":122.04317798983448},{"$f":"(Tier1!P126-SystemShape!P126)*TOCA!$D126","v":624.68728069357121},{"$f":"(Tier1!Q126-SystemShape!Q126)*TOCA!$D126","v":201.64501281453295},{"$f":"(Tier1!R126-SystemShape!R126)*TOCA!$D126","v":-482.73548416109725},{"$f":"(Tier1!S126-SystemShape!S126)*TOCA!$D126","v":-633.67270866548097},{"$f":"(Tier1!T126-SystemShape!T126)*TOCA!$D126","v":-416.25702965224036},{"$f":"(Tier1!U126-SystemShape!U126)*TOCA!$D126","v":-575.59342372179185},{"$f":"(Tier1!V126-SystemShape!V126)*TOCA!$D126","v":-397.817580538019},{"$f":"(Tier1!W126-SystemShape!W126)*TOCA!$D126","v":-579.30261157805353},{"$f":"(Tier1!X126-SystemShape!X126)*TOCA!$D126","v":-251.81331819329694},{"$f":"(Tier1!Y126-SystemShape!Y126)*TOCA!$D126","v":-537.37375038005337},{"$f":"(Tier1!Z126-SystemShape!Z126)*TOCA!$D126","v":-153.42276199986054},{"$f":"(Tier1!AA126-SystemShape!AA126)*TOCA!$D126","v":-351.66217173913924},{"$f":"(Tier1!AB126-SystemShape!AB126)*TOCA!$D126","v":492.51888051495234},{"$f":"(Tier1!AC126-SystemShape!AC126)*TOCA!$D126","v":-12.355140410869581},{"$f":"(Tier1!AD126-SystemShape!AD126)*TOCA!$D126","v":418.7265885126003},{"$f":"(Tier1!AE126-SystemShape!AE126)*TOCA!$D126","v":16.635017281361115},{"$f":"(Tier1!AF126-SystemShape!AF126)*TOCA!$D126","v":988.5098148119996},{"$f":"(Tier1!AG126-SystemShape!AG126)*TOCA!$D126","v":442.7989407383202},{"$f":"(Tier1!AH126-SystemShape!AH126)*TOCA!$D126","v":957.74892213994235},{"$f":"(Tier1!AI126-SystemShape!AI126)*TOCA!$D126","v":401.25718861033897},{"$f":"(Tier1!AJ126-SystemShape!AJ126)*TOCA!$D126","v":979.14431334787969},{"$f":"(Tier1!AK126-SystemShape!AK126)*TOCA!$D126","v":424.80022474618022},{"$f":"(Tier1!AL126-SystemShape!AL126)*TOCA!$D126","v":554.16950777911688},{"$f":"(Tier1!AM126-SystemShape!AM126)*TOCA!$D126","v":133.96717798983445},{"$f":"(Tier1!AN126-SystemShape!AN126)*TOCA!$D126","v":639.35228069357117},{"$f":"(Tier1!AO126-SystemShape!AO126)*TOCA!$D126","v":210.77601281453303},{"$f":"(Tier1!AP126-SystemShape!AP126)*TOCA!$D126","v":-471.73448416109727},{"$f":"(Tier1!AQ126-SystemShape!AQ126)*TOCA!$D126","v":-626.57370866548081},{"$f":"(Tier1!AR126-SystemShape!AR126)*TOCA!$D126","v":-406.32902965224048},{"$f":"(Tier1!AS126-SystemShape!AS126)*TOCA!$D126","v":-569.16042372179186},{"$f":"(Tier1!AT126-SystemShape!AT126)*TOCA!$D126","v":-387.97258053801897},{"$f":"(Tier1!AU126-SystemShape!AU126)*TOCA!$D126","v":-573.19261157805363},{"$f":"(Tier1!AV126-SystemShape!AV126)*TOCA!$D126","v":-303.27231819329677},{"$f":"(Tier1!AW126-SystemShape!AW126)*TOCA!$D126","v":-469.79775038005334},{"$f":"(Tier1!AX126-SystemShape!AX126)*TOCA!$D126","v":-79.487761999860595},{"$f":"(Tier1!AY126-SystemShape!AY126)*TOCA!$D126","v":-409.37917173913934}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"(Tier1!D135-SystemShape!D135)*TOCA!$D135","v":1410.5784120041926},{"$f":"(Tier1!E135-SystemShape!E135)*TOCA!$D135","v":776.00252193627875},{"$f":"(Tier1!F135-SystemShape!F135)*TOCA!$D135","v":-706.73142085040035},{"$f":"(Tier1!G135-SystemShape!G135)*TOCA!$D135","v":-596.26040773244677},{"$f":"(Tier1!H135-SystemShape!H135)*TOCA!$D135","v":-716.28167524799937},{"$f":"(Tier1!I135-SystemShape!I135)*TOCA!$D135","v":-1115.5649407132796},{"$f":"(Tier1!J135-SystemShape!J135)*TOCA!$D135","v":-1235.7551636829685},{"$f":"(Tier1!K135-SystemShape!K135)*TOCA!$D135","v":-1013.6211098269569},{"$f":"(Tier1!L135-SystemShape!L135)*TOCA!$D135","v":-744.69829092431883},{"$f":"(Tier1!M135-SystemShape!M135)*TOCA!$D135","v":-597.99953407112025},{"$f":"(Tier1!N135-SystemShape!N135)*TOCA!$D135","v":-803.21671633886672},{"$f":"(Tier1!O135-SystemShape!O135)*TOCA!$D135","v":-1047.6895246221384},{"$f":"(Tier1!P135-SystemShape!P135)*TOCA!$D135","v":858.35667486411603},{"$f":"(Tier1!Q135-SystemShape!Q135)*TOCA!$D135","v":573.65453163146958},{"$f":"(Tier1!R135-SystemShape!R135)*TOCA!$D135","v":-838.45738375880774},{"$f":"(Tier1!S135-SystemShape!S135)*TOCA!$D135","v":-626.55816796367708},{"$f":"(Tier1!T135-SystemShape!T135)*TOCA!$D135","v":453.45467492895841},{"$f":"(Tier1!U135-SystemShape!U135)*TOCA!$D135","v":-222.49606005683108},{"$f":"(Tier1!V135-SystemShape!V135)*TOCA!$D135","v":916.05688777767773},{"$f":"(Tier1!W135-SystemShape!W135)*TOCA!$D135","v":675.06216151701483},{"$f":"(Tier1!X135-SystemShape!X135)*TOCA!$D135","v":1537.1446377108905},{"$f":"(Tier1!Y135-SystemShape!Y135)*TOCA!$D135","v":869.18734024971127},{"$f":"(Tier1!Z135-SystemShape!Z135)*TOCA!$D135","v":1354.1263562138438},{"$f":"(Tier1!AA135-SystemShape!AA135)*TOCA!$D135","v":841.12328074215748},{"$f":"(Tier1!AB135-SystemShape!AB135)*TOCA!$D135","v":1495.2954730198162},{"$f":"(Tier1!AC135-SystemShape!AC135)*TOCA!$D135","v":832.7140266445831},{"$f":"(Tier1!AD135-SystemShape!AD135)*TOCA!$D135","v":-661.24551726420123},{"$f":"(Tier1!AE135-SystemShape!AE135)*TOCA!$D135","v":-560.58747510452213},{"$f":"(Tier1!AF135-SystemShape!AF135)*TOCA!$D135","v":-668.39288280400069},{"$f":"(Tier1!AG135-SystemShape!AG135)*TOCA!$D135","v":-1087.0284192114414},{"$f":"(Tier1!AH135-SystemShape!AH135)*TOCA!$D135","v":-1195.8757947502208},{"$f":"(Tier1!AI135-SystemShape!AI135)*TOCA!$D135","v":-983.13576124536667},{"$f":"(Tier1!AJ135-SystemShape!AJ135)*TOCA!$D135","v":-657.25292460396122},{"$f":"(Tier1!AK135-SystemShape!AK135)*TOCA!$D135","v":-597.66430815006061},{"$f":"(Tier1!AL135-SystemShape!AL135)*TOCA!$D135","v":-756.23105560338627},{"$f":"(Tier1!AM135-SystemShape!AM135)*TOCA!$D135","v":-1021.2003129382392},{"$f":"(Tier1!AN135-SystemShape!AN135)*TOCA!$D135","v":930.89544472368925},{"$f":"(Tier1!AO135-SystemShape!AO135)*TOCA!$D135","v":625.29297883654272},{"$f":"(Tier1!AP135-SystemShape!AP135)*TOCA!$D135","v":-793.03553461254069},{"$f":"(Tier1!AQ135-SystemShape!AQ135)*TOCA!$D135","v":-589.79342152142726},{"$f":"(Tier1!AR135-SystemShape!AR135)*TOCA!$D135","v":344.99610770807794},{"$f":"(Tier1!AS135-SystemShape!AS135)*TOCA!$D135","v":-309.262913833536},{"$f":"(Tier1!AT135-SystemShape!AT135)*TOCA!$D135","v":809.31076785592631},{"$f":"(Tier1!AU135-SystemShape!AU135)*TOCA!$D135","v":590.8969515787112},{"$f":"(Tier1!AV135-SystemShape!AV135)*TOCA!$D135","v":1433.3187887763934},{"$f":"(Tier1!AW135-SystemShape!AW135)*TOCA!$D135","v":790.82614004576226},{"$f":"(Tier1!AX135-SystemShape!AX135)*TOCA!$D135","v":1262.7848104780333},{"$f":"(Tier1!AY135-SystemShape!AY135)*TOCA!$D135","v":764.69696383496648}]
[null,11680,"Weiser, City of",{"$f":"(Tier1!D136-SystemShape!D136)*TOCA!$D136","v":510.46419538998816},{"$f":"(Tier1!E136-SystemShape!E136)*TOCA!$D136","v":-40.425134341092416},{"$f":"(Tier1!F136-SystemShape!F136)*TOCA!$D136","v":157.05659222189934},{"$f":"(Tier1!G136-SystemShape!G136)*TOCA!$D136","v":-345.17301724192566},{"$f":"(Tier1!H136-SystemShape!H136)*TOCA!$D136","v":478.73231807799948},{"$f":"(Tier1!I136-SystemShape!I136)*TOCA!$D136","v":-123.55720645292013},{"$f":"(Tier1!J136-SystemShape!J136)*TOCA!$D136","v":502.84028866098561},{"$f":"(Tier1!K136-SystemShape!K136)*TOCA!$D136","v":-126.42227240191551},{"$f":"(Tier1!L136-SystemShape!L136)*TOCA!$D136","v":315.07709932401985},{"$f":"(Tier1!M136-SystemShape!M136)*TOCA!$D136","v":-210.44972103243026},{"$f":"(Tier1!N136-SystemShape!N136)*TOCA!$D136","v":-124.29426824822076},{"$f":"(Tier1!O136-SystemShape!O136)*TOCA!$D136","v":-560.18479980088523},{"$f":"(Tier1!P136-SystemShape!P136)*TOCA!$D136","v":365.05455542389291},{"$f":"(Tier1!Q136-SystemShape!Q136)*TOCA!$D136","v":-197.68290180561667},{"$f":"(Tier1!R136-SystemShape!R136)*TOCA!$D136","v":-329.74449345177436},{"$f":"(Tier1!S136-SystemShape!S136)*TOCA!$D136","v":-810.28538906774543},{"$f":"(Tier1!T136-SystemShape!T136)*TOCA!$D136","v":189.41228342443947},{"$f":"(Tier1!U136-SystemShape!U136)*TOCA!$D136","v":-481.14657326044812},{"$f":"(Tier1!V136-SystemShape!V136)*TOCA!$D136","v":1080.1401037199948},{"$f":"(Tier1!W136-SystemShape!W136)*TOCA!$D136","v":-12.916533605388622},{"$f":"(Tier1!X136-SystemShape!X136)*TOCA!$D136","v":1088.0268675284015},{"$f":"(Tier1!Y136-SystemShape!Y136)*TOCA!$D136","v":-90.947792217739106},{"$f":"(Tier1!Z136-SystemShape!Z136)*TOCA!$D136","v":290.72672710178495},{"$f":"(Tier1!AA136-SystemShape!AA136)*TOCA!$D136","v":-272.30920725528495},{"$f":"(Tier1!AB136-SystemShape!AB136)*TOCA!$D136","v":607.05419538998831},{"$f":"(Tier1!AC136-SystemShape!AC136)*TOCA!$D136","v":-128.93913434109231},{"$f":"(Tier1!AD136-SystemShape!AD136)*TOCA!$D136","v":162.59959222189946},{"$f":"(Tier1!AE136-SystemShape!AE136)*TOCA!$D136","v":-341.63801724192581},{"$f":"(Tier1!AF136-SystemShape!AF136)*TOCA!$D136","v":485.13731807799968},{"$f":"(Tier1!AG136-SystemShape!AG136)*TOCA!$D136","v":-119.08820645292053},{"$f":"(Tier1!AH136-SystemShape!AH136)*TOCA!$D136","v":509.75428866098537},{"$f":"(Tier1!AI136-SystemShape!AI136)*TOCA!$D136","v":-121.99427240191517},{"$f":"(Tier1!AJ136-SystemShape!AJ136)*TOCA!$D136","v":298.51110094321984},{"$f":"(Tier1!AK136-SystemShape!AK136)*TOCA!$D136","v":-204.77022022282995},{"$f":"(Tier1!AL136-SystemShape!AL136)*TOCA!$D136","v":-118.92526824822062},{"$f":"(Tier1!AM136-SystemShape!AM136)*TOCA!$D136","v":-556.86479980088529},{"$f":"(Tier1!AN136-SystemShape!AN136)*TOCA!$D136","v":369.97255542389257},{"$f":"(Tier1!AO136-SystemShape!AO136)*TOCA!$D136","v":-194.97990180561669},{"$f":"(Tier1!AP136-SystemShape!AP136)*TOCA!$D136","v":-324.90949345177432},{"$f":"(Tier1!AQ136-SystemShape!AQ136)*TOCA!$D136","v":-807.52738906774539},{"$f":"(Tier1!AR136-SystemShape!AR136)*TOCA!$D136","v":194.68628342443935},{"$f":"(Tier1!AS136-SystemShape!AS136)*TOCA!$D136","v":-478.14657326044812},{"$f":"(Tier1!AT136-SystemShape!AT136)*TOCA!$D136","v":1087.1061037199952},{"$f":"(Tier1!AU136-SystemShape!AU136)*TOCA!$D136","v":-9.1105336053885821},{"$f":"(Tier1!AV136-SystemShape!AV136)*TOCA!$D136","v":978.8658675284014},{"$f":"(Tier1!AW136-SystemShape!AW136)*TOCA!$D136","v":28.486207782260863},{"$f":"(Tier1!AX136-SystemShape!AX136)*TOCA!$D136","v":384.62672710178504},{"$f":"(Tier1!AY136-SystemShape!AY136)*TOCA!$D136","v":-358.56920725528494}]
[null,12026,"Jefferson County PUD #1",{"$f":"(Tier1!D137-SystemShape!D137)*TOCA!$D137","v":4149.7757961575971},{"$f":"(Tier1!E137-SystemShape!E137)*TOCA!$D137","v":1008.4841586654893},{"$f":"(Tier1!F137-SystemShape!F137)*TOCA!$D137","v":2905.1874870372994},{"$f":"(Tier1!G137-SystemShape!G137)*TOCA!$D137","v":-724.85933415256841},{"$f":"(Tier1!H137-SystemShape!H137)*TOCA!$D137","v":6231.4035266260034},{"$f":"(Tier1!I137-SystemShape!I137)*TOCA!$D137","v":1270.2862528983605},{"$f":"(Tier1!J137-SystemShape!J137)*TOCA!$D137","v":6500.3753962201154},{"$f":"(Tier1!K137-SystemShape!K137)*TOCA!$D137","v":1606.7910624043216},{"$f":"(Tier1!L137-SystemShape!L137)*TOCA!$D137","v":5763.9770411953432},{"$f":"(Tier1!M137-SystemShape!M137)*TOCA!$D137","v":1445.5958875781907},{"$f":"(Tier1!N137-SystemShape!N137)*TOCA!$D137","v":2963.984036691767},{"$f":"(Tier1!O137-SystemShape!O137)*TOCA!$D137","v":-349.84614183123267},{"$f":"(Tier1!P137-SystemShape!P137)*TOCA!$D137","v":4729.8373869878596},{"$f":"(Tier1!Q137-SystemShape!Q137)*TOCA!$D137","v":1311.8078981834351},{"$f":"(Tier1!R137-SystemShape!R137)*TOCA!$D137","v":-3601.5432318028033},{"$f":"(Tier1!S137-SystemShape!S137)*TOCA!$D137","v":-5092.0846250752875},{"$f":"(Tier1!T137-SystemShape!T137)*TOCA!$D137","v":-2764.5984750705211},{"$f":"(Tier1!U137-SystemShape!U137)*TOCA!$D137","v":-4697.371580056415},{"$f":"(Tier1!V137-SystemShape!V137)*TOCA!$D137","v":-2382.08400354896},{"$f":"(Tier1!W137-SystemShape!W137)*TOCA!$D137","v":-4679.4851758751411},{"$f":"(Tier1!X137-SystemShape!X137)*TOCA!$D137","v":-1355.7422432142121},{"$f":"(Tier1!Y137-SystemShape!Y137)*TOCA!$D137","v":-4224.5037451390835},{"$f":"(Tier1!Z137-SystemShape!Z137)*TOCA!$D137","v":-251.7992629377768},{"$f":"(Tier1!AA137-SystemShape!AA137)*TOCA!$D137","v":-2326.0198773967204},{"$f":"(Tier1!AB137-SystemShape!AB137)*TOCA!$D137","v":4437.6427961575992},{"$f":"(Tier1!AC137-SystemShape!AC137)*TOCA!$D137","v":72.456158665490875},{"$f":"(Tier1!AD137-SystemShape!AD137)*TOCA!$D137","v":2553.2474870373007},{"$f":"(Tier1!AE137-SystemShape!AE137)*TOCA!$D137","v":-1023.9793341525692},{"$f":"(Tier1!AF137-SystemShape!AF137)*TOCA!$D137","v":5781.0255266259992},{"$f":"(Tier1!AG137-SystemShape!AG137)*TOCA!$D137","v":879.41425289836116},{"$f":"(Tier1!AH137-SystemShape!AH137)*TOCA!$D137","v":6053.0963962201167},{"$f":"(Tier1!AI137-SystemShape!AI137)*TOCA!$D137","v":1248.5190624043207},{"$f":"(Tier1!AJ137-SystemShape!AJ137)*TOCA!$D137","v":5761.8771842417409},{"$f":"(Tier1!AK137-SystemShape!AK137)*TOCA!$D137","v":1505.7194591013922},{"$f":"(Tier1!AL137-SystemShape!AL137)*TOCA!$D137","v":2583.6230366917662},{"$f":"(Tier1!AM137-SystemShape!AM137)*TOCA!$D137","v":-661.52514183123276},{"$f":"(Tier1!AN137-SystemShape!AN137)*TOCA!$D137","v":4355.9003869878579},{"$f":"(Tier1!AO137-SystemShape!AO137)*TOCA!$D137","v":1026.1008981834348},{"$f":"(Tier1!AP137-SystemShape!AP137)*TOCA!$D137","v":-3951.7142318028018},{"$f":"(Tier1!AQ137-SystemShape!AQ137)*TOCA!$D137","v":-5387.3116250752864},{"$f":"(Tier1!AR137-SystemShape!AR137)*TOCA!$D137","v":-3096.2134750705227},{"$f":"(Tier1!AS137-SystemShape!AS137)*TOCA!$D137","v":-4985.5285800564161},{"$f":"(Tier1!AT137-SystemShape!AT137)*TOCA!$D137","v":-2732.8580035489613},{"$f":"(Tier1!AU137-SystemShape!AU137)*TOCA!$D137","v":-4981.6231758751419},{"$f":"(Tier1!AV137-SystemShape!AV137)*TOCA!$D137","v":-2221.0982432142118},{"$f":"(Tier1!AW137-SystemShape!AW137)*TOCA!$D137","v":-4014.0017451390831},{"$f":"(Tier1!AX137-SystemShape!AX137)*TOCA!$D137","v":-43.357262937777705},{"$f":"(Tier1!AY137-SystemShape!AY137)*TOCA!$D137","v":-3159.4618773967213}]
[null,10298,"PNGC Aggregate",{"$f":"(Tier1!D138-SystemShape!D138)*TOCA!$D138","v":21627.670503425121},{"$f":"(Tier1!E138-SystemShape!E138)*TOCA!$D138","v":-9796.360954407035},{"$f":"(Tier1!F138-SystemShape!F138)*TOCA!$D138","v":6719.847417015495},{"$f":"(Tier1!G138-SystemShape!G138)*TOCA!$D138","v":-20673.695230345096},{"$f":"(Tier1!H138-SystemShape!H138)*TOCA!$D138","v":49437.487722110003},{"$f":"(Tier1!I138-SystemShape!I138)*TOCA!$D138","v":2194.5133610145713},{"$f":"(Tier1!J138-SystemShape!J138)*TOCA!$D138","v":32711.160776895063},{"$f":"(Tier1!K138-SystemShape!K138)*TOCA!$D138","v":-1737.8459451404342},{"$f":"(Tier1!L138-SystemShape!L138)*TOCA!$D138","v":24259.484515254939},{"$f":"(Tier1!M138-SystemShape!M138)*TOCA!$D138","v":-4626.4844626503764},{"$f":"(Tier1!N138-SystemShape!N138)*TOCA!$D138","v":-3542.1932198588911},{"$f":"(Tier1!O138-SystemShape!O138)*TOCA!$D138","v":-30927.691002148727},{"$f":"(Tier1!P138-SystemShape!P138)*TOCA!$D138","v":24100.083789230528},{"$f":"(Tier1!Q138-SystemShape!Q138)*TOCA!$D138","v":-3943.7897309469117},{"$f":"(Tier1!R138-SystemShape!R138)*TOCA!$D138","v":-31035.041013791109},{"$f":"(Tier1!S138-SystemShape!S138)*TOCA!$D138","v":-46329.148010873774},{"$f":"(Tier1!T138-SystemShape!T138)*TOCA!$D138","v":3218.6640941277728},{"$f":"(Tier1!U138-SystemShape!U138)*TOCA!$D138","v":-31022.101324697767},{"$f":"(Tier1!V138-SystemShape!V138)*TOCA!$D138","v":24531.330898550019},{"$f":"(Tier1!W138-SystemShape!W138)*TOCA!$D138","v":-9392.7434838355548},{"$f":"(Tier1!X138-SystemShape!X138)*TOCA!$D138","v":26073.056873711204},{"$f":"(Tier1!Y138-SystemShape!Y138)*TOCA!$D138","v":-15684.178504464508},{"$f":"(Tier1!Z138-SystemShape!Z138)*TOCA!$D138","v":11788.903754216095},{"$f":"(Tier1!AA138-SystemShape!AA138)*TOCA!$D138","v":-17975.05161907358},{"$f":"(Tier1!AB138-SystemShape!AB138)*TOCA!$D138","v":23965.379732105328},{"$f":"(Tier1!AC138-SystemShape!AC138)*TOCA!$D138","v":-12355.151941949036},{"$f":"(Tier1!AD138-SystemShape!AD138)*TOCA!$D138","v":6785.87807329098},{"$f":"(Tier1!AE138-SystemShape!AE138)*TOCA!$D138","v":-20801.813598684006},{"$f":"(Tier1!AF138-SystemShape!AF138)*TOCA!$D138","v":49604.384485420014},{"$f":"(Tier1!AG138-SystemShape!AG138)*TOCA!$D138","v":2063.6270774612203},{"$f":"(Tier1!AH138-SystemShape!AH138)*TOCA!$D138","v":32823.212136296381},{"$f":"(Tier1!AI138-SystemShape!AI138)*TOCA!$D138","v":-1808.8227771509264},{"$f":"(Tier1!AJ138-SystemShape!AJ138)*TOCA!$D138","v":25438.39082350579},{"$f":"(Tier1!AK138-SystemShape!AK138)*TOCA!$D138","v":-4194.9197303786932},{"$f":"(Tier1!AL138-SystemShape!AL138)*TOCA!$D138","v":-3492.9153446221026},{"$f":"(Tier1!AM138-SystemShape!AM138)*TOCA!$D138","v":-31114.580191565939},{"$f":"(Tier1!AN138-SystemShape!AN138)*TOCA!$D138","v":24125.340400074201},{"$f":"(Tier1!AO138-SystemShape!AO138)*TOCA!$D138","v":-4090.7946691765392},{"$f":"(Tier1!AP138-SystemShape!AP138)*TOCA!$D138","v":-31094.823310380016},{"$f":"(Tier1!AQ138-SystemShape!AQ138)*TOCA!$D138","v":-46548.299667799613},{"$f":"(Tier1!AR138-SystemShape!AR138)*TOCA!$D138","v":3277.8793318315584},{"$f":"(Tier1!AS138-SystemShape!AS138)*TOCA!$D138","v":-31279.828934534715},{"$f":"(Tier1!AT138-SystemShape!AT138)*TOCA!$D138","v":24532.103692802135},{"$f":"(Tier1!AU138-SystemShape!AU138)*TOCA!$D138","v":-9615.2925114444952},{"$f":"(Tier1!AV138-SystemShape!AV138)*TOCA!$D138","v":24078.01612582797},{"$f":"(Tier1!AW138-SystemShape!AW138)*TOCA!$D138","v":-13912.338876221635},{"$f":"(Tier1!AX138-SystemShape!AX138)*TOCA!$D138","v":13788.285484542081},{"$f":"(Tier1!AY138-SystemShape!AY138)*TOCA!$D138","v":-20167.797408157086}]

{"sheet":"CSP","index":39,"n_rows":138,"n_cols":51,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Customer System Peak less NLSL Peak (MW)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2023-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2023-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2023-11-01"},"2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(D$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1.0549999999999999},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(E$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(F$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1.151},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(G$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(H$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1.3560000000000001},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(I$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(J$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1.399},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(K$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(L$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1.2310000000000001},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(M$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(N$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1.2250000000000001},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(O$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(P$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1.1200000000000001},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(Q$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(R$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.81699999999999995},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(S$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(T$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.70099999999999996},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(U$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(V$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.64600000000000002},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(W$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(X$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.66800000000000004},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(Y$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(Z$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.78500000000000003},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(AA$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(AB$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1.0549999999999999},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(AC$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(AD$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1.151},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(AE$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(AF$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1.3560000000000001},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(AG$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(AH$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1.399},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(AI$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(AJ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1.26},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(AK$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(AL$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1.2250000000000001},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(AM$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(AN$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1.1200000000000001},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(AO$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(AP$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.81699999999999995},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(AQ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(AR$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.70099999999999996},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(AS$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(AT$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.64600000000000002},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(AU$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(AV$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.66800000000000004},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(AW$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(AX$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.78500000000000003},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(AY$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0}]
[null,10015,"Asotin County PUD #1",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(D$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1.526},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(E$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(F$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1.095},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(G$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(H$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1.1599999999999999},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(I$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(J$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1.224},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(K$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(L$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1.234},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(M$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(N$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1.18},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(O$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(P$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1.51},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(Q$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(R$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1.9590000000000001},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(S$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(T$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":2.6389999999999998},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(U$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(V$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":2.8879999999999999},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(W$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(X$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":2.9039999999999999},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(Y$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(Z$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":2.2149999999999999},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(AA$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(AB$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1.526},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(AC$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(AD$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1.095},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(AE$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(AF$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1.1599999999999999},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(AG$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(AH$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1.224},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(AI$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(AJ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1.234},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(AK$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(AL$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1.18},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(AM$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(AN$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1.51},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(AO$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(AP$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1.9590000000000001},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(AQ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(AR$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":2.6389999999999998},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(AS$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(AT$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":2.8879999999999999},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(AU$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(AV$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":2.9039999999999999},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(AW$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(AX$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":2.2149999999999999},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(AY$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(D$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":237.619},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(E$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(F$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":254.922},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(G$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(H$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":298.27699999999999},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(I$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(J$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":302.15899999999999},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(K$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(L$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":284.74599999999998},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(M$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(N$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":242.88900000000001},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(O$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(P$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":254.154},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(Q$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(R$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":358.67500000000001},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(S$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(T$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":397.49},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(U$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(V$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":425.91},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(W$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(X$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":401.34899999999999},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(Y$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(Z$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":297.18200000000002},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(AA$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(AB$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":238.19499999999999},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(AC$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(AD$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":255.541},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(AE$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(AF$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":299.00200000000001},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(AG$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(AH$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":302.89299999999997},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(AI$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(AJ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":285.43700000000001},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(AK$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(AL$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":243.477},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(AM$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(AN$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":254.77},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(AO$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(AP$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":359.548},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(AQ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(AR$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":398.459},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(AS$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(AT$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":426.94799999999998},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(AU$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(AV$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":402.327},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(AW$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(AX$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":297.904},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(AY$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0}]
[null,10025,"Benton REA",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(D$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":78.2},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(E$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(F$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":80.313000000000002},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(G$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(H$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":104.203},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(I$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(J$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":99.177999999999997},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(K$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(L$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":84.256},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(M$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(N$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":80.22},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(O$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(P$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":78.284000000000006},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(Q$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(R$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":95.948999999999998},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(S$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(T$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":113.108},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(U$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(V$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":123.45},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(W$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(X$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":120.679},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(Y$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(Z$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":96.646000000000001},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(AA$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(AB$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":78.971000000000004},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(AC$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(AD$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":81.105000000000004},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(AE$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(AF$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":105.232},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(AG$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(AH$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":100.166},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(AI$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(AJ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":85.084999999999994},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(AK$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(AL$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":81.007999999999996},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(AM$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(AN$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":79.052999999999997},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(AO$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(AP$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":96.902000000000001},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(AQ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(AR$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":114.23099999999999},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(AS$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(AT$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":124.675},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(AU$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(AV$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":121.876},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(AW$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(AX$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":97.602000000000004},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(AY$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0}]
[null,10027,"Big Bend Elec Coop",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(D$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":81.584999999999994},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(E$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(F$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":54.478999999999999},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(G$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(H$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":63.31},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(I$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(J$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":59.776000000000003},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(K$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(L$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":56.460999999999999},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(M$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(N$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":54.673000000000002},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(O$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(P$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":92.561000000000007},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(Q$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(R$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":129.03399999999999},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(S$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(T$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":142.779},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(U$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(V$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":139.97200000000001},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(W$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(X$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":132.36199999999999},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(Y$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(Z$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":111.187},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(AA$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(AB$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":82.38},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(AC$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(AD$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":55.274000000000001},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(AE$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(AF$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":64.105000000000004},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(AG$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(AH$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":60.570999999999998},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(AI$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(AJ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":57.256999999999998},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(AK$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(AL$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":55.468000000000004},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(AM$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(AN$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":93.355999999999995},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(AO$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(AP$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":129.82900000000001},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(AQ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(AR$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":143.57400000000001},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(AS$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(AT$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":140.767},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(AU$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(AV$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":133.15700000000001},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(AW$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(AX$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":111.982},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(AY$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(D$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":29.545999999999999},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(E$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(F$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":31.292999999999999},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(G$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(H$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":35.104999999999997},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(I$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(J$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":34.591999999999999},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(K$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(L$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":33.484000000000002},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(M$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(N$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":33.424999999999997},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(O$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(P$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":31.106999999999999},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(Q$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(R$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":27.722999999999999},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(S$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(T$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":26.268000000000001},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(U$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(V$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":26.175999999999998},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(W$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(X$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":26.454999999999998},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(Y$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(Z$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":26.155999999999999},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(AA$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(AB$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":29.545999999999999},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(AC$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(AD$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":31.292999999999999},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(AE$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(AF$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":35.104999999999997},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(AG$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(AH$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":34.591999999999999},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(AI$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(AJ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":33.484000000000002},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(AK$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(AL$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":33.424999999999997},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(AM$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(AN$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":31.106999999999999},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(AO$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(AP$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":27.722999999999999},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(AQ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(AR$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":26.268000000000001},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(AS$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(AT$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":26.175999999999998},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(AU$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(AV$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":26.454999999999998},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(AW$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(AX$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":26.155999999999999},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(AY$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0}]
[null,10044,"Canby, City of",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(D$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":27.17},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(E$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(F$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":35.036000000000001},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(G$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(H$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":35.709000000000003},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(I$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(J$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":36.375},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(K$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(L$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":34.332000000000001},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(M$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(N$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":32.423000000000002},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(O$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(P$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":28.21},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(Q$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(R$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":27.596},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(S$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(T$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":34.164999999999999},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(U$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(V$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":33.558},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(W$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(X$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":35.603999999999999},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(Y$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(Z$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":29.716999999999999},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(AA$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(AB$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":27.169},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(AC$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(AD$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":35.034999999999997},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(AE$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(AF$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":35.709000000000003},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(AG$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(AH$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":36.375},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(AI$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(AJ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":34.331000000000003},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(AK$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(AL$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":32.423000000000002},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(AM$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(AN$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":28.21},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(AO$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(AP$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":27.594999999999999},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(AQ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(AR$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":34.216000000000001},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(AS$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(AT$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":33.607999999999997},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(AU$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(AV$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":35.658000000000001},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(AW$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(AX$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":29.760999999999999},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(AY$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0}]
[null,10046,"Central Electric Coop",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(D$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":146.06800000000001},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(E$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(F$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":203.80600000000001},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(G$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(H$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":233.988},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(I$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(J$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":207.721},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(K$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(L$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":202.89699999999999},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(M$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(N$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":171.64599999999999},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(O$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(P$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":163.48500000000001},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(Q$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(R$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":147.15600000000001},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(S$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(T$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":140.85400000000001},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(U$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(V$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":145.398},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(W$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(X$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":142.40100000000001},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(Y$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(Z$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":134.56700000000001},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(AA$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(AB$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":148.80099999999999},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(AC$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(AD$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":206.53899999999999},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(AE$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(AF$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":236.72},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(AG$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(AH$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":210.453},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(AI$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(AJ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":205.62899999999999},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(AK$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(AL$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":174.37799999999999},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(AM$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(AN$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":166.21700000000001},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(AO$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(AP$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":149.88900000000001},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(AQ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(AR$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":143.58600000000001},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(AS$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(AT$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":148.131},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(AU$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(AV$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":145.13300000000001},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(AW$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(AX$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":137.29900000000001},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(AY$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0}]
[null,10047,"Central Lincoln PUD",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(D$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":186.98599999999999},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(E$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(F$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":206.16499999999999},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(G$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(H$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":241.36199999999999},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(I$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(J$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":232.99600000000001},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(K$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(L$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":206.87799999999999},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(M$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(N$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":223.55},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(O$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(P$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":219.64099999999999},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(Q$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(R$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":175.65199999999999},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(S$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(T$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":148.58099999999999},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(U$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(V$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":148.721},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(W$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(X$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":152.108},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(Y$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(Z$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":162.25200000000001},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(AA$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(AB$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":186.98599999999999},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(AC$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(AD$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":206.16499999999999},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(AE$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(AF$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":241.36199999999999},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(AG$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(AH$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":232.99600000000001},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(AI$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(AJ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":206.87799999999999},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(AK$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(AL$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":223.55},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(AM$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(AN$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":219.64099999999999},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(AO$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(AP$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":175.65199999999999},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(AQ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(AR$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":148.58099999999999},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(AS$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(AT$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":148.721},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(AU$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(AV$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":152.108},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(AW$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(AX$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":162.25200000000001},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(AY$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0}]
[null,10055,"Albion, City of",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(D$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.65500000000000003},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(E$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(F$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.69199999999999995},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(G$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(H$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1.0429999999999999},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(I$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(J$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.97599999999999998},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(K$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(L$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.80400000000000005},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(M$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(N$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.71099999999999997},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(O$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(P$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.628},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(Q$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(R$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.503},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(S$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(T$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.42099999999999999},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(U$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(V$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.45},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(W$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(X$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.442},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(Y$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(Z$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.40300000000000002},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(AA$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(AB$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.65500000000000003},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(AC$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(AD$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.69199999999999995},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(AE$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(AF$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1.0429999999999999},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(AG$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(AH$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.97599999999999998},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(AI$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(AJ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.80400000000000005},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(AK$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(AL$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.71099999999999997},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(AM$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(AN$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.628},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(AO$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(AP$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.503},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(AQ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(AR$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.42099999999999999},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(AS$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(AT$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.45},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(AU$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(AV$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.442},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(AW$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(AX$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.40300000000000002},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(AY$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0}]
[null,10057,"Ashland, City of",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(D$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":26.712},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(E$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(F$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":31.206},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(G$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(H$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":35.554000000000002},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(I$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(J$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":34.106999999999999},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(K$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(L$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":33.048000000000002},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(M$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(N$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":31.542000000000002},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(O$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(P$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":28.510999999999999},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(Q$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(R$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":24.146999999999998},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(S$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(T$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":31.242999999999999},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(U$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(V$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":37.726999999999997},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(W$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(X$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":35.664000000000001},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(Y$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(Z$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":29.914999999999999},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(AA$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(AB$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":26.712},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(AC$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(AD$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":31.206},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(AE$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(AF$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":35.554000000000002},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(AG$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(AH$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":34.106999999999999},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(AI$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(AJ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":33.048000000000002},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(AK$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(AL$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":31.542000000000002},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(AM$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(AN$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":28.510999999999999},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(AO$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(AP$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":24.146999999999998},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(AQ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(AR$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":31.242999999999999},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(AS$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(AT$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":37.726999999999997},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(AU$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(AV$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":35.664000000000001},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(AW$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(AX$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":29.914999999999999},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(AY$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0}]
[null,10059,"Bandon, City of",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(D$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":11.375999999999999},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(E$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(F$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":12.544},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(G$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(H$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":15.656000000000001},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(I$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(J$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":17.105},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(K$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(L$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":15.750999999999999},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(M$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(N$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":14.486000000000001},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(O$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(P$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":13.6},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(Q$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(R$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":9.5709999999999997},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(S$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(T$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":8.8030000000000008},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(U$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(V$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":7.9630000000000001},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(W$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(X$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":8.1419999999999995},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(Y$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(Z$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":9.1950000000000003},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(AA$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(AB$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":11.404},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(AC$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(AD$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":12.574999999999999},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(AE$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(AF$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":15.694000000000001},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(AG$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(AH$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":17.146999999999998},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(AI$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(AJ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":15.79},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(AK$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(AL$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":14.522},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(AM$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(AN$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":13.634},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(AO$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(AP$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":9.5939999999999994},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(AQ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(AR$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":8.8239999999999998},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(AS$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(AT$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":7.9820000000000002},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(AU$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(AV$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":8.1620000000000008},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(AW$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(AX$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":9.218},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(AY$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0}]
[null,10062,"Bonners Ferry, City of",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(D$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":12.093999999999999},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(E$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(F$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":13.73},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(G$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(H$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":15.879},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(I$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(J$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":15.127000000000001},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(K$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(L$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":14.417999999999999},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(M$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(N$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":13.073},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(O$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(P$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":12.356},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(Q$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(R$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":11.58},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(S$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(T$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":11.760999999999999},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(U$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(V$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":11.32},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(W$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(X$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":11.395},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(Y$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(Z$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":11.641999999999999},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(AA$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(AB$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":12.198},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(AC$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(AD$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":13.82},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(AE$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(AF$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":15.946999999999999},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(AG$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(AH$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":15.208},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(AI$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(AJ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":14.722},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(AK$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(AL$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":13.175000000000001},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(AM$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(AN$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":12.464},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(AO$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(AP$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":11.694000000000001},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(AQ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(AR$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":11.874000000000001},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(AS$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(AT$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":11.435},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(AU$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(AV$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":11.509},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(AW$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(AX$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":11.755000000000001},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(AY$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0}]
[null,10074,"Forest Grove, City of",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(D$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":40.628},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(E$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(F$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":44.994999999999997},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(G$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(H$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":47.235999999999997},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(I$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(J$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":47.368000000000002},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(K$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(L$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":50.201999999999998},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(M$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(N$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":48.505000000000003},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(O$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(P$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":38.497999999999998},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(Q$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(R$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":35.524000000000001},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(S$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(T$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":44.305},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(U$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(V$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":44.148000000000003},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(W$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(X$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":46.485999999999997},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(Y$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(Z$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":42.976999999999997},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(AA$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(AB$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":35.651000000000003},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(AC$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(AD$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":44.860999999999997},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(AE$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(AF$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":49.131999999999998},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(AG$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(AH$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":46.838000000000001},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(AI$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(AJ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":53.423999999999999},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(AK$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(AL$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":51.261000000000003},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(AM$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(AN$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":36.33},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(AO$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(AP$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":34.290999999999997},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(AQ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(AR$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":45.484999999999999},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(AS$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(AT$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":41.587000000000003},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(AU$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(AV$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":45.923000000000002},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(AW$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(AX$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":40.682000000000002},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(AY$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0}]
[null,10087,"Port Angeles, City of",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(D$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":56.494},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(E$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(F$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":67.483999999999995},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(G$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(H$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":75.915999999999997},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(I$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(J$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":78.463999999999999},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(K$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(L$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":72.912000000000006},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(M$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(N$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":66.721999999999994},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(O$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(P$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":61.459000000000003},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(Q$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(R$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":49.722999999999999},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(S$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(T$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":43.87},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(U$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(V$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":40.191000000000003},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(W$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(X$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":40.265000000000001},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(Y$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(Z$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":46.947000000000003},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(AA$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(AB$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":56.494},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(AC$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(AD$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":67.483999999999995},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(AE$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(AF$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":75.915999999999997},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(AG$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(AH$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":78.463999999999999},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(AI$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(AJ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":72.912000000000006},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(AK$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(AL$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":66.721999999999994},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(AM$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(AN$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":61.459000000000003},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(AO$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(AP$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":49.722999999999999},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(AQ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(AR$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":43.87},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(AS$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(AT$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":40.191000000000003},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(AU$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(AV$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":40.265000000000001},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(AW$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(AX$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":46.947000000000003},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(AY$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0}]
[null,10106,"Clearwater Power",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(D$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":35.604999999999997},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(E$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(F$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":43.77},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(G$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(H$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":49.837000000000003},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(I$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(J$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":46.021999999999998},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(K$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(L$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":46.094000000000001},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(M$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(N$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":40.35},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(O$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(P$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":36.665999999999997},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(Q$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(R$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":32.435000000000002},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(S$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(T$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":28.312000000000001},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(U$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(V$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":29.663},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(W$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(X$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":29.673999999999999},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(Y$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(Z$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":29.523},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(AA$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(AB$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":35.780999999999999},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(AC$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(AD$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":43.947000000000003},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(AE$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(AF$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":50.012999999999998},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(AG$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(AH$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":46.2},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(AI$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(AJ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":46.274000000000001},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(AK$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(AL$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":40.524999999999999},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(AM$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(AN$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":36.843000000000004},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(AO$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(AP$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":32.610999999999997},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(AQ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(AR$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":28.488},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(AS$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(AT$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":29.838000000000001},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(AU$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(AV$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":29.850999999999999},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(AW$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(AX$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":29.699000000000002},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(AY$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0}]
[null,10136,"Douglas Electric Cooperative",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(D$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":27.943000000000001},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(E$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(F$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":31.431999999999999},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(G$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(H$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":39.491},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(I$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(J$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":37.552},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(K$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(L$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":36.320999999999998},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(M$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(N$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":35.667999999999999},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(O$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(P$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":31.442},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(Q$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(R$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":25.192},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(S$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(T$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":23.870999999999999},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(U$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(V$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":26.122},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(W$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(X$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":27.56},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(Y$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(Z$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":21.478000000000002},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(AA$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(AB$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":28.010999999999999},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(AC$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(AD$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":31.509},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(AE$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(AF$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":39.588000000000001},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(AG$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(AH$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":37.643999999999998},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(AI$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(AJ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":36.408999999999999},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(AK$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(AL$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":35.755000000000003},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(AM$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(AN$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":31.518999999999998},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(AO$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(AP$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":25.253},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(AQ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(AR$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":23.928999999999998},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(AS$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(AT$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":26.184999999999999},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(AU$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(AV$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":27.626999999999999},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(AW$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(AX$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":21.53},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(AY$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0}]
[null,10174,"Farmers Elec Coop",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(D$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.72199999999999998},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(E$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(F$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.746},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(G$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(H$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1.097},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(I$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(J$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1.0780000000000001},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(K$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(L$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.90600000000000003},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(M$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(N$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.8},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(O$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(P$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.71399999999999997},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(Q$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(R$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.59199999999999997},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(S$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(T$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.64700000000000002},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(U$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(V$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.66400000000000003},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(W$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(X$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.61699999999999999},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(Y$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(Z$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.56200000000000006},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(AA$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(AB$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.72199999999999998},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(AC$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(AD$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.746},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(AE$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(AF$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1.097},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(AG$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(AH$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1.0780000000000001},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(AI$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(AJ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.90600000000000003},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(AK$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(AL$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.8},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(AM$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(AN$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.71399999999999997},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(AO$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(AP$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.59199999999999997},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(AQ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(AR$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.64700000000000002},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(AS$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(AT$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.66400000000000003},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(AU$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(AV$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.61699999999999999},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(AW$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(AX$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.56200000000000006},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(AY$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0}]
[null,10203,"Idaho County L & P",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(D$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":9.2650000000000006},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(E$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(F$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":11.756},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(G$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(H$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":13.425000000000001},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(I$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(J$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":13.356},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(K$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(L$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":12.523999999999999},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(M$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(N$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":10.98},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(O$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(P$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":9.4339999999999993},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(Q$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(R$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":8.4779999999999998},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(S$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(T$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":7.7060000000000004},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(U$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(V$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":9.1010000000000009},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(W$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(X$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":8.68},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(Y$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(Z$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":7.4859999999999998},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(AA$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(AB$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":9.3030000000000008},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(AC$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(AD$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":11.805},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(AE$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(AF$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":13.478999999999999},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(AG$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(AH$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":13.411},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(AI$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(AJ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":12.576000000000001},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(AK$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(AL$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":11.025},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(AM$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(AN$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":9.4730000000000008},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(AO$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(AP$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":8.5120000000000005},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(AQ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(AR$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":7.7389999999999999},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(AS$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(AT$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":9.14},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(AU$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(AV$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":8.7170000000000005},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(AW$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(AX$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":7.5170000000000003},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(AY$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0}]
[null,10204,"Idaho Falls Power",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(D$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":102.699},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(E$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(F$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":115.843},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(G$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(H$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":131.804},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(I$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(J$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":133.178},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(K$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(L$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":126.83499999999999},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(M$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(N$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":117.68},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(O$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(P$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":98.864000000000004},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(Q$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(R$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":86.119},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(S$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(T$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":101.154},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(U$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(V$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":110.828},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(W$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(X$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":106.994},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(Y$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(Z$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":96.622},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(AA$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(AB$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":102.699},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(AC$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(AD$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":115.843},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(AE$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(AF$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":131.804},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(AG$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(AH$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":133.178},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(AI$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(AJ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":126.83499999999999},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(AK$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(AL$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":117.68},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(AM$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(AN$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":98.864000000000004},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(AO$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(AP$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":86.119},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(AQ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(AR$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":101.154},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(AS$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(AT$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":110.828},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(AU$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(AV$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":106.994},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(AW$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(AX$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":96.622},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(AY$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0}]
[null,10242,"Lost River Elec Coop",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(D$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":8.3089999999999993},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(E$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(F$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":8.4740000000000002},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(G$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(H$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":9.77},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(I$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(J$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":9.8620000000000001},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(K$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(L$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":9.3970000000000002},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(M$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(N$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":8.0180000000000007},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(O$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(P$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":8.0350000000000001},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(Q$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(R$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":20.443000000000001},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(S$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(T$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":24.187000000000001},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(U$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(V$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":27.036999999999999},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(W$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(X$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":22.42},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(Y$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(Z$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":17.838999999999999},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(AA$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(AB$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":8.33},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(AC$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(AD$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":8.4949999999999992},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(AE$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(AF$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":9.7910000000000004},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(AG$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(AH$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":9.8829999999999991},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(AI$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(AJ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":9.4179999999999993},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(AK$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(AL$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":8.0389999999999997},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(AM$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(AN$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":8.0559999999999992},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(AO$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(AP$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":20.683},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(AQ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(AR$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":24.427},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(AS$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(AT$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":27.277999999999999},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(AU$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(AV$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":22.661000000000001},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(AW$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(AX$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":18.079000000000001},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(AY$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0}]
[null,10278,"Northern Lights",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(D$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":52.17},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(E$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(F$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":68.765000000000001},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(G$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(H$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":81.695999999999998},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(I$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(J$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":75.816999999999993},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(K$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(L$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":71.069000000000003},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(M$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(N$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":65.775999999999996},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(O$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(P$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":54.750999999999998},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(Q$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(R$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":47.847999999999999},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(S$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(T$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":45.061},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(U$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(V$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":47.725000000000001},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(W$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(X$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":47.521000000000001},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(Y$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(Z$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":48.533999999999999},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(AA$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(AB$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":52.965000000000003},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(AC$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(AD$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":69.56},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(AE$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(AF$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":82.492999999999995},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(AG$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(AH$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":76.614000000000004},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(AI$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(AJ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":71.864000000000004},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(AK$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(AL$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":66.572000000000003},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(AM$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(AN$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":55.546999999999997},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(AO$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(AP$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":48.643000000000001},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(AQ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(AR$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":45.856000000000002},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(AS$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(AT$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":48.52},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(AU$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(AV$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":48.316000000000003},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(AW$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(AX$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":49.33},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(AY$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0}]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(D$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":48.704999999999998},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(E$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(F$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":65.738},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(G$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(H$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":73.137},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(I$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(J$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":76.143000000000001},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(K$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(L$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":66.504000000000005},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(M$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(N$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":59.561999999999998},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(O$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(P$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":51.584000000000003},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(Q$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(R$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":47.741999999999997},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(S$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(T$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":35.366999999999997},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(U$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(V$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":37.57},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(W$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(X$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":32.454000000000001},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(Y$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(Z$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":39.581000000000003},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(AA$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(AB$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":49.207000000000001},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(AC$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(AD$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":66.239999999999995},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(AE$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(AF$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":73.638000000000005},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(AG$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(AH$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":76.644000000000005},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(AI$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(AJ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":67.006},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(AK$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(AL$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":60.064},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(AM$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(AN$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":52.085999999999999},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(AO$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(AP$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":48.244},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(AQ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(AR$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":35.869},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(AS$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(AT$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":38.070999999999998},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(AU$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(AV$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":32.954999999999998},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(AW$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(AX$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":40.082999999999998},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(AY$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0}]
[null,10352,"Skamania County PUD #1",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(D$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":21.946999999999999},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(E$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(F$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":26.344000000000001},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(G$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(H$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":30.573},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(I$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(J$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":31.562999999999999},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(K$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(L$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":34.308},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(M$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(N$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":29.995999999999999},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(O$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(P$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":24.497},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(Q$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(R$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":20.568000000000001},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(S$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(T$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":18.687000000000001},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(U$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(V$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":19.297000000000001},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(W$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(X$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":20.492999999999999},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(Y$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(Z$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":18.683},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(AA$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(AB$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":22.06},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(AC$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(AD$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":26.478000000000002},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(AE$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(AF$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":30.727},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(AG$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(AH$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":31.722999999999999},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(AI$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(AJ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":34.491999999999997},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(AK$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(AL$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":30.152999999999999},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(AM$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(AN$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":24.619},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(AO$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(AP$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":20.672999999999998},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(AQ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(AR$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":18.744},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(AS$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(AT$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":19.355},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(AU$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(AV$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":20.556999999999999},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(AW$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(AX$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":18.739999999999998},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(AY$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0}]
[null,10379,"Steilacoom, Town of",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(D$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":7.101},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(E$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(F$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":8.2430000000000003},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(G$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(H$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":9.2050000000000001},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(I$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(J$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":9.4610000000000003},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(K$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(L$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":8.9250000000000007},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(M$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(N$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":7.952},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(O$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(P$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":6.891},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(Q$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(R$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":5.7290000000000001},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(S$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(T$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":5.4450000000000003},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(U$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(V$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":5.5419999999999998},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(W$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(X$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":5.5540000000000003},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(Y$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(Z$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":5.5330000000000004},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(AA$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(AB$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":7.1369999999999996},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(AC$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(AD$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":8.2799999999999994},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(AE$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(AF$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":9.2390000000000008},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(AG$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(AH$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":9.4960000000000004},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(AI$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(AJ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":8.9600000000000009},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(AK$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(AL$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":7.99},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(AM$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(AN$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":6.9249999999999998},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(AO$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(AP$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":5.7629999999999999},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(AQ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(AR$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":5.4829999999999997},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(AS$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(AT$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":5.58},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(AU$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(AV$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":5.5919999999999996},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(AW$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(AX$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":5.569},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(AY$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0}]
[null,10440,"Wahkiakum County PUD #1",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(D$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":7.702},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(E$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(F$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":9.6549999999999994},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(G$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(H$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":11.144},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(I$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(J$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":11.22},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(K$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(L$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":11.988},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(M$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(N$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":10.146000000000001},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(O$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(P$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":8.7249999999999996},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(Q$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(R$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":6.359},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(S$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(T$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":5.0949999999999998},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(U$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(V$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":4.7},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(W$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(X$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":4.9509999999999996},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(Y$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(Z$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":5.4119999999999999},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(AA$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(AB$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":7.702},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(AC$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(AD$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":9.6549999999999994},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(AE$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(AF$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":11.144},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(AG$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(AH$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":11.22},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(AI$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(AJ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":11.988},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(AK$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(AL$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":10.146000000000001},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(AM$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(AN$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":8.7249999999999996},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(AO$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(AP$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":6.359},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(AQ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(AR$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":5.0949999999999998},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(AS$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(AT$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":4.7},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(AU$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(AV$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":4.9509999999999996},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(AW$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(AX$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":5.4119999999999999},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(AY$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(D$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":18.420999999999999},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(E$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(F$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":18.300999999999998},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(G$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(H$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":18.692},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(I$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(J$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":18.725999999999999},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(K$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(L$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":18.356999999999999},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(M$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(N$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":18.507999999999999},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(O$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(P$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":18.34},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(Q$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(R$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":19.155000000000001},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(S$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(T$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":21.085000000000001},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(U$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(V$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":21.474},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(W$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(X$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":21.49},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(Y$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(Z$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":20.074999999999999},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(AA$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(AB$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":18.420999999999999},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(AC$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(AD$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":18.300999999999998},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(AE$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(AF$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":18.692},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(AG$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(AH$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":18.725999999999999},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(AI$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(AJ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":18.356999999999999},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(AK$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(AL$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":18.507999999999999},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(AM$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(AN$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":18.34},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(AO$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(AP$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":19.155000000000001},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(AQ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(AR$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":21.085000000000001},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(AS$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(AT$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":21.474},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(AU$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(AV$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":21.49},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(AW$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(AX$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":20.074999999999999},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(AY$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0}]
[null,11680,"Weiser, City of",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(D$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":7.8140000000000001},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(E$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(F$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":8.9990000000000006},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(G$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(H$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":9.8350000000000009},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(I$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(J$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":9.7349999999999994},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(K$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(L$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":8.984},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(M$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(N$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":8.5410000000000004},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(O$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(P$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":7.9420000000000002},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(Q$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(R$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":7.282},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(S$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(T$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":10.503},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(U$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(V$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":11.118},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(W$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(X$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":10.888},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(Y$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(Z$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":8.2680000000000007},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(AA$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(AB$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":7.8289999999999997},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(AC$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(AD$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":9.0169999999999995},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(AE$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(AF$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":9.8539999999999992},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(AG$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(AH$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":9.7539999999999996},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(AI$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(AJ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":9.0020000000000007},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(AK$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(AL$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":8.5579999999999998},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(AM$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(AN$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":7.9569999999999999},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(AO$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(AP$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":7.2960000000000003},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(AQ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(AR$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":10.523},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(AS$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(AT$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":11.138999999999999},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(AU$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(AV$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":10.909000000000001},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(AW$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(AX$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":8.2840000000000007},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(AY$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0}]
[null,12026,"Jefferson County PUD #1",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(D$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":59.784999999999997},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(E$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(F$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":81.819999999999993},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(G$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(H$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":94.567999999999998},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(I$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(J$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":97.305999999999997},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(K$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(L$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":89.772000000000006},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(M$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(N$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":80.929000000000002},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(O$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(P$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":71.134},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(Q$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(R$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":58.436},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(S$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(T$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":49.981999999999999},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(U$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(V$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":42.783000000000001},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(W$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(X$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":42.78},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(Y$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(Z$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":53.076000000000001},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(AA$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(AB$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":60.042999999999999},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(AC$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(AD$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":82.135000000000005},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(AE$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(AF$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":94.853999999999999},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(AG$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(AH$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":97.605000000000004},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(AI$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(AJ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":90.049000000000007},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(AK$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(AL$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":81.206999999999994},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(AM$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(AN$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":71.405000000000001},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(AO$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(AP$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":58.716000000000001},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(AQ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(AR$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":50.264000000000003},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(AS$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(AT$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":43.036000000000001},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(AU$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(AV$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":43.06},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(AW$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(AX$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":53.384},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(AY$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0}]
[null,10298,"PNGC Aggregate",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(D$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":619.84699999999998},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(E$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(F$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":758.35},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(G$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(H$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":891.85},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(I$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(J$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":868.60400000000004},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(K$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(L$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":822.64800000000002},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(M$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(N$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":740.65899999999999},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(O$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(P$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":672.69399999999996},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(Q$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(R$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":588.404},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(S$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(T$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":583.84799999999996},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(U$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(V$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":633.76800000000003},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(W$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(X$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":609.54999999999995},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(Y$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(Z$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":554.77099999999996},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(AA$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(AB$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":625.41200000000003},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(AC$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(AD$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":764.07299999999998},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(AE$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(AF$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":897.82899999999995},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(AG$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(AH$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":874.60299999999995},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(AI$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(AJ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":829.18},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(AK$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(AL$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":746.42100000000005},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(AM$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(AN$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":678.33199999999999},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(AO$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(AP$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":593.86099999999999},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(AQ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(AR$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":589.27599999999995},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(AS$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(AT$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":639.30200000000002},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(AU$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(AV$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":615.09199999999998},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(AW$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(AX$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":560.20699999999999},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(AY$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0}]

{"sheet":"CDQ","index":40,"n_rows":138,"n_cols":51,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Customer Demand Quantity (MW)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2023-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2023-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2023-11-01"},"2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.24399999999999999},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.29399999999999998},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.33900000000000002},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.35499999999999998},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.27100000000000002},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.252},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.315},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.23699999999999999},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.114},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.6999999999999994E-2},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.7000000000000004E-2},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.189},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.24399999999999999},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.29399999999999998},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.33900000000000002},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.35499999999999998},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.27100000000000002},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.252},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.315},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.23699999999999999},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.114},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.6999999999999994E-2},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.7000000000000004E-2},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.189},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,10015,"Asotin County PUD #1",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.91400000000000003},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.0840000000000001},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.94199999999999995},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.875},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.84599999999999997},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.76300000000000001},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.61699999999999999},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.89700000000000002},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.2709999999999999},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.0149999999999999},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.4039999999999999},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.0369999999999999},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.91400000000000003},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.0840000000000001},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.94199999999999995},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.875},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.84599999999999997},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.76300000000000001},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.61699999999999999},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.89700000000000002},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.2709999999999999},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.0149999999999999},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.4039999999999999},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.0369999999999999},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":39.765999999999998},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":57.360999999999997},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":45.338000000000001},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":64.421000000000006},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":77.727000000000004},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":45.722999999999999},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":38.283000000000001},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":92.853999999999999},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":76.384},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":43.433},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":67.004999999999995},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":56.735999999999997},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":39.765999999999998},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":57.360999999999997},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":45.338000000000001},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":64.421000000000006},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":77.727000000000004},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":45.722999999999999},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":38.283000000000001},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":92.853999999999999},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":76.384},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":43.433},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":67.004999999999995},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":56.735999999999997},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,10025,"Benton REA",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":10.082000000000001},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":18.416},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":14.592000000000001},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":19.350999999999999},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":24.798999999999999},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":20.215},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":21.045999999999999},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":18.058},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":15.269},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.3559999999999999},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":10.484999999999999},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":12.275},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":10.082000000000001},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":18.416},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":14.592000000000001},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":19.350999999999999},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":24.798999999999999},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":20.215},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":21.045999999999999},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":18.058},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":15.269},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.3559999999999999},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":10.484999999999999},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":12.275},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,10027,"Big Bend Elec Coop",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":11.759},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.4619999999999997},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.63},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":7.7210000000000001},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":11.914999999999999},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":10.442},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":15.145},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":25.015999999999998},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":15.09},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.4240000000000004},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.7549999999999999},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":14.824},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":11.759},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.4619999999999997},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.63},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":7.7210000000000001},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":11.914999999999999},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":10.442},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":15.145},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":25.015999999999998},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":15.09},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.4240000000000004},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.7549999999999999},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":14.824},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.8780000000000001},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.7320000000000002},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":7.0350000000000001},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.4370000000000003},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.3040000000000003},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.2709999999999999},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.4770000000000003},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.7370000000000001},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.8849999999999998},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.9420000000000002},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.8779999999999999},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.9340000000000002},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.8780000000000001},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.7320000000000002},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":7.0350000000000001},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.4370000000000003},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.3040000000000003},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.2709999999999999},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.4770000000000003},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.7370000000000001},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.8849999999999998},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.9420000000000002},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.8779999999999999},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.9340000000000002},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,10044,"Canby, City of",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.8119999999999998},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.6870000000000003},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.8769999999999998},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.1559999999999997},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.4820000000000002},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.7140000000000004},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.7619999999999996},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.73},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.3920000000000003},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.9589999999999996},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.0720000000000001},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.931},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.8119999999999998},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.6870000000000003},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.8769999999999998},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.1559999999999997},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.4820000000000002},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.7140000000000004},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.7619999999999996},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.73},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.3920000000000003},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.9589999999999996},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.0720000000000001},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.931},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,10046,"Central Electric Coop",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":49.109000000000002},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":60.539000000000001},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":52.265000000000001},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":52.540999999999997},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":65.195999999999998},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":45.64},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":44.616999999999997},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":29.254000000000001},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":14.999000000000001},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":14.798},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":11.539},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":21.504999999999999},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":49.109000000000002},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":60.539000000000001},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":52.265000000000001},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":52.540999999999997},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":65.195999999999998},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":45.64},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":44.616999999999997},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":29.254000000000001},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":14.999000000000001},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":14.798},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":11.539},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":21.504999999999999},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,10047,"Central Lincoln PUD",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":30.509},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":41.689},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":33.81},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":36.450000000000003},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":47.572000000000003},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":33.5},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":34.112000000000002},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":26.236000000000001},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.0489999999999995},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.4390000000000001},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":16.614000000000001},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":30.509},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":41.689},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":33.81},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":36.450000000000003},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":47.572000000000003},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":33.5},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":34.112000000000002},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":26.236000000000001},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.0489999999999995},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.4390000000000001},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":16.614000000000001},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,10055,"Albion, City of",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.17599999999999999},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.253},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.17100000000000001},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.182},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.20399999999999999},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.186},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.312},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.17499999999999999},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":9.2999999999999999E-2},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.5E-2},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.0999999999999999E-2},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.13500000000000001},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.17599999999999999},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.253},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.17100000000000001},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.182},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.20399999999999999},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.186},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.312},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.17499999999999999},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":9.2999999999999999E-2},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.5E-2},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.0999999999999999E-2},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.13500000000000001},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,10057,"Ashland, City of",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.1660000000000004},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.4509999999999996},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.8689999999999998},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.0940000000000003},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.6159999999999997},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.2640000000000002},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.6509999999999998},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.9880000000000004},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.0269999999999992},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":9.5459999999999994},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.6440000000000001},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.7409999999999997},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.1660000000000004},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.4509999999999996},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.8689999999999998},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.0940000000000003},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.6159999999999997},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.2640000000000002},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.6509999999999998},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.9880000000000004},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.0269999999999992},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":9.5459999999999994},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.6440000000000001},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.7409999999999997},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,10059,"Bandon, City of",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.4279999999999999},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.42},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.3260000000000001},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.2450000000000001},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.0880000000000001},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.1059999999999999},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.6560000000000001},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.3820000000000001},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.2130000000000001},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.80100000000000005},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.93500000000000005},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.052},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.4279999999999999},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.42},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.3260000000000001},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.2450000000000001},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.0880000000000001},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.1059999999999999},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.6560000000000001},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.3820000000000001},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.2130000000000001},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.80100000000000005},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.93500000000000005},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.052},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,10062,"Bonners Ferry, City of",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.0779999999999998},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.913},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.5669999999999999},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.8580000000000001},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.6779999999999999},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.752},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.681},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.974},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.671},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.4390000000000001},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.518},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.6719999999999999},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.0779999999999998},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.913},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.5669999999999999},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.8580000000000001},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.6779999999999999},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.752},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.681},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.974},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.671},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.4390000000000001},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.518},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.6719999999999999},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,10074,"Forest Grove, City of",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":7.3949999999999996},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.0570000000000004},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":7.6929999999999996},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":7.9290000000000003},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":9.9109999999999996},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":7.4240000000000004},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.6449999999999996},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.8449999999999998},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.431},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.1020000000000003},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.6710000000000003},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.077},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":7.3949999999999996},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.0570000000000004},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":7.6929999999999996},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":7.9290000000000003},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":9.9109999999999996},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":7.4240000000000004},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.6449999999999996},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.8449999999999998},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.431},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.1020000000000003},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.6710000000000003},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.077},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,10087,"Port Angeles, City of",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":31.260999999999999},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":26.445},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":20.111999999999998},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":27.709},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":22.663},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":26.97},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":25.707999999999998},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":35.03},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":21.573},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":21.751000000000001},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":22.881},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":21.655999999999999},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":31.260999999999999},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":26.445},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":20.111999999999998},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":27.709},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":22.663},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":26.97},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":25.707999999999998},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":35.03},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":21.573},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":21.751000000000001},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":22.881},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":21.655999999999999},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,10106,"Clearwater Power",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.1720000000000006},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":7.8970000000000002},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.1170000000000009},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":7.91},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":9.8529999999999998},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.1769999999999996},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":7.2190000000000003},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.0620000000000003},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.202},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.157},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.42},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.4240000000000004},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.1720000000000006},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":7.8970000000000002},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.1170000000000009},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":7.91},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":9.8529999999999998},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.1769999999999996},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":7.2190000000000003},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.0620000000000003},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.202},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.157},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.42},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.4240000000000004},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,10136,"Douglas Electric Cooperative",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.2430000000000003},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.9690000000000003},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.8390000000000004},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.4969999999999999},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":10.634},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":9.1809999999999992},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.6959999999999997},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.28},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.133},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.4390000000000001},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.25},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.8180000000000001},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.2430000000000003},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.9690000000000003},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.8390000000000004},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.4969999999999999},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":10.634},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":9.1809999999999992},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.6959999999999997},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.28},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.133},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.4390000000000001},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.25},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.8180000000000001},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,10174,"Farmers Elec Coop",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.20699999999999999},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.27800000000000002},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.19500000000000001},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.184},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.23200000000000001},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.20499999999999999},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.23699999999999999},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.13300000000000001},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.104},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.111},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.129},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.16400000000000001},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.20699999999999999},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.27800000000000002},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.19500000000000001},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.184},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.23200000000000001},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.20499999999999999},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.23699999999999999},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.13300000000000001},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.104},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.111},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.129},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.16400000000000001},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,10203,"Idaho County L & P",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.294},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.335},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.3149999999999999},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.3069999999999999},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.8839999999999999},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.335},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.0169999999999999},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.3839999999999999},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.88100000000000001},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.014},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.2709999999999999},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.88400000000000001},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.294},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.335},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.3149999999999999},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.3069999999999999},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.8839999999999999},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.335},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.0169999999999999},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.3839999999999999},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.88100000000000001},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.014},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.2709999999999999},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.88400000000000001},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,10204,"Idaho Falls Power",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":13.467000000000001},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":22.826000000000001},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":16.812999999999999},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":13.542999999999999},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":23.565999999999999},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":19.138999999999999},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":13.237},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.0659999999999998},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":10.74},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":9.7110000000000003},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":10.093999999999999},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":7.9580000000000002},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":13.467000000000001},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":22.826000000000001},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":16.812999999999999},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":13.542999999999999},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":23.565999999999999},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":19.138999999999999},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":13.237},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.0659999999999998},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":10.74},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":9.7110000000000003},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":10.093999999999999},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":7.9580000000000002},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,10242,"Lost River Elec Coop",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.556},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.5619999999999998},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.2639999999999998},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.109},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.7450000000000001},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.524},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.8640000000000001},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.9730000000000008},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.9770000000000001},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.6339999999999999},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.623},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.4960000000000004},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.556},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.5619999999999998},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.2639999999999998},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.109},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.7450000000000001},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.524},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.8640000000000001},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.9730000000000008},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.9770000000000001},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.6339999999999999},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.623},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.4960000000000004},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,10278,"Northern Lights",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":9.6739999999999995},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":9.6929999999999996},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":7.556},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":9.9589999999999996},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":10.055999999999999},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":7.91},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.3739999999999997},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.4770000000000003},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.9049999999999998},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.4209999999999998},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.786},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.2359999999999998},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":9.6739999999999995},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":9.6929999999999996},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":7.556},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":9.9589999999999996},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":10.055999999999999},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":7.91},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.3739999999999997},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.4770000000000003},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.9049999999999998},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.4209999999999998},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.786},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.2359999999999998},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":11.605},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":9.1389999999999993},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":10.423999999999999},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":11.756},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":11.234},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":9.6750000000000007},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.7030000000000001},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.1429999999999998},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":9.7040000000000006},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":11.605},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":9.1389999999999993},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":10.423999999999999},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":11.756},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":11.234},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":9.6750000000000007},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.7030000000000001},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.1429999999999998},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":9.7040000000000006},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,10352,"Skamania County PUD #1",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.7169999999999996},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.6550000000000002},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.9140000000000001},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.9269999999999996},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.2729999999999997},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.7670000000000003},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.44},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.0250000000000004},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.1480000000000001},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.7440000000000002},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.397},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.7679999999999998},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.7169999999999996},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.6550000000000002},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.9140000000000001},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.9269999999999996},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.2729999999999997},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.7670000000000003},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.44},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.0250000000000004},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.1480000000000001},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.7440000000000002},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.397},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.7679999999999998},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,10379,"Steilacoom, Town of",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.0099999999999998},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.3620000000000001},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.4730000000000001},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.792},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.09},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.81},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.891},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.2509999999999999},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.56899999999999995},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.871},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.70199999999999996},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.755},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.0099999999999998},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.3620000000000001},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.4730000000000001},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.792},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.09},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.81},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.891},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.2509999999999999},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.56899999999999995},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.871},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.70199999999999996},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.755},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,10440,"Wahkiakum County PUD #1",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.64},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.9670000000000001},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.2450000000000001},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.7519999999999998},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.0459999999999998},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.4510000000000001},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.79},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.976},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.0009999999999999},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.57399999999999995},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.45700000000000002},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.248},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.64},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.9670000000000001},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.2450000000000001},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.7519999999999998},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.0459999999999998},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.4510000000000001},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.79},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.976},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.0009999999999999},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.57399999999999995},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.45700000000000002},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.248},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.14899999999999999},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.016},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.204},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.4390000000000001},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.8999999999999996E-2},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.36499999999999999},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.14899999999999999},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.016},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.204},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.4390000000000001},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.8999999999999996E-2},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.36499999999999999},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,11680,"Weiser, City of",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.1439999999999999},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.492},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.133},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.4039999999999999},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.335},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.3759999999999999},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.2},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.228},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.3919999999999999},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.629},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.67},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.1219999999999999},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.1439999999999999},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.492},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.133},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.4039999999999999},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.335},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.3759999999999999},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.2},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.228},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.3919999999999999},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.629},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.67},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.1219999999999999},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,12026,"Jefferson County PUD #1",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":20.221},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":19.353000000000002},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":19.888000000000002},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":15.131},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":18.797999999999998},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":18.713000000000001},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":16.811},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":14.808},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":7.7619999999999996},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.8839999999999999},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.415},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.6809999999999992},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":20.221},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":19.353000000000002},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":19.888000000000002},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":15.131},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":18.797999999999998},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":18.713000000000001},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":16.811},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":14.808},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":7.7619999999999996},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.8839999999999999},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.415},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.6809999999999992},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,10298,"PNGC Aggregate",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":153.45400000000001},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":180.99700000000001},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":132.00200000000001},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":147.87100000000001},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":196.09899999999999},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":144.86099999999999},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":143.57400000000001},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":88.212000000000003},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":39.860999999999997},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":33.307000000000002},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":23.634},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":53.835000000000001},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":153.45400000000001},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":180.99700000000001},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":132.00200000000001},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":147.87100000000001},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":196.09899999999999},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":144.86099999999999},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":143.57400000000001},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":88.212000000000003},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":39.860999999999997},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":33.307000000000002},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":23.634},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":53.835000000000001},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]

{"sheet":"SuperPeak","index":41,"n_rows":138,"n_cols":51,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Super Peak Credit (MW)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2023-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2023-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2023-11-01"},"2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$HL,MATCH(D$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$HL,MATCH(E$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$HL,MATCH(F$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$HL,MATCH(G$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$HL,MATCH(H$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$HL,MATCH(I$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$HL,MATCH(J$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$HL,MATCH(K$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$HL,MATCH(L$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$HL,MATCH(M$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$HL,MATCH(N$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$HL,MATCH(O$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$HL,MATCH(P$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$HL,MATCH(Q$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$HL,MATCH(R$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$HL,MATCH(S$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$HL,MATCH(T$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$HL,MATCH(U$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$HL,MATCH(V$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$HL,MATCH(W$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$HL,MATCH(X$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$HL,MATCH(Y$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$HL,MATCH(Z$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$HL,MATCH(AA$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$HL,MATCH(AB$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$HL,MATCH(AC$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$HL,MATCH(AD$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$HL,MATCH(AE$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$HL,MATCH(AF$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$HL,MATCH(AG$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$HL,MATCH(AH$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$HL,MATCH(AI$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$HL,MATCH(AJ$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$HL,MATCH(AK$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$HL,MATCH(AL$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$HL,MATCH(AM$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$HL,MATCH(AN$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$HL,MATCH(AO$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$HL,MATCH(AP$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$HL,MATCH(AQ$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$HL,MATCH(AR$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$HL,MATCH(AS$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$HL,MATCH(AT$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$HL,MATCH(AU$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$HL,MATCH(AV$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$HL,MATCH(AW$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$HL,MATCH(AX$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$HL,MATCH(AY$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0}]
[null,10015,"Asotin County PUD #1",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$HL,MATCH(D$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$HL,MATCH(E$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$HL,MATCH(F$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$HL,MATCH(G$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$HL,MATCH(H$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$HL,MATCH(I$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$HL,MATCH(J$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$HL,MATCH(K$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$HL,MATCH(L$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$HL,MATCH(M$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$HL,MATCH(N$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$HL,MATCH(O$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$HL,MATCH(P$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$HL,MATCH(Q$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$HL,MATCH(R$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$HL,MATCH(S$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$HL,MATCH(T$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$HL,MATCH(U$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$HL,MATCH(V$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$HL,MATCH(W$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$HL,MATCH(X$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$HL,MATCH(Y$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$HL,MATCH(Z$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$HL,MATCH(AA$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$HL,MATCH(AB$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$HL,MATCH(AC$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$HL,MATCH(AD$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$HL,MATCH(AE$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$HL,MATCH(AF$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$HL,MATCH(AG$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$HL,MATCH(AH$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$HL,MATCH(AI$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$HL,MATCH(AJ$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$HL,MATCH(AK$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$HL,MATCH(AL$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$HL,MATCH(AM$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$HL,MATCH(AN$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$HL,MATCH(AO$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$HL,MATCH(AP$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$HL,MATCH(AQ$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$HL,MATCH(AR$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$HL,MATCH(AS$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$HL,MATCH(AT$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$HL,MATCH(AU$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$HL,MATCH(AV$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$HL,MATCH(AW$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$HL,MATCH(AX$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$HL,MATCH(AY$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$HL,MATCH(D$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$HL,MATCH(E$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$HL,MATCH(F$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$HL,MATCH(G$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$HL,MATCH(H$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$HL,MATCH(I$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$HL,MATCH(J$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$HL,MATCH(K$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$HL,MATCH(L$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$HL,MATCH(M$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$HL,MATCH(N$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$HL,MATCH(O$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$HL,MATCH(P$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$HL,MATCH(Q$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$HL,MATCH(R$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$HL,MATCH(S$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$HL,MATCH(T$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$HL,MATCH(U$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$HL,MATCH(V$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$HL,MATCH(W$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$HL,MATCH(X$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$HL,MATCH(Y$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$HL,MATCH(Z$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$HL,MATCH(AA$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$HL,MATCH(AB$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$HL,MATCH(AC$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$HL,MATCH(AD$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$HL,MATCH(AE$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$HL,MATCH(AF$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$HL,MATCH(AG$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$HL,MATCH(AH$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$HL,MATCH(AI$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$HL,MATCH(AJ$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$HL,MATCH(AK$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$HL,MATCH(AL$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$HL,MATCH(AM$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$HL,MATCH(AN$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$HL,MATCH(AO$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$HL,MATCH(AP$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$HL,MATCH(AQ$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$HL,MATCH(AR$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$HL,MATCH(AS$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$HL,MATCH(AT$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$HL,MATCH(AU$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$HL,MATCH(AV$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$HL,MATCH(AW$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$HL,MATCH(AX$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$HL,MATCH(AY$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0}]
[null,10025,"Benton REA",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$HL,MATCH(D$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$HL,MATCH(E$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$HL,MATCH(F$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$HL,MATCH(G$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$HL,MATCH(H$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$HL,MATCH(I$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$HL,MATCH(J$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$HL,MATCH(K$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$HL,MATCH(L$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$HL,MATCH(M$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$HL,MATCH(N$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$HL,MATCH(O$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$HL,MATCH(P$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$HL,MATCH(Q$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$HL,MATCH(R$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$HL,MATCH(S$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$HL,MATCH(T$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$HL,MATCH(U$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$HL,MATCH(V$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$HL,MATCH(W$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$HL,MATCH(X$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$HL,MATCH(Y$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$HL,MATCH(Z$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$HL,MATCH(AA$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$HL,MATCH(AB$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$HL,MATCH(AC$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$HL,MATCH(AD$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$HL,MATCH(AE$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$HL,MATCH(AF$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$HL,MATCH(AG$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$HL,MATCH(AH$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$HL,MATCH(AI$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$HL,MATCH(AJ$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$HL,MATCH(AK$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$HL,MATCH(AL$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$HL,MATCH(AM$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$HL,MATCH(AN$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$HL,MATCH(AO$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$HL,MATCH(AP$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$HL,MATCH(AQ$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$HL,MATCH(AR$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$HL,MATCH(AS$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$HL,MATCH(AT$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$HL,MATCH(AU$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$HL,MATCH(AV$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$HL,MATCH(AW$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$HL,MATCH(AX$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$HL,MATCH(AY$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0}]
[null,10027,"Big Bend Elec Coop",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$HL,MATCH(D$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$HL,MATCH(E$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$HL,MATCH(F$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$HL,MATCH(G$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$HL,MATCH(H$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$HL,MATCH(I$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$HL,MATCH(J$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$HL,MATCH(K$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$HL,MATCH(L$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$HL,MATCH(M$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$HL,MATCH(N$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$HL,MATCH(O$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$HL,MATCH(P$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$HL,MATCH(Q$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$HL,MATCH(R$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$HL,MATCH(S$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$HL,MATCH(T$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$HL,MATCH(U$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$HL,MATCH(V$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$HL,MATCH(W$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$HL,MATCH(X$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$HL,MATCH(Y$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$HL,MATCH(Z$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$HL,MATCH(AA$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$HL,MATCH(AB$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$HL,MATCH(AC$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$HL,MATCH(AD$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$HL,MATCH(AE$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$HL,MATCH(AF$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$HL,MATCH(AG$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$HL,MATCH(AH$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$HL,MATCH(AI$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$HL,MATCH(AJ$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$HL,MATCH(AK$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$HL,MATCH(AL$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$HL,MATCH(AM$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$HL,MATCH(AN$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$HL,MATCH(AO$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$HL,MATCH(AP$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$HL,MATCH(AQ$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$HL,MATCH(AR$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$HL,MATCH(AS$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$HL,MATCH(AT$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$HL,MATCH(AU$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$HL,MATCH(AV$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$HL,MATCH(AW$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$HL,MATCH(AX$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$HL,MATCH(AY$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$HL,MATCH(D$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$HL,MATCH(E$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$HL,MATCH(F$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$HL,MATCH(G$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$HL,MATCH(H$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$HL,MATCH(I$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$HL,MATCH(J$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$HL,MATCH(K$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$HL,MATCH(L$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$HL,MATCH(M$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$HL,MATCH(N$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$HL,MATCH(O$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$HL,MATCH(P$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$HL,MATCH(Q$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$HL,MATCH(R$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$HL,MATCH(S$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$HL,MATCH(T$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$HL,MATCH(U$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$HL,MATCH(V$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$HL,MATCH(W$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$HL,MATCH(X$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$HL,MATCH(Y$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$HL,MATCH(Z$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$HL,MATCH(AA$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$HL,MATCH(AB$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$HL,MATCH(AC$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$HL,MATCH(AD$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$HL,MATCH(AE$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$HL,MATCH(AF$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$HL,MATCH(AG$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$HL,MATCH(AH$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$HL,MATCH(AI$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$HL,MATCH(AJ$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$HL,MATCH(AK$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$HL,MATCH(AL$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$HL,MATCH(AM$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$HL,MATCH(AN$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$HL,MATCH(AO$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$HL,MATCH(AP$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$HL,MATCH(AQ$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$HL,MATCH(AR$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$HL,MATCH(AS$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$HL,MATCH(AT$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$HL,MATCH(AU$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$HL,MATCH(AV$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$HL,MATCH(AW$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$HL,MATCH(AX$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$HL,MATCH(AY$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0}]
[null,10044,"Canby, City of",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$HL,MATCH(D$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$HL,MATCH(E$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$HL,MATCH(F$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$HL,MATCH(G$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$HL,MATCH(H$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$HL,MATCH(I$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$HL,MATCH(J$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$HL,MATCH(K$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$HL,MATCH(L$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$HL,MATCH(M$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$HL,MATCH(N$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$HL,MATCH(O$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$HL,MATCH(P$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$HL,MATCH(Q$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$HL,MATCH(R$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$HL,MATCH(S$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$HL,MATCH(T$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$HL,MATCH(U$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$HL,MATCH(V$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$HL,MATCH(W$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$HL,MATCH(X$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$HL,MATCH(Y$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$HL,MATCH(Z$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$HL,MATCH(AA$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$HL,MATCH(AB$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$HL,MATCH(AC$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$HL,MATCH(AD$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$HL,MATCH(AE$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$HL,MATCH(AF$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$HL,MATCH(AG$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$HL,MATCH(AH$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$HL,MATCH(AI$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$HL,MATCH(AJ$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$HL,MATCH(AK$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$HL,MATCH(AL$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$HL,MATCH(AM$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$HL,MATCH(AN$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$HL,MATCH(AO$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$HL,MATCH(AP$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$HL,MATCH(AQ$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$HL,MATCH(AR$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$HL,MATCH(AS$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$HL,MATCH(AT$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$HL,MATCH(AU$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$HL,MATCH(AV$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$HL,MATCH(AW$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$HL,MATCH(AX$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$HL,MATCH(AY$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0}]
[null,10046,"Central Electric Coop",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$HL,MATCH(D$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$HL,MATCH(E$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$HL,MATCH(F$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$HL,MATCH(G$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$HL,MATCH(H$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$HL,MATCH(I$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$HL,MATCH(J$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$HL,MATCH(K$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$HL,MATCH(L$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$HL,MATCH(M$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$HL,MATCH(N$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$HL,MATCH(O$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$HL,MATCH(P$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$HL,MATCH(Q$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$HL,MATCH(R$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$HL,MATCH(S$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$HL,MATCH(T$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$HL,MATCH(U$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$HL,MATCH(V$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$HL,MATCH(W$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$HL,MATCH(X$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$HL,MATCH(Y$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$HL,MATCH(Z$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$HL,MATCH(AA$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$HL,MATCH(AB$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$HL,MATCH(AC$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$HL,MATCH(AD$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$HL,MATCH(AE$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$HL,MATCH(AF$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$HL,MATCH(AG$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$HL,MATCH(AH$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$HL,MATCH(AI$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$HL,MATCH(AJ$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$HL,MATCH(AK$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$HL,MATCH(AL$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$HL,MATCH(AM$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$HL,MATCH(AN$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$HL,MATCH(AO$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$HL,MATCH(AP$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$HL,MATCH(AQ$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$HL,MATCH(AR$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$HL,MATCH(AS$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$HL,MATCH(AT$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$HL,MATCH(AU$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$HL,MATCH(AV$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$HL,MATCH(AW$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$HL,MATCH(AX$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$HL,MATCH(AY$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0}]
[null,10047,"Central Lincoln PUD",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$HL,MATCH(D$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$HL,MATCH(E$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$HL,MATCH(F$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$HL,MATCH(G$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$HL,MATCH(H$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$HL,MATCH(I$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$HL,MATCH(J$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$HL,MATCH(K$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$HL,MATCH(L$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$HL,MATCH(M$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$HL,MATCH(N$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$HL,MATCH(O$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$HL,MATCH(P$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$HL,MATCH(Q$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$HL,MATCH(R$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$HL,MATCH(S$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$HL,MATCH(T$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$HL,MATCH(U$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$HL,MATCH(V$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$HL,MATCH(W$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$HL,MATCH(X$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$HL,MATCH(Y$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$HL,MATCH(Z$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$HL,MATCH(AA$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$HL,MATCH(AB$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$HL,MATCH(AC$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$HL,MATCH(AD$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$HL,MATCH(AE$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$HL,MATCH(AF$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$HL,MATCH(AG$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$HL,MATCH(AH$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$HL,MATCH(AI$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$HL,MATCH(AJ$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$HL,MATCH(AK$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$HL,MATCH(AL$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$HL,MATCH(AM$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$HL,MATCH(AN$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$HL,MATCH(AO$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$HL,MATCH(AP$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$HL,MATCH(AQ$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$HL,MATCH(AR$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$HL,MATCH(AS$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$HL,MATCH(AT$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$HL,MATCH(AU$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$HL,MATCH(AV$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$HL,MATCH(AW$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$HL,MATCH(AX$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$HL,MATCH(AY$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0}]
[null,10055,"Albion, City of",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$HL,MATCH(D$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$HL,MATCH(E$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$HL,MATCH(F$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$HL,MATCH(G$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$HL,MATCH(H$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$HL,MATCH(I$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$HL,MATCH(J$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$HL,MATCH(K$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$HL,MATCH(L$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$HL,MATCH(M$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$HL,MATCH(N$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$HL,MATCH(O$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$HL,MATCH(P$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$HL,MATCH(Q$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$HL,MATCH(R$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$HL,MATCH(S$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$HL,MATCH(T$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$HL,MATCH(U$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$HL,MATCH(V$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$HL,MATCH(W$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$HL,MATCH(X$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$HL,MATCH(Y$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$HL,MATCH(Z$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$HL,MATCH(AA$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$HL,MATCH(AB$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$HL,MATCH(AC$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$HL,MATCH(AD$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$HL,MATCH(AE$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$HL,MATCH(AF$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$HL,MATCH(AG$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$HL,MATCH(AH$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$HL,MATCH(AI$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$HL,MATCH(AJ$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$HL,MATCH(AK$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$HL,MATCH(AL$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$HL,MATCH(AM$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$HL,MATCH(AN$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$HL,MATCH(AO$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$HL,MATCH(AP$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$HL,MATCH(AQ$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$HL,MATCH(AR$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$HL,MATCH(AS$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$HL,MATCH(AT$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$HL,MATCH(AU$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$HL,MATCH(AV$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$HL,MATCH(AW$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$HL,MATCH(AX$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$HL,MATCH(AY$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0}]
[null,10057,"Ashland, City of",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$HL,MATCH(D$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$HL,MATCH(E$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$HL,MATCH(F$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$HL,MATCH(G$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$HL,MATCH(H$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$HL,MATCH(I$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$HL,MATCH(J$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$HL,MATCH(K$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$HL,MATCH(L$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$HL,MATCH(M$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$HL,MATCH(N$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$HL,MATCH(O$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$HL,MATCH(P$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$HL,MATCH(Q$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$HL,MATCH(R$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$HL,MATCH(S$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$HL,MATCH(T$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$HL,MATCH(U$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$HL,MATCH(V$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$HL,MATCH(W$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$HL,MATCH(X$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$HL,MATCH(Y$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$HL,MATCH(Z$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$HL,MATCH(AA$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$HL,MATCH(AB$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$HL,MATCH(AC$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$HL,MATCH(AD$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$HL,MATCH(AE$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$HL,MATCH(AF$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$HL,MATCH(AG$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$HL,MATCH(AH$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$HL,MATCH(AI$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$HL,MATCH(AJ$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$HL,MATCH(AK$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$HL,MATCH(AL$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$HL,MATCH(AM$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$HL,MATCH(AN$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$HL,MATCH(AO$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$HL,MATCH(AP$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$HL,MATCH(AQ$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$HL,MATCH(AR$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$HL,MATCH(AS$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$HL,MATCH(AT$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$HL,MATCH(AU$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$HL,MATCH(AV$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$HL,MATCH(AW$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$HL,MATCH(AX$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$HL,MATCH(AY$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0}]
[null,10059,"Bandon, City of",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$HL,MATCH(D$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$HL,MATCH(E$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$HL,MATCH(F$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$HL,MATCH(G$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$HL,MATCH(H$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$HL,MATCH(I$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$HL,MATCH(J$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$HL,MATCH(K$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$HL,MATCH(L$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$HL,MATCH(M$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$HL,MATCH(N$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$HL,MATCH(O$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$HL,MATCH(P$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$HL,MATCH(Q$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$HL,MATCH(R$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$HL,MATCH(S$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$HL,MATCH(T$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$HL,MATCH(U$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$HL,MATCH(V$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$HL,MATCH(W$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$HL,MATCH(X$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$HL,MATCH(Y$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$HL,MATCH(Z$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$HL,MATCH(AA$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$HL,MATCH(AB$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$HL,MATCH(AC$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$HL,MATCH(AD$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$HL,MATCH(AE$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$HL,MATCH(AF$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$HL,MATCH(AG$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$HL,MATCH(AH$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$HL,MATCH(AI$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$HL,MATCH(AJ$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$HL,MATCH(AK$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$HL,MATCH(AL$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$HL,MATCH(AM$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$HL,MATCH(AN$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$HL,MATCH(AO$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$HL,MATCH(AP$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$HL,MATCH(AQ$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$HL,MATCH(AR$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$HL,MATCH(AS$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$HL,MATCH(AT$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$HL,MATCH(AU$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$HL,MATCH(AV$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$HL,MATCH(AW$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$HL,MATCH(AX$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$HL,MATCH(AY$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0}]
[null,10062,"Bonners Ferry, City of",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$HL,MATCH(D$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$HL,MATCH(E$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$HL,MATCH(F$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$HL,MATCH(G$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$HL,MATCH(H$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$HL,MATCH(I$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$HL,MATCH(J$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$HL,MATCH(K$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$HL,MATCH(L$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$HL,MATCH(M$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$HL,MATCH(N$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$HL,MATCH(O$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$HL,MATCH(P$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$HL,MATCH(Q$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$HL,MATCH(R$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$HL,MATCH(S$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$HL,MATCH(T$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$HL,MATCH(U$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$HL,MATCH(V$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$HL,MATCH(W$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$HL,MATCH(X$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$HL,MATCH(Y$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$HL,MATCH(Z$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$HL,MATCH(AA$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$HL,MATCH(AB$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$HL,MATCH(AC$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$HL,MATCH(AD$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$HL,MATCH(AE$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$HL,MATCH(AF$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$HL,MATCH(AG$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$HL,MATCH(AH$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$HL,MATCH(AI$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$HL,MATCH(AJ$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$HL,MATCH(AK$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$HL,MATCH(AL$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$HL,MATCH(AM$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$HL,MATCH(AN$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$HL,MATCH(AO$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$HL,MATCH(AP$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$HL,MATCH(AQ$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$HL,MATCH(AR$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$HL,MATCH(AS$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$HL,MATCH(AT$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$HL,MATCH(AU$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$HL,MATCH(AV$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$HL,MATCH(AW$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$HL,MATCH(AX$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$HL,MATCH(AY$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0}]
[null,10074,"Forest Grove, City of",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$HL,MATCH(D$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$HL,MATCH(E$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$HL,MATCH(F$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$HL,MATCH(G$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$HL,MATCH(H$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$HL,MATCH(I$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$HL,MATCH(J$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$HL,MATCH(K$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$HL,MATCH(L$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$HL,MATCH(M$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$HL,MATCH(N$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$HL,MATCH(O$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$HL,MATCH(P$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$HL,MATCH(Q$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$HL,MATCH(R$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$HL,MATCH(S$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$HL,MATCH(T$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$HL,MATCH(U$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$HL,MATCH(V$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$HL,MATCH(W$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$HL,MATCH(X$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$HL,MATCH(Y$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$HL,MATCH(Z$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$HL,MATCH(AA$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$HL,MATCH(AB$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$HL,MATCH(AC$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$HL,MATCH(AD$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$HL,MATCH(AE$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$HL,MATCH(AF$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$HL,MATCH(AG$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$HL,MATCH(AH$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$HL,MATCH(AI$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$HL,MATCH(AJ$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$HL,MATCH(AK$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$HL,MATCH(AL$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$HL,MATCH(AM$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$HL,MATCH(AN$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$HL,MATCH(AO$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$HL,MATCH(AP$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$HL,MATCH(AQ$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$HL,MATCH(AR$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$HL,MATCH(AS$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$HL,MATCH(AT$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$HL,MATCH(AU$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$HL,MATCH(AV$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$HL,MATCH(AW$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$HL,MATCH(AX$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$HL,MATCH(AY$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0}]
[null,10087,"Port Angeles, City of",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$HL,MATCH(D$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$HL,MATCH(E$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$HL,MATCH(F$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$HL,MATCH(G$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$HL,MATCH(H$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$HL,MATCH(I$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$HL,MATCH(J$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$HL,MATCH(K$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$HL,MATCH(L$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$HL,MATCH(M$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$HL,MATCH(N$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$HL,MATCH(O$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$HL,MATCH(P$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$HL,MATCH(Q$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$HL,MATCH(R$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$HL,MATCH(S$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$HL,MATCH(T$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$HL,MATCH(U$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$HL,MATCH(V$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$HL,MATCH(W$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$HL,MATCH(X$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$HL,MATCH(Y$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$HL,MATCH(Z$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$HL,MATCH(AA$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$HL,MATCH(AB$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$HL,MATCH(AC$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$HL,MATCH(AD$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$HL,MATCH(AE$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$HL,MATCH(AF$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$HL,MATCH(AG$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$HL,MATCH(AH$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$HL,MATCH(AI$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$HL,MATCH(AJ$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$HL,MATCH(AK$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$HL,MATCH(AL$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$HL,MATCH(AM$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$HL,MATCH(AN$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$HL,MATCH(AO$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$HL,MATCH(AP$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$HL,MATCH(AQ$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$HL,MATCH(AR$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$HL,MATCH(AS$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$HL,MATCH(AT$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$HL,MATCH(AU$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$HL,MATCH(AV$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$HL,MATCH(AW$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$HL,MATCH(AX$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$HL,MATCH(AY$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0}]
[null,10106,"Clearwater Power",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$HL,MATCH(D$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$HL,MATCH(E$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$HL,MATCH(F$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$HL,MATCH(G$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$HL,MATCH(H$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$HL,MATCH(I$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$HL,MATCH(J$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$HL,MATCH(K$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$HL,MATCH(L$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$HL,MATCH(M$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$HL,MATCH(N$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$HL,MATCH(O$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$HL,MATCH(P$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$HL,MATCH(Q$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$HL,MATCH(R$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$HL,MATCH(S$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$HL,MATCH(T$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$HL,MATCH(U$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$HL,MATCH(V$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$HL,MATCH(W$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$HL,MATCH(X$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$HL,MATCH(Y$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$HL,MATCH(Z$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$HL,MATCH(AA$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$HL,MATCH(AB$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$HL,MATCH(AC$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$HL,MATCH(AD$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$HL,MATCH(AE$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$HL,MATCH(AF$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$HL,MATCH(AG$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$HL,MATCH(AH$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$HL,MATCH(AI$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$HL,MATCH(AJ$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$HL,MATCH(AK$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$HL,MATCH(AL$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$HL,MATCH(AM$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$HL,MATCH(AN$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$HL,MATCH(AO$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$HL,MATCH(AP$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$HL,MATCH(AQ$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$HL,MATCH(AR$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$HL,MATCH(AS$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$HL,MATCH(AT$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$HL,MATCH(AU$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$HL,MATCH(AV$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$HL,MATCH(AW$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$HL,MATCH(AX$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$HL,MATCH(AY$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0}]
[null,10136,"Douglas Electric Cooperative",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$HL,MATCH(D$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$HL,MATCH(E$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$HL,MATCH(F$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$HL,MATCH(G$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$HL,MATCH(H$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$HL,MATCH(I$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$HL,MATCH(J$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$HL,MATCH(K$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$HL,MATCH(L$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$HL,MATCH(M$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$HL,MATCH(N$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$HL,MATCH(O$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$HL,MATCH(P$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$HL,MATCH(Q$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$HL,MATCH(R$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$HL,MATCH(S$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$HL,MATCH(T$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$HL,MATCH(U$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$HL,MATCH(V$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$HL,MATCH(W$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$HL,MATCH(X$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$HL,MATCH(Y$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$HL,MATCH(Z$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$HL,MATCH(AA$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$HL,MATCH(AB$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$HL,MATCH(AC$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$HL,MATCH(AD$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$HL,MATCH(AE$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$HL,MATCH(AF$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$HL,MATCH(AG$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$HL,MATCH(AH$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$HL,MATCH(AI$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$HL,MATCH(AJ$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$HL,MATCH(AK$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$HL,MATCH(AL$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$HL,MATCH(AM$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$HL,MATCH(AN$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$HL,MATCH(AO$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$HL,MATCH(AP$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$HL,MATCH(AQ$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$HL,MATCH(AR$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$HL,MATCH(AS$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$HL,MATCH(AT$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$HL,MATCH(AU$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$HL,MATCH(AV$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$HL,MATCH(AW$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$HL,MATCH(AX$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$HL,MATCH(AY$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0}]
[null,10174,"Farmers Elec Coop",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$HL,MATCH(D$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$HL,MATCH(E$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$HL,MATCH(F$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$HL,MATCH(G$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$HL,MATCH(H$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$HL,MATCH(I$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$HL,MATCH(J$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$HL,MATCH(K$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$HL,MATCH(L$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$HL,MATCH(M$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$HL,MATCH(N$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$HL,MATCH(O$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$HL,MATCH(P$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$HL,MATCH(Q$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$HL,MATCH(R$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$HL,MATCH(S$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$HL,MATCH(T$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$HL,MATCH(U$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$HL,MATCH(V$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$HL,MATCH(W$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$HL,MATCH(X$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$HL,MATCH(Y$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$HL,MATCH(Z$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$HL,MATCH(AA$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$HL,MATCH(AB$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$HL,MATCH(AC$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$HL,MATCH(AD$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$HL,MATCH(AE$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$HL,MATCH(AF$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$HL,MATCH(AG$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$HL,MATCH(AH$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$HL,MATCH(AI$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$HL,MATCH(AJ$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$HL,MATCH(AK$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$HL,MATCH(AL$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$HL,MATCH(AM$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$HL,MATCH(AN$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$HL,MATCH(AO$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$HL,MATCH(AP$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$HL,MATCH(AQ$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$HL,MATCH(AR$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$HL,MATCH(AS$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$HL,MATCH(AT$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$HL,MATCH(AU$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$HL,MATCH(AV$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$HL,MATCH(AW$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$HL,MATCH(AX$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$HL,MATCH(AY$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0}]
[null,10203,"Idaho County L & P",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$HL,MATCH(D$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$HL,MATCH(E$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$HL,MATCH(F$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$HL,MATCH(G$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$HL,MATCH(H$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$HL,MATCH(I$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$HL,MATCH(J$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$HL,MATCH(K$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$HL,MATCH(L$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$HL,MATCH(M$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$HL,MATCH(N$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$HL,MATCH(O$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$HL,MATCH(P$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$HL,MATCH(Q$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$HL,MATCH(R$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$HL,MATCH(S$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$HL,MATCH(T$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$HL,MATCH(U$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$HL,MATCH(V$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$HL,MATCH(W$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$HL,MATCH(X$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$HL,MATCH(Y$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$HL,MATCH(Z$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$HL,MATCH(AA$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$HL,MATCH(AB$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$HL,MATCH(AC$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$HL,MATCH(AD$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$HL,MATCH(AE$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$HL,MATCH(AF$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$HL,MATCH(AG$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$HL,MATCH(AH$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$HL,MATCH(AI$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$HL,MATCH(AJ$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$HL,MATCH(AK$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$HL,MATCH(AL$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$HL,MATCH(AM$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$HL,MATCH(AN$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$HL,MATCH(AO$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$HL,MATCH(AP$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$HL,MATCH(AQ$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$HL,MATCH(AR$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$HL,MATCH(AS$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$HL,MATCH(AT$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$HL,MATCH(AU$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$HL,MATCH(AV$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$HL,MATCH(AW$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$HL,MATCH(AX$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$HL,MATCH(AY$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0}]
[null,10204,"Idaho Falls Power",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$HL,MATCH(D$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$HL,MATCH(E$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$HL,MATCH(F$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$HL,MATCH(G$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$HL,MATCH(H$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$HL,MATCH(I$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$HL,MATCH(J$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$HL,MATCH(K$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$HL,MATCH(L$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$HL,MATCH(M$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$HL,MATCH(N$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$HL,MATCH(O$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$HL,MATCH(P$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$HL,MATCH(Q$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$HL,MATCH(R$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$HL,MATCH(S$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$HL,MATCH(T$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$HL,MATCH(U$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$HL,MATCH(V$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$HL,MATCH(W$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$HL,MATCH(X$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$HL,MATCH(Y$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$HL,MATCH(Z$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$HL,MATCH(AA$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$HL,MATCH(AB$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$HL,MATCH(AC$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$HL,MATCH(AD$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$HL,MATCH(AE$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$HL,MATCH(AF$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$HL,MATCH(AG$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$HL,MATCH(AH$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$HL,MATCH(AI$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$HL,MATCH(AJ$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$HL,MATCH(AK$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$HL,MATCH(AL$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$HL,MATCH(AM$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$HL,MATCH(AN$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$HL,MATCH(AO$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$HL,MATCH(AP$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$HL,MATCH(AQ$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$HL,MATCH(AR$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$HL,MATCH(AS$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$HL,MATCH(AT$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$HL,MATCH(AU$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$HL,MATCH(AV$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$HL,MATCH(AW$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$HL,MATCH(AX$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$HL,MATCH(AY$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0}]
[null,10242,"Lost River Elec Coop",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$HL,MATCH(D$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$HL,MATCH(E$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$HL,MATCH(F$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$HL,MATCH(G$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$HL,MATCH(H$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$HL,MATCH(I$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$HL,MATCH(J$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$HL,MATCH(K$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$HL,MATCH(L$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$HL,MATCH(M$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$HL,MATCH(N$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$HL,MATCH(O$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$HL,MATCH(P$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$HL,MATCH(Q$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$HL,MATCH(R$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$HL,MATCH(S$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$HL,MATCH(T$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$HL,MATCH(U$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$HL,MATCH(V$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$HL,MATCH(W$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$HL,MATCH(X$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$HL,MATCH(Y$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$HL,MATCH(Z$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$HL,MATCH(AA$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$HL,MATCH(AB$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$HL,MATCH(AC$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$HL,MATCH(AD$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$HL,MATCH(AE$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$HL,MATCH(AF$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$HL,MATCH(AG$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$HL,MATCH(AH$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$HL,MATCH(AI$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$HL,MATCH(AJ$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$HL,MATCH(AK$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$HL,MATCH(AL$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$HL,MATCH(AM$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$HL,MATCH(AN$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$HL,MATCH(AO$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$HL,MATCH(AP$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$HL,MATCH(AQ$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$HL,MATCH(AR$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$HL,MATCH(AS$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$HL,MATCH(AT$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$HL,MATCH(AU$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$HL,MATCH(AV$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$HL,MATCH(AW$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$HL,MATCH(AX$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$HL,MATCH(AY$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0}]
[null,10278,"Northern Lights",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$HL,MATCH(D$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$HL,MATCH(E$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$HL,MATCH(F$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$HL,MATCH(G$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$HL,MATCH(H$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$HL,MATCH(I$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$HL,MATCH(J$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$HL,MATCH(K$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$HL,MATCH(L$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$HL,MATCH(M$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$HL,MATCH(N$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$HL,MATCH(O$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$HL,MATCH(P$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$HL,MATCH(Q$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$HL,MATCH(R$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$HL,MATCH(S$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$HL,MATCH(T$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$HL,MATCH(U$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$HL,MATCH(V$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$HL,MATCH(W$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$HL,MATCH(X$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$HL,MATCH(Y$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$HL,MATCH(Z$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$HL,MATCH(AA$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$HL,MATCH(AB$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$HL,MATCH(AC$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$HL,MATCH(AD$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$HL,MATCH(AE$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$HL,MATCH(AF$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$HL,MATCH(AG$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$HL,MATCH(AH$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$HL,MATCH(AI$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$HL,MATCH(AJ$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$HL,MATCH(AK$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$HL,MATCH(AL$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$HL,MATCH(AM$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$HL,MATCH(AN$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$HL,MATCH(AO$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$HL,MATCH(AP$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$HL,MATCH(AQ$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$HL,MATCH(AR$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$HL,MATCH(AS$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$HL,MATCH(AT$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$HL,MATCH(AU$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$HL,MATCH(AV$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$HL,MATCH(AW$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$HL,MATCH(AX$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$HL,MATCH(AY$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0}]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$HL,MATCH(D$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$HL,MATCH(E$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$HL,MATCH(F$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$HL,MATCH(G$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$HL,MATCH(H$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$HL,MATCH(I$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$HL,MATCH(J$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$HL,MATCH(K$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$HL,MATCH(L$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$HL,MATCH(M$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$HL,MATCH(N$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$HL,MATCH(O$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$HL,MATCH(P$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$HL,MATCH(Q$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$HL,MATCH(R$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$HL,MATCH(S$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$HL,MATCH(T$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$HL,MATCH(U$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$HL,MATCH(V$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$HL,MATCH(W$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$HL,MATCH(X$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$HL,MATCH(Y$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$HL,MATCH(Z$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$HL,MATCH(AA$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$HL,MATCH(AB$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$HL,MATCH(AC$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$HL,MATCH(AD$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$HL,MATCH(AE$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$HL,MATCH(AF$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$HL,MATCH(AG$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$HL,MATCH(AH$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$HL,MATCH(AI$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$HL,MATCH(AJ$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$HL,MATCH(AK$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$HL,MATCH(AL$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$HL,MATCH(AM$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$HL,MATCH(AN$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$HL,MATCH(AO$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$HL,MATCH(AP$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$HL,MATCH(AQ$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$HL,MATCH(AR$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$HL,MATCH(AS$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$HL,MATCH(AT$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$HL,MATCH(AU$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$HL,MATCH(AV$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$HL,MATCH(AW$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$HL,MATCH(AX$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$HL,MATCH(AY$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0}]
[null,10352,"Skamania County PUD #1",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$HL,MATCH(D$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$HL,MATCH(E$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$HL,MATCH(F$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$HL,MATCH(G$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$HL,MATCH(H$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$HL,MATCH(I$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$HL,MATCH(J$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$HL,MATCH(K$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$HL,MATCH(L$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$HL,MATCH(M$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$HL,MATCH(N$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$HL,MATCH(O$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$HL,MATCH(P$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$HL,MATCH(Q$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$HL,MATCH(R$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$HL,MATCH(S$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$HL,MATCH(T$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$HL,MATCH(U$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$HL,MATCH(V$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$HL,MATCH(W$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$HL,MATCH(X$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$HL,MATCH(Y$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$HL,MATCH(Z$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$HL,MATCH(AA$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$HL,MATCH(AB$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$HL,MATCH(AC$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$HL,MATCH(AD$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$HL,MATCH(AE$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$HL,MATCH(AF$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$HL,MATCH(AG$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$HL,MATCH(AH$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$HL,MATCH(AI$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$HL,MATCH(AJ$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$HL,MATCH(AK$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$HL,MATCH(AL$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$HL,MATCH(AM$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$HL,MATCH(AN$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$HL,MATCH(AO$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$HL,MATCH(AP$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$HL,MATCH(AQ$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$HL,MATCH(AR$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$HL,MATCH(AS$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$HL,MATCH(AT$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$HL,MATCH(AU$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$HL,MATCH(AV$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$HL,MATCH(AW$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$HL,MATCH(AX$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$HL,MATCH(AY$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0}]
[null,10379,"Steilacoom, Town of",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$HL,MATCH(D$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$HL,MATCH(E$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$HL,MATCH(F$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$HL,MATCH(G$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$HL,MATCH(H$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$HL,MATCH(I$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$HL,MATCH(J$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$HL,MATCH(K$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$HL,MATCH(L$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$HL,MATCH(M$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$HL,MATCH(N$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$HL,MATCH(O$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$HL,MATCH(P$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$HL,MATCH(Q$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$HL,MATCH(R$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$HL,MATCH(S$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$HL,MATCH(T$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$HL,MATCH(U$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$HL,MATCH(V$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$HL,MATCH(W$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$HL,MATCH(X$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$HL,MATCH(Y$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$HL,MATCH(Z$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$HL,MATCH(AA$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$HL,MATCH(AB$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$HL,MATCH(AC$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$HL,MATCH(AD$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$HL,MATCH(AE$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$HL,MATCH(AF$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$HL,MATCH(AG$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$HL,MATCH(AH$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$HL,MATCH(AI$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$HL,MATCH(AJ$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$HL,MATCH(AK$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$HL,MATCH(AL$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$HL,MATCH(AM$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$HL,MATCH(AN$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$HL,MATCH(AO$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$HL,MATCH(AP$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$HL,MATCH(AQ$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$HL,MATCH(AR$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$HL,MATCH(AS$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$HL,MATCH(AT$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$HL,MATCH(AU$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$HL,MATCH(AV$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$HL,MATCH(AW$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$HL,MATCH(AX$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$HL,MATCH(AY$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0}]
[null,10440,"Wahkiakum County PUD #1",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$HL,MATCH(D$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$HL,MATCH(E$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$HL,MATCH(F$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$HL,MATCH(G$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$HL,MATCH(H$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$HL,MATCH(I$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$HL,MATCH(J$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$HL,MATCH(K$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$HL,MATCH(L$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$HL,MATCH(M$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$HL,MATCH(N$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$HL,MATCH(O$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$HL,MATCH(P$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$HL,MATCH(Q$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$HL,MATCH(R$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$HL,MATCH(S$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$HL,MATCH(T$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$HL,MATCH(U$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$HL,MATCH(V$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$HL,MATCH(W$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$HL,MATCH(X$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$HL,MATCH(Y$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$HL,MATCH(Z$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$HL,MATCH(AA$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$HL,MATCH(AB$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$HL,MATCH(AC$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$HL,MATCH(AD$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$HL,MATCH(AE$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$HL,MATCH(AF$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$HL,MATCH(AG$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$HL,MATCH(AH$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$HL,MATCH(AI$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$HL,MATCH(AJ$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$HL,MATCH(AK$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$HL,MATCH(AL$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$HL,MATCH(AM$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$HL,MATCH(AN$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$HL,MATCH(AO$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$HL,MATCH(AP$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$HL,MATCH(AQ$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$HL,MATCH(AR$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$HL,MATCH(AS$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$HL,MATCH(AT$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$HL,MATCH(AU$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$HL,MATCH(AV$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$HL,MATCH(AW$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$HL,MATCH(AX$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$HL,MATCH(AY$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$HL,MATCH(D$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$HL,MATCH(E$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$HL,MATCH(F$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$HL,MATCH(G$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$HL,MATCH(H$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$HL,MATCH(I$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$HL,MATCH(J$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$HL,MATCH(K$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$HL,MATCH(L$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$HL,MATCH(M$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$HL,MATCH(N$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$HL,MATCH(O$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$HL,MATCH(P$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$HL,MATCH(Q$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$HL,MATCH(R$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$HL,MATCH(S$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$HL,MATCH(T$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$HL,MATCH(U$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$HL,MATCH(V$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$HL,MATCH(W$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$HL,MATCH(X$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$HL,MATCH(Y$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$HL,MATCH(Z$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$HL,MATCH(AA$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$HL,MATCH(AB$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$HL,MATCH(AC$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$HL,MATCH(AD$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$HL,MATCH(AE$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$HL,MATCH(AF$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$HL,MATCH(AG$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$HL,MATCH(AH$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$HL,MATCH(AI$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$HL,MATCH(AJ$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$HL,MATCH(AK$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$HL,MATCH(AL$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$HL,MATCH(AM$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$HL,MATCH(AN$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$HL,MATCH(AO$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$HL,MATCH(AP$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$HL,MATCH(AQ$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$HL,MATCH(AR$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$HL,MATCH(AS$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$HL,MATCH(AT$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$HL,MATCH(AU$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$HL,MATCH(AV$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$HL,MATCH(AW$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$HL,MATCH(AX$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$HL,MATCH(AY$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0}]
[null,11680,"Weiser, City of",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$HL,MATCH(D$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$HL,MATCH(E$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$HL,MATCH(F$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$HL,MATCH(G$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$HL,MATCH(H$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$HL,MATCH(I$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$HL,MATCH(J$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$HL,MATCH(K$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$HL,MATCH(L$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$HL,MATCH(M$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$HL,MATCH(N$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$HL,MATCH(O$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$HL,MATCH(P$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$HL,MATCH(Q$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$HL,MATCH(R$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$HL,MATCH(S$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$HL,MATCH(T$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$HL,MATCH(U$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$HL,MATCH(V$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$HL,MATCH(W$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$HL,MATCH(X$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$HL,MATCH(Y$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$HL,MATCH(Z$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$HL,MATCH(AA$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$HL,MATCH(AB$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$HL,MATCH(AC$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$HL,MATCH(AD$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$HL,MATCH(AE$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$HL,MATCH(AF$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$HL,MATCH(AG$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$HL,MATCH(AH$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$HL,MATCH(AI$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$HL,MATCH(AJ$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$HL,MATCH(AK$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$HL,MATCH(AL$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$HL,MATCH(AM$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$HL,MATCH(AN$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$HL,MATCH(AO$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$HL,MATCH(AP$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$HL,MATCH(AQ$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$HL,MATCH(AR$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$HL,MATCH(AS$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$HL,MATCH(AT$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$HL,MATCH(AU$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$HL,MATCH(AV$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$HL,MATCH(AW$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$HL,MATCH(AX$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$HL,MATCH(AY$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0}]
[null,12026,"Jefferson County PUD #1",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$HL,MATCH(D$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$HL,MATCH(E$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$HL,MATCH(F$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$HL,MATCH(G$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$HL,MATCH(H$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$HL,MATCH(I$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$HL,MATCH(J$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$HL,MATCH(K$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$HL,MATCH(L$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$HL,MATCH(M$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$HL,MATCH(N$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$HL,MATCH(O$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$HL,MATCH(P$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$HL,MATCH(Q$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$HL,MATCH(R$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$HL,MATCH(S$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$HL,MATCH(T$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$HL,MATCH(U$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$HL,MATCH(V$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$HL,MATCH(W$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$HL,MATCH(X$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$HL,MATCH(Y$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$HL,MATCH(Z$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$HL,MATCH(AA$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$HL,MATCH(AB$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$HL,MATCH(AC$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$HL,MATCH(AD$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$HL,MATCH(AE$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$HL,MATCH(AF$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$HL,MATCH(AG$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$HL,MATCH(AH$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$HL,MATCH(AI$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$HL,MATCH(AJ$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$HL,MATCH(AK$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$HL,MATCH(AL$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$HL,MATCH(AM$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$HL,MATCH(AN$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$HL,MATCH(AO$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$HL,MATCH(AP$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$HL,MATCH(AQ$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$HL,MATCH(AR$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$HL,MATCH(AS$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$HL,MATCH(AT$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$HL,MATCH(AU$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$HL,MATCH(AV$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$HL,MATCH(AW$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$HL,MATCH(AX$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$HL,MATCH(AY$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0}]
[null,10298,"PNGC Aggregate",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$HL,MATCH(D$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$HL,MATCH(E$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$HL,MATCH(F$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$HL,MATCH(G$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$HL,MATCH(H$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$HL,MATCH(I$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$HL,MATCH(J$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$HL,MATCH(K$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$HL,MATCH(L$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$HL,MATCH(M$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$HL,MATCH(N$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$HL,MATCH(O$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$HL,MATCH(P$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$HL,MATCH(Q$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$HL,MATCH(R$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$HL,MATCH(S$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$HL,MATCH(T$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$HL,MATCH(U$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$HL,MATCH(V$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$HL,MATCH(W$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$HL,MATCH(X$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$HL,MATCH(Y$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$HL,MATCH(Z$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$HL,MATCH(AA$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$HL,MATCH(AB$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$HL,MATCH(AC$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$HL,MATCH(AD$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$HL,MATCH(AE$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$HL,MATCH(AF$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$HL,MATCH(AG$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$HL,MATCH(AH$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$HL,MATCH(AI$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$HL,MATCH(AJ$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$HL,MATCH(AK$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$HL,MATCH(AL$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$HL,MATCH(AM$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$HL,MATCH(AN$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$HL,MATCH(AO$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$HL,MATCH(AP$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$HL,MATCH(AQ$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$HL,MATCH(AR$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$HL,MATCH(AS$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$HL,MATCH(AT$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$HL,MATCH(AU$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$HL,MATCH(AV$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$HL,MATCH(AW$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$HL,MATCH(AX$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$HL,MATCH(AY$2,I_SuperPeak!$B$3:$HL$3,0),FALSE))","v":0}]

{"sheet":"Demand","index":42,"n_rows":138,"n_cols":51,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Tier 1 Demand Charge Billing Determinant (KW)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2023-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2023-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2023-11-01"},"2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!D4-(AboveHWM!D4+Tier1!D4+Existing!D4)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D4-SuperPeak!D4))","v":157.20192307692292},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!E4-(AboveHWM!E4+Tier1!E4+Existing!E4)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E4-SuperPeak!E4))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!F4-(AboveHWM!F4+Tier1!F4+Existing!F4)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F4-SuperPeak!F4))","v":94.192500000000067},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!G4-(AboveHWM!G4+Tier1!G4+Existing!G4)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G4-SuperPeak!G4))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!H4-(AboveHWM!H4+Tier1!H4+Existing!H4)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H4-SuperPeak!H4))","v":78.347500000000068},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!I4-(AboveHWM!I4+Tier1!I4+Existing!I4)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I4-SuperPeak!I4))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!J4-(AboveHWM!J4+Tier1!J4+Existing!J4)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J4-SuperPeak!J4))","v":79.004807692307779},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!K4-(AboveHWM!K4+Tier1!K4+Existing!K4)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K4-SuperPeak!K4))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!L4-(AboveHWM!L4+Tier1!L4+Existing!L4)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L4-SuperPeak!L4))","v":94.167499999999961},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!M4-(AboveHWM!M4+Tier1!M4+Existing!M4)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M4-SuperPeak!M4))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!N4-(AboveHWM!N4+Tier1!N4+Existing!N4)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N4-SuperPeak!N4))","v":164.49278846153859},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!O4-(AboveHWM!O4+Tier1!O4+Existing!O4)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O4-SuperPeak!O4))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!P4-(AboveHWM!P4+Tier1!P4+Existing!P4)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P4-SuperPeak!P4))","v":118.02884615384629},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!Q4-(AboveHWM!Q4+Tier1!Q4+Existing!Q4)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q4-SuperPeak!Q4))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!R4-(AboveHWM!R4+Tier1!R4+Existing!R4)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R4-SuperPeak!R4))","v":59.83653846153836},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!S4-(AboveHWM!S4+Tier1!S4+Existing!S4)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S4-SuperPeak!S4))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!T4-(AboveHWM!T4+Tier1!T4+Existing!T4)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T4-SuperPeak!T4))","v":102.87999999999995},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!U4-(AboveHWM!U4+Tier1!U4+Existing!U4)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U4-SuperPeak!U4))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!V4-(AboveHWM!V4+Tier1!V4+Existing!V4)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V4-SuperPeak!V4))","v":97.713942307692292},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!W4-(AboveHWM!W4+Tier1!W4+Existing!W4)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W4-SuperPeak!W4))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!X4-(AboveHWM!X4+Tier1!X4+Existing!X4)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X4-SuperPeak!X4))","v":139.8240740740741},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!Y4-(AboveHWM!Y4+Tier1!Y4+Existing!Y4)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y4-SuperPeak!Y4))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!Z4-(AboveHWM!Z4+Tier1!Z4+Existing!Z4)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z4-SuperPeak!Z4))","v":96.6328125},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AA4-(AboveHWM!AA4+Tier1!AA4+Existing!AA4)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA4-SuperPeak!AA4))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AB4-(AboveHWM!AB4+Tier1!AB4+Existing!AB4)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB4-SuperPeak!AB4))","v":155.39814814814801},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AC4-(AboveHWM!AC4+Tier1!AC4+Existing!AC4)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC4-SuperPeak!AC4))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AD4-(AboveHWM!AD4+Tier1!AD4+Existing!AD4)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD4-SuperPeak!AD4))","v":94.192500000000067},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AE4-(AboveHWM!AE4+Tier1!AE4+Existing!AE4)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE4-SuperPeak!AE4))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AF4-(AboveHWM!AF4+Tier1!AF4+Existing!AF4)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF4-SuperPeak!AF4))","v":78.347500000000068},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AG4-(AboveHWM!AG4+Tier1!AG4+Existing!AG4)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG4-SuperPeak!AG4))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AH4-(AboveHWM!AH4+Tier1!AH4+Existing!AH4)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH4-SuperPeak!AH4))","v":79.004807692307779},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AI4-(AboveHWM!AI4+Tier1!AI4+Existing!AI4)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI4-SuperPeak!AI4))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AJ4-(AboveHWM!AJ4+Tier1!AJ4+Existing!AJ4)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ4-SuperPeak!AJ4))","v":105.42968750000003},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AK4-(AboveHWM!AK4+Tier1!AK4+Existing!AK4)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK4-SuperPeak!AK4))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AL4-(AboveHWM!AL4+Tier1!AL4+Existing!AL4)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL4-SuperPeak!AL4))","v":164.49278846153859},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AM4-(AboveHWM!AM4+Tier1!AM4+Existing!AM4)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM4-SuperPeak!AM4))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AN4-(AboveHWM!AN4+Tier1!AN4+Existing!AN4)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN4-SuperPeak!AN4))","v":118.02884615384629},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AO4-(AboveHWM!AO4+Tier1!AO4+Existing!AO4)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO4-SuperPeak!AO4))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AP4-(AboveHWM!AP4+Tier1!AP4+Existing!AP4)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP4-SuperPeak!AP4))","v":59.83653846153836},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AQ4-(AboveHWM!AQ4+Tier1!AQ4+Existing!AQ4)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ4-SuperPeak!AQ4))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AR4-(AboveHWM!AR4+Tier1!AR4+Existing!AR4)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR4-SuperPeak!AR4))","v":102.87999999999995},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AS4-(AboveHWM!AS4+Tier1!AS4+Existing!AS4)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS4-SuperPeak!AS4))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AT4-(AboveHWM!AT4+Tier1!AT4+Existing!AT4)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT4-SuperPeak!AT4))","v":97.713942307692292},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AU4-(AboveHWM!AU4+Tier1!AU4+Existing!AU4)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU4-SuperPeak!AU4))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AV4-(AboveHWM!AV4+Tier1!AV4+Existing!AV4)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV4-SuperPeak!AV4))","v":140.12259615384619},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AW4-(AboveHWM!AW4+Tier1!AW4+Existing!AW4)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW4-SuperPeak!AW4))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AX4-(AboveHWM!AX4+Tier1!AX4+Existing!AX4)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX4-SuperPeak!AX4))","v":95.555000000000007},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AY4-(AboveHWM!AY4+Tier1!AY4+Existing!AY4)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY4-SuperPeak!AY4))","v":0}]
[null,10015,"Asotin County PUD #1",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!D5-(AboveHWM!D5+Tier1!D5+Existing!D5)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D5-SuperPeak!D5))","v":242.92067307692301},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!E5-(AboveHWM!E5+Tier1!E5+Existing!E5)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E5-SuperPeak!E5))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!F5-(AboveHWM!F5+Tier1!F5+Existing!F5)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F5-SuperPeak!F5))","v":0},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!G5-(AboveHWM!G5+Tier1!G5+Existing!G5)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G5-SuperPeak!G5))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!H5-(AboveHWM!H5+Tier1!H5+Existing!H5)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H5-SuperPeak!H5))","v":0},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!I5-(AboveHWM!I5+Tier1!I5+Existing!I5)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I5-SuperPeak!I5))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!J5-(AboveHWM!J5+Tier1!J5+Existing!J5)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J5-SuperPeak!J5))","v":102.24519230769225},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!K5-(AboveHWM!K5+Tier1!K5+Existing!K5)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K5-SuperPeak!K5))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!L5-(AboveHWM!L5+Tier1!L5+Existing!L5)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L5-SuperPeak!L5))","v":181.86249999999993},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!M5-(AboveHWM!M5+Tier1!M5+Existing!M5)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M5-SuperPeak!M5))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!N5-(AboveHWM!N5+Tier1!N5+Existing!N5)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N5-SuperPeak!N5))","v":164.55048076923075},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!O5-(AboveHWM!O5+Tier1!O5+Existing!O5)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O5-SuperPeak!O5))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!P5-(AboveHWM!P5+Tier1!P5+Existing!P5)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P5-SuperPeak!P5))","v":509.63701923076911},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!Q5-(AboveHWM!Q5+Tier1!Q5+Existing!Q5)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q5-SuperPeak!Q5))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!R5-(AboveHWM!R5+Tier1!R5+Existing!R5)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R5-SuperPeak!R5))","v":430.08413461538476},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!S5-(AboveHWM!S5+Tier1!S5+Existing!S5)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S5-SuperPeak!S5))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!T5-(AboveHWM!T5+Tier1!T5+Existing!T5)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T5-SuperPeak!T5))","v":395.65499999999986},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!U5-(AboveHWM!U5+Tier1!U5+Existing!U5)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U5-SuperPeak!U5))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!V5-(AboveHWM!V5+Tier1!V5+Existing!V5)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V5-SuperPeak!V5))","v":591.50961538461536},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!W5-(AboveHWM!W5+Tier1!W5+Existing!W5)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W5-SuperPeak!W5))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!X5-(AboveHWM!X5+Tier1!X5+Existing!X5)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X5-SuperPeak!X5))","v":318.54629629629636},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!Y5-(AboveHWM!Y5+Tier1!Y5+Existing!Y5)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y5-SuperPeak!Y5))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!Z5-(AboveHWM!Z5+Tier1!Z5+Existing!Z5)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z5-SuperPeak!Z5))","v":440.96875000000011},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AA5-(AboveHWM!AA5+Tier1!AA5+Existing!AA5)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA5-SuperPeak!AA5))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AB5-(AboveHWM!AB5+Tier1!AB5+Existing!AB5)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB5-SuperPeak!AB5))","v":256.59027777777789},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AC5-(AboveHWM!AC5+Tier1!AC5+Existing!AC5)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC5-SuperPeak!AC5))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AD5-(AboveHWM!AD5+Tier1!AD5+Existing!AD5)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD5-SuperPeak!AD5))","v":0},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AE5-(AboveHWM!AE5+Tier1!AE5+Existing!AE5)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE5-SuperPeak!AE5))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AF5-(AboveHWM!AF5+Tier1!AF5+Existing!AF5)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF5-SuperPeak!AF5))","v":0},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AG5-(AboveHWM!AG5+Tier1!AG5+Existing!AG5)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG5-SuperPeak!AG5))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AH5-(AboveHWM!AH5+Tier1!AH5+Existing!AH5)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH5-SuperPeak!AH5))","v":102.24519230769225},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AI5-(AboveHWM!AI5+Tier1!AI5+Existing!AI5)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI5-SuperPeak!AI5))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AJ5-(AboveHWM!AJ5+Tier1!AJ5+Existing!AJ5)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ5-SuperPeak!AJ5))","v":180.67968749999997},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AK5-(AboveHWM!AK5+Tier1!AK5+Existing!AK5)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK5-SuperPeak!AK5))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AL5-(AboveHWM!AL5+Tier1!AL5+Existing!AL5)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL5-SuperPeak!AL5))","v":164.55048076923075},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AM5-(AboveHWM!AM5+Tier1!AM5+Existing!AM5)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM5-SuperPeak!AM5))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AN5-(AboveHWM!AN5+Tier1!AN5+Existing!AN5)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN5-SuperPeak!AN5))","v":509.63701923076911},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AO5-(AboveHWM!AO5+Tier1!AO5+Existing!AO5)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO5-SuperPeak!AO5))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AP5-(AboveHWM!AP5+Tier1!AP5+Existing!AP5)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP5-SuperPeak!AP5))","v":430.08413461538476},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AQ5-(AboveHWM!AQ5+Tier1!AQ5+Existing!AQ5)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ5-SuperPeak!AQ5))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AR5-(AboveHWM!AR5+Tier1!AR5+Existing!AR5)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR5-SuperPeak!AR5))","v":395.65499999999986},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AS5-(AboveHWM!AS5+Tier1!AS5+Existing!AS5)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS5-SuperPeak!AS5))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AT5-(AboveHWM!AT5+Tier1!AT5+Existing!AT5)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT5-SuperPeak!AT5))","v":591.50961538461536},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AU5-(AboveHWM!AU5+Tier1!AU5+Existing!AU5)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU5-SuperPeak!AU5))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AV5-(AboveHWM!AV5+Tier1!AV5+Existing!AV5)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV5-SuperPeak!AV5))","v":273.10576923076923},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AW5-(AboveHWM!AW5+Tier1!AW5+Existing!AW5)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW5-SuperPeak!AW5))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AX5-(AboveHWM!AX5+Tier1!AX5+Existing!AX5)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX5-SuperPeak!AX5))","v":470.45000000000005},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AY5-(AboveHWM!AY5+Tier1!AY5+Existing!AY5)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY5-SuperPeak!AY5))","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!D6-(AboveHWM!D6+Tier1!D6+Existing!D6)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D6-SuperPeak!D6))","v":0},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!E6-(AboveHWM!E6+Tier1!E6+Existing!E6)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E6-SuperPeak!E6))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!F6-(AboveHWM!F6+Tier1!F6+Existing!F6)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F6-SuperPeak!F6))","v":0},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!G6-(AboveHWM!G6+Tier1!G6+Existing!G6)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G6-SuperPeak!G6))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!H6-(AboveHWM!H6+Tier1!H6+Existing!H6)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H6-SuperPeak!H6))","v":0},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!I6-(AboveHWM!I6+Tier1!I6+Existing!I6)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I6-SuperPeak!I6))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!J6-(AboveHWM!J6+Tier1!J6+Existing!J6)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J6-SuperPeak!J6))","v":0},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!K6-(AboveHWM!K6+Tier1!K6+Existing!K6)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K6-SuperPeak!K6))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!L6-(AboveHWM!L6+Tier1!L6+Existing!L6)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L6-SuperPeak!L6))","v":0},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!M6-(AboveHWM!M6+Tier1!M6+Existing!M6)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M6-SuperPeak!M6))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!N6-(AboveHWM!N6+Tier1!N6+Existing!N6)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N6-SuperPeak!N6))","v":0},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!O6-(AboveHWM!O6+Tier1!O6+Existing!O6)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O6-SuperPeak!O6))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!P6-(AboveHWM!P6+Tier1!P6+Existing!P6)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P6-SuperPeak!P6))","v":0},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!Q6-(AboveHWM!Q6+Tier1!Q6+Existing!Q6)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q6-SuperPeak!Q6))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!R6-(AboveHWM!R6+Tier1!R6+Existing!R6)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R6-SuperPeak!R6))","v":0},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!S6-(AboveHWM!S6+Tier1!S6+Existing!S6)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S6-SuperPeak!S6))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!T6-(AboveHWM!T6+Tier1!T6+Existing!T6)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T6-SuperPeak!T6))","v":0},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!U6-(AboveHWM!U6+Tier1!U6+Existing!U6)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U6-SuperPeak!U6))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!V6-(AboveHWM!V6+Tier1!V6+Existing!V6)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V6-SuperPeak!V6))","v":0},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!W6-(AboveHWM!W6+Tier1!W6+Existing!W6)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W6-SuperPeak!W6))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!X6-(AboveHWM!X6+Tier1!X6+Existing!X6)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X6-SuperPeak!X6))","v":0},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!Y6-(AboveHWM!Y6+Tier1!Y6+Existing!Y6)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y6-SuperPeak!Y6))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!Z6-(AboveHWM!Z6+Tier1!Z6+Existing!Z6)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z6-SuperPeak!Z6))","v":0},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AA6-(AboveHWM!AA6+Tier1!AA6+Existing!AA6)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA6-SuperPeak!AA6))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AB6-(AboveHWM!AB6+Tier1!AB6+Existing!AB6)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB6-SuperPeak!AB6))","v":0},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AC6-(AboveHWM!AC6+Tier1!AC6+Existing!AC6)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC6-SuperPeak!AC6))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AD6-(AboveHWM!AD6+Tier1!AD6+Existing!AD6)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD6-SuperPeak!AD6))","v":0},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AE6-(AboveHWM!AE6+Tier1!AE6+Existing!AE6)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE6-SuperPeak!AE6))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AF6-(AboveHWM!AF6+Tier1!AF6+Existing!AF6)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF6-SuperPeak!AF6))","v":0},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AG6-(AboveHWM!AG6+Tier1!AG6+Existing!AG6)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG6-SuperPeak!AG6))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AH6-(AboveHWM!AH6+Tier1!AH6+Existing!AH6)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH6-SuperPeak!AH6))","v":0},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AI6-(AboveHWM!AI6+Tier1!AI6+Existing!AI6)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI6-SuperPeak!AI6))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AJ6-(AboveHWM!AJ6+Tier1!AJ6+Existing!AJ6)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ6-SuperPeak!AJ6))","v":0},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AK6-(AboveHWM!AK6+Tier1!AK6+Existing!AK6)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK6-SuperPeak!AK6))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AL6-(AboveHWM!AL6+Tier1!AL6+Existing!AL6)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL6-SuperPeak!AL6))","v":0},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AM6-(AboveHWM!AM6+Tier1!AM6+Existing!AM6)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM6-SuperPeak!AM6))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AN6-(AboveHWM!AN6+Tier1!AN6+Existing!AN6)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN6-SuperPeak!AN6))","v":0},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AO6-(AboveHWM!AO6+Tier1!AO6+Existing!AO6)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO6-SuperPeak!AO6))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AP6-(AboveHWM!AP6+Tier1!AP6+Existing!AP6)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP6-SuperPeak!AP6))","v":0},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AQ6-(AboveHWM!AQ6+Tier1!AQ6+Existing!AQ6)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ6-SuperPeak!AQ6))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AR6-(AboveHWM!AR6+Tier1!AR6+Existing!AR6)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR6-SuperPeak!AR6))","v":0},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AS6-(AboveHWM!AS6+Tier1!AS6+Existing!AS6)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS6-SuperPeak!AS6))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AT6-(AboveHWM!AT6+Tier1!AT6+Existing!AT6)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT6-SuperPeak!AT6))","v":0},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AU6-(AboveHWM!AU6+Tier1!AU6+Existing!AU6)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU6-SuperPeak!AU6))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AV6-(AboveHWM!AV6+Tier1!AV6+Existing!AV6)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV6-SuperPeak!AV6))","v":0},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AW6-(AboveHWM!AW6+Tier1!AW6+Existing!AW6)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW6-SuperPeak!AW6))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AX6-(AboveHWM!AX6+Tier1!AX6+Existing!AX6)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX6-SuperPeak!AX6))","v":0},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AY6-(AboveHWM!AY6+Tier1!AY6+Existing!AY6)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY6-SuperPeak!AY6))","v":0}]
[null,10025,"Benton REA",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!D7-(AboveHWM!D7+Tier1!D7+Existing!D7)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D7-SuperPeak!D7))","v":0},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!E7-(AboveHWM!E7+Tier1!E7+Existing!E7)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E7-SuperPeak!E7))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!F7-(AboveHWM!F7+Tier1!F7+Existing!F7)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F7-SuperPeak!F7))","v":1464.1875000000048},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!G7-(AboveHWM!G7+Tier1!G7+Existing!G7)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G7-SuperPeak!G7))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!H7-(AboveHWM!H7+Tier1!H7+Existing!H7)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H7-SuperPeak!H7))","v":19520.555},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!I7-(AboveHWM!I7+Tier1!I7+Existing!I7)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I7-SuperPeak!I7))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!J7-(AboveHWM!J7+Tier1!J7+Existing!J7)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J7-SuperPeak!J7))","v":10491.841346153848},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!K7-(AboveHWM!K7+Tier1!K7+Existing!K7)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K7-SuperPeak!K7))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!L7-(AboveHWM!L7+Tier1!L7+Existing!L7)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L7-SuperPeak!L7))","v":2789.0075000000038},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!M7-(AboveHWM!M7+Tier1!M7+Existing!M7)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M7-SuperPeak!M7))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!N7-(AboveHWM!N7+Tier1!N7+Existing!N7)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N7-SuperPeak!N7))","v":4025.3293269230744},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!O7-(AboveHWM!O7+Tier1!O7+Existing!O7)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O7-SuperPeak!O7))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!P7-(AboveHWM!P7+Tier1!P7+Existing!P7)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P7-SuperPeak!P7))","v":0},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!Q7-(AboveHWM!Q7+Tier1!Q7+Existing!Q7)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q7-SuperPeak!Q7))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!R7-(AboveHWM!R7+Tier1!R7+Existing!R7)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R7-SuperPeak!R7))","v":3942.2043269230685},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!S7-(AboveHWM!S7+Tier1!S7+Existing!S7)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S7-SuperPeak!S7))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!T7-(AboveHWM!T7+Tier1!T7+Existing!T7)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T7-SuperPeak!T7))","v":10945.172500000004},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!U7-(AboveHWM!U7+Tier1!U7+Existing!U7)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U7-SuperPeak!U7))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!V7-(AboveHWM!V7+Tier1!V7+Existing!V7)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V7-SuperPeak!V7))","v":17818.252403846152},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!W7-(AboveHWM!W7+Tier1!W7+Existing!W7)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W7-SuperPeak!W7))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!X7-(AboveHWM!X7+Tier1!X7+Existing!X7)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X7-SuperPeak!X7))","v":21727.023148148164},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!Y7-(AboveHWM!Y7+Tier1!Y7+Existing!Y7)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y7-SuperPeak!Y7))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!Z7-(AboveHWM!Z7+Tier1!Z7+Existing!Z7)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z7-SuperPeak!Z7))","v":8507.1692708333358},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AA7-(AboveHWM!AA7+Tier1!AA7+Existing!AA7)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA7-SuperPeak!AA7))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AB7-(AboveHWM!AB7+Tier1!AB7+Existing!AB7)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB7-SuperPeak!AB7))","v":2117.1458333333321},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AC7-(AboveHWM!AC7+Tier1!AC7+Existing!AC7)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC7-SuperPeak!AC7))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AD7-(AboveHWM!AD7+Tier1!AD7+Existing!AD7)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD7-SuperPeak!AD7))","v":1471.0500000000018},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AE7-(AboveHWM!AE7+Tier1!AE7+Existing!AE7)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE7-SuperPeak!AE7))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AF7-(AboveHWM!AF7+Tier1!AF7+Existing!AF7)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF7-SuperPeak!AF7))","v":19949.560000000005},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AG7-(AboveHWM!AG7+Tier1!AG7+Existing!AG7)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG7-SuperPeak!AG7))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AH7-(AboveHWM!AH7+Tier1!AH7+Existing!AH7)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH7-SuperPeak!AH7))","v":11078.12740384614},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AI7-(AboveHWM!AI7+Tier1!AI7+Existing!AI7)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI7-SuperPeak!AI7))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AJ7-(AboveHWM!AJ7+Tier1!AJ7+Existing!AJ7)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ7-SuperPeak!AJ7))","v":726.65364583333769},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AK7-(AboveHWM!AK7+Tier1!AK7+Existing!AK7)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK7-SuperPeak!AK7))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AL7-(AboveHWM!AL7+Tier1!AL7+Existing!AL7)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL7-SuperPeak!AL7))","v":4239.961538461539},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AM7-(AboveHWM!AM7+Tier1!AM7+Existing!AM7)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM7-SuperPeak!AM7))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AN7-(AboveHWM!AN7+Tier1!AN7+Existing!AN7)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN7-SuperPeak!AN7))","v":0},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AO7-(AboveHWM!AO7+Tier1!AO7+Existing!AO7)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO7-SuperPeak!AO7))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AP7-(AboveHWM!AP7+Tier1!AP7+Existing!AP7)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP7-SuperPeak!AP7))","v":4058.4543269230621},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AQ7-(AboveHWM!AQ7+Tier1!AQ7+Existing!AQ7)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ7-SuperPeak!AQ7))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AR7-(AboveHWM!AR7+Tier1!AR7+Existing!AR7)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR7-SuperPeak!AR7))","v":11090.914999999986},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AS7-(AboveHWM!AS7+Tier1!AS7+Existing!AS7)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS7-SuperPeak!AS7))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AT7-(AboveHWM!AT7+Tier1!AT7+Existing!AT7)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT7-SuperPeak!AT7))","v":18005.007211538461},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AU7-(AboveHWM!AU7+Tier1!AU7+Existing!AU7)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU7-SuperPeak!AU7))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AV7-(AboveHWM!AV7+Tier1!AV7+Existing!AV7)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV7-SuperPeak!AV7))","v":18556.38701923077},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AW7-(AboveHWM!AW7+Tier1!AW7+Existing!AW7)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW7-SuperPeak!AW7))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AX7-(AboveHWM!AX7+Tier1!AX7+Existing!AX7)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX7-SuperPeak!AX7))","v":11701.877500000001},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AY7-(AboveHWM!AY7+Tier1!AY7+Existing!AY7)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY7-SuperPeak!AY7))","v":0}]
[null,10027,"Big Bend Elec Coop",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!D8-(AboveHWM!D8+Tier1!D8+Existing!D8)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D8-SuperPeak!D8))","v":12397.134615384608},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!E8-(AboveHWM!E8+Tier1!E8+Existing!E8)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E8-SuperPeak!E8))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!F8-(AboveHWM!F8+Tier1!F8+Existing!F8)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F8-SuperPeak!F8))","v":6465.38},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!G8-(AboveHWM!G8+Tier1!G8+Existing!G8)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G8-SuperPeak!G8))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!H8-(AboveHWM!H8+Tier1!H8+Existing!H8)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H8-SuperPeak!H8))","v":9546.9150000000027},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!I8-(AboveHWM!I8+Tier1!I8+Existing!I8)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I8-SuperPeak!I8))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!J8-(AboveHWM!J8+Tier1!J8+Existing!J8)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J8-SuperPeak!J8))","v":7012.3124999999964},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!K8-(AboveHWM!K8+Tier1!K8+Existing!K8)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K8-SuperPeak!K8))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!L8-(AboveHWM!L8+Tier1!L8+Existing!L8)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L8-SuperPeak!L8))","v":4197.5550000000012},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!M8-(AboveHWM!M8+Tier1!M8+Existing!M8)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M8-SuperPeak!M8))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!N8-(AboveHWM!N8+Tier1!N8+Existing!N8)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N8-SuperPeak!N8))","v":8639.5456730769165},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!O8-(AboveHWM!O8+Tier1!O8+Existing!O8)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O8-SuperPeak!O8))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!P8-(AboveHWM!P8+Tier1!P8+Existing!P8)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P8-SuperPeak!P8))","v":28937.653846153862},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!Q8-(AboveHWM!Q8+Tier1!Q8+Existing!Q8)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q8-SuperPeak!Q8))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!R8-(AboveHWM!R8+Tier1!R8+Existing!R8)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R8-SuperPeak!R8))","v":13409.79807692306},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!S8-(AboveHWM!S8+Tier1!S8+Existing!S8)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S8-SuperPeak!S8))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!T8-(AboveHWM!T8+Tier1!T8+Existing!T8)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T8-SuperPeak!T8))","v":3208.6299999999887},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!U8-(AboveHWM!U8+Tier1!U8+Existing!U8)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U8-SuperPeak!U8))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!V8-(AboveHWM!V8+Tier1!V8+Existing!V8)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V8-SuperPeak!V8))","v":15929.675480769241},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!W8-(AboveHWM!W8+Tier1!W8+Existing!W8)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W8-SuperPeak!W8))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!X8-(AboveHWM!X8+Tier1!X8+Existing!X8)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X8-SuperPeak!X8))","v":24579.95370370369},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!Y8-(AboveHWM!Y8+Tier1!Y8+Existing!Y8)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y8-SuperPeak!Y8))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!Z8-(AboveHWM!Z8+Tier1!Z8+Existing!Z8)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z8-SuperPeak!Z8))","v":11391.17708333333},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!AA8-(AboveHWM!AA8+Tier1!AA8+Existing!AA8)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA8-SuperPeak!AA8))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!AB8-(AboveHWM!AB8+Tier1!AB8+Existing!AB8)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB8-SuperPeak!AB8))","v":15001.606481481474},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!AC8-(AboveHWM!AC8+Tier1!AC8+Existing!AC8)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC8-SuperPeak!AC8))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!AD8-(AboveHWM!AD8+Tier1!AD8+Existing!AD8)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD8-SuperPeak!AD8))","v":6929.7375000000056},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!AE8-(AboveHWM!AE8+Tier1!AE8+Existing!AE8)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE8-SuperPeak!AE8))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!AF8-(AboveHWM!AF8+Tier1!AF8+Existing!AF8)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF8-SuperPeak!AF8))","v":10011.16750000001},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!AG8-(AboveHWM!AG8+Tier1!AG8+Existing!AG8)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG8-SuperPeak!AG8))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!AH8-(AboveHWM!AH8+Tier1!AH8+Existing!AH8)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH8-SuperPeak!AH8))","v":7488.5600961538439},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!AI8-(AboveHWM!AI8+Tier1!AI8+Existing!AI8)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI8-SuperPeak!AI8))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!AJ8-(AboveHWM!AJ8+Tier1!AJ8+Existing!AJ8)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ8-SuperPeak!AJ8))","v":3981.6484374999986},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!AK8-(AboveHWM!AK8+Tier1!AK8+Existing!AK8)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK8-SuperPeak!AK8))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!AL8-(AboveHWM!AL8+Tier1!AL8+Existing!AL8)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL8-SuperPeak!AL8))","v":9103.1826923076969},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!AM8-(AboveHWM!AM8+Tier1!AM8+Existing!AM8)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM8-SuperPeak!AM8))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!AN8-(AboveHWM!AN8+Tier1!AN8+Existing!AN8)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN8-SuperPeak!AN8))","v":29400.612980769227},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!AO8-(AboveHWM!AO8+Tier1!AO8+Existing!AO8)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO8-SuperPeak!AO8))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!AP8-(AboveHWM!AP8+Tier1!AP8+Existing!AP8)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP8-SuperPeak!AP8))","v":13889.25721153847},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!AQ8-(AboveHWM!AQ8+Tier1!AQ8+Existing!AQ8)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ8-SuperPeak!AQ8))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!AR8-(AboveHWM!AR8+Tier1!AR8+Existing!AR8)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR8-SuperPeak!AR8))","v":3663.3950000000118},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!AS8-(AboveHWM!AS8+Tier1!AS8+Existing!AS8)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS8-SuperPeak!AS8))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!AT8-(AboveHWM!AT8+Tier1!AT8+Existing!AT8)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT8-SuperPeak!AT8))","v":16409.096153846142},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!AU8-(AboveHWM!AU8+Tier1!AU8+Existing!AU8)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU8-SuperPeak!AU8))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!AV8-(AboveHWM!AV8+Tier1!AV8+Existing!AV8)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV8-SuperPeak!AV8))","v":21082.240384615401},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!AW8-(AboveHWM!AW8+Tier1!AW8+Existing!AW8)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW8-SuperPeak!AW8))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!AX8-(AboveHWM!AX8+Tier1!AX8+Existing!AX8)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX8-SuperPeak!AX8))","v":15257.052499999998},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!AY8-(AboveHWM!AY8+Tier1!AY8+Existing!AY8)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY8-SuperPeak!AY8))","v":0}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!D9-(AboveHWM!D9+Tier1!D9+Existing!D9)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D9-SuperPeak!D9))","v":0},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!E9-(AboveHWM!E9+Tier1!E9+Existing!E9)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E9-SuperPeak!E9))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!F9-(AboveHWM!F9+Tier1!F9+Existing!F9)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F9-SuperPeak!F9))","v":0},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!G9-(AboveHWM!G9+Tier1!G9+Existing!G9)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G9-SuperPeak!G9))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!H9-(AboveHWM!H9+Tier1!H9+Existing!H9)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H9-SuperPeak!H9))","v":0},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!I9-(AboveHWM!I9+Tier1!I9+Existing!I9)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I9-SuperPeak!I9))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!J9-(AboveHWM!J9+Tier1!J9+Existing!J9)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J9-SuperPeak!J9))","v":0},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!K9-(AboveHWM!K9+Tier1!K9+Existing!K9)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K9-SuperPeak!K9))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!L9-(AboveHWM!L9+Tier1!L9+Existing!L9)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L9-SuperPeak!L9))","v":0},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!M9-(AboveHWM!M9+Tier1!M9+Existing!M9)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M9-SuperPeak!M9))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!N9-(AboveHWM!N9+Tier1!N9+Existing!N9)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N9-SuperPeak!N9))","v":0},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!O9-(AboveHWM!O9+Tier1!O9+Existing!O9)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O9-SuperPeak!O9))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!P9-(AboveHWM!P9+Tier1!P9+Existing!P9)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P9-SuperPeak!P9))","v":0},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!Q9-(AboveHWM!Q9+Tier1!Q9+Existing!Q9)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q9-SuperPeak!Q9))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!R9-(AboveHWM!R9+Tier1!R9+Existing!R9)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R9-SuperPeak!R9))","v":0},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!S9-(AboveHWM!S9+Tier1!S9+Existing!S9)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S9-SuperPeak!S9))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!T9-(AboveHWM!T9+Tier1!T9+Existing!T9)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T9-SuperPeak!T9))","v":0},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!U9-(AboveHWM!U9+Tier1!U9+Existing!U9)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U9-SuperPeak!U9))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!V9-(AboveHWM!V9+Tier1!V9+Existing!V9)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V9-SuperPeak!V9))","v":0},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!W9-(AboveHWM!W9+Tier1!W9+Existing!W9)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W9-SuperPeak!W9))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!X9-(AboveHWM!X9+Tier1!X9+Existing!X9)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X9-SuperPeak!X9))","v":0},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!Y9-(AboveHWM!Y9+Tier1!Y9+Existing!Y9)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y9-SuperPeak!Y9))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!Z9-(AboveHWM!Z9+Tier1!Z9+Existing!Z9)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z9-SuperPeak!Z9))","v":0},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!AA9-(AboveHWM!AA9+Tier1!AA9+Existing!AA9)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA9-SuperPeak!AA9))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!AB9-(AboveHWM!AB9+Tier1!AB9+Existing!AB9)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB9-SuperPeak!AB9))","v":0},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!AC9-(AboveHWM!AC9+Tier1!AC9+Existing!AC9)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC9-SuperPeak!AC9))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!AD9-(AboveHWM!AD9+Tier1!AD9+Existing!AD9)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD9-SuperPeak!AD9))","v":0},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!AE9-(AboveHWM!AE9+Tier1!AE9+Existing!AE9)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE9-SuperPeak!AE9))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!AF9-(AboveHWM!AF9+Tier1!AF9+Existing!AF9)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF9-SuperPeak!AF9))","v":0},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!AG9-(AboveHWM!AG9+Tier1!AG9+Existing!AG9)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG9-SuperPeak!AG9))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!AH9-(AboveHWM!AH9+Tier1!AH9+Existing!AH9)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH9-SuperPeak!AH9))","v":0},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!AI9-(AboveHWM!AI9+Tier1!AI9+Existing!AI9)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI9-SuperPeak!AI9))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!AJ9-(AboveHWM!AJ9+Tier1!AJ9+Existing!AJ9)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ9-SuperPeak!AJ9))","v":0},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!AK9-(AboveHWM!AK9+Tier1!AK9+Existing!AK9)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK9-SuperPeak!AK9))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!AL9-(AboveHWM!AL9+Tier1!AL9+Existing!AL9)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL9-SuperPeak!AL9))","v":0},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!AM9-(AboveHWM!AM9+Tier1!AM9+Existing!AM9)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM9-SuperPeak!AM9))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!AN9-(AboveHWM!AN9+Tier1!AN9+Existing!AN9)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN9-SuperPeak!AN9))","v":0},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!AO9-(AboveHWM!AO9+Tier1!AO9+Existing!AO9)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO9-SuperPeak!AO9))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!AP9-(AboveHWM!AP9+Tier1!AP9+Existing!AP9)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP9-SuperPeak!AP9))","v":0},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!AQ9-(AboveHWM!AQ9+Tier1!AQ9+Existing!AQ9)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ9-SuperPeak!AQ9))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!AR9-(AboveHWM!AR9+Tier1!AR9+Existing!AR9)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR9-SuperPeak!AR9))","v":0},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!AS9-(AboveHWM!AS9+Tier1!AS9+Existing!AS9)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS9-SuperPeak!AS9))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!AT9-(AboveHWM!AT9+Tier1!AT9+Existing!AT9)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT9-SuperPeak!AT9))","v":0},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!AU9-(AboveHWM!AU9+Tier1!AU9+Existing!AU9)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU9-SuperPeak!AU9))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!AV9-(AboveHWM!AV9+Tier1!AV9+Existing!AV9)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV9-SuperPeak!AV9))","v":0},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!AW9-(AboveHWM!AW9+Tier1!AW9+Existing!AW9)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW9-SuperPeak!AW9))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!AX9-(AboveHWM!AX9+Tier1!AX9+Existing!AX9)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX9-SuperPeak!AX9))","v":0},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!AY9-(AboveHWM!AY9+Tier1!AY9+Existing!AY9)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY9-SuperPeak!AY9))","v":0}]
[null,10044,"Canby, City of",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!D10-(AboveHWM!D10+Tier1!D10+Existing!D10)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D10-SuperPeak!D10))","v":0},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!E10-(AboveHWM!E10+Tier1!E10+Existing!E10)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E10-SuperPeak!E10))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!F10-(AboveHWM!F10+Tier1!F10+Existing!F10)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F10-SuperPeak!F10))","v":3156.2750000000019},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!G10-(AboveHWM!G10+Tier1!G10+Existing!G10)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G10-SuperPeak!G10))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!H10-(AboveHWM!H10+Tier1!H10+Existing!H10)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H10-SuperPeak!H10))","v":1744.1900000000023},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!I10-(AboveHWM!I10+Tier1!I10+Existing!I10)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I10-SuperPeak!I10))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!J10-(AboveHWM!J10+Tier1!J10+Existing!J10)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J10-SuperPeak!J10))","v":2179.1153846153852},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!K10-(AboveHWM!K10+Tier1!K10+Existing!K10)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K10-SuperPeak!K10))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!L10-(AboveHWM!L10+Tier1!L10+Existing!L10)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L10-SuperPeak!L10))","v":1734.2624999999989},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!M10-(AboveHWM!M10+Tier1!M10+Existing!M10)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M10-SuperPeak!M10))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!N10-(AboveHWM!N10+Tier1!N10+Existing!N10)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N10-SuperPeak!N10))","v":2951.9831730769238},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!O10-(AboveHWM!O10+Tier1!O10+Existing!O10)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O10-SuperPeak!O10))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!P10-(AboveHWM!P10+Tier1!P10+Existing!P10)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P10-SuperPeak!P10))","v":0},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!Q10-(AboveHWM!Q10+Tier1!Q10+Existing!Q10)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q10-SuperPeak!Q10))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!R10-(AboveHWM!R10+Tier1!R10+Existing!R10)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R10-SuperPeak!R10))","v":2562.3485576923108},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!S10-(AboveHWM!S10+Tier1!S10+Existing!S10)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S10-SuperPeak!S10))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!T10-(AboveHWM!T10+Tier1!T10+Existing!T10)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T10-SuperPeak!T10))","v":6848.9},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!U10-(AboveHWM!U10+Tier1!U10+Existing!U10)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U10-SuperPeak!U10))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!V10-(AboveHWM!V10+Tier1!V10+Existing!V10)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V10-SuperPeak!V10))","v":2517.0649038461547},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!W10-(AboveHWM!W10+Tier1!W10+Existing!W10)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W10-SuperPeak!W10))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!X10-(AboveHWM!X10+Tier1!X10+Existing!X10)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X10-SuperPeak!X10))","v":5428.1643518518504},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!Y10-(AboveHWM!Y10+Tier1!Y10+Existing!Y10)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y10-SuperPeak!Y10))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!Z10-(AboveHWM!Z10+Tier1!Z10+Existing!Z10)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z10-SuperPeak!Z10))","v":3146.7630208333308},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!AA10-(AboveHWM!AA10+Tier1!AA10+Existing!AA10)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA10-SuperPeak!AA10))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!AB10-(AboveHWM!AB10+Tier1!AB10+Existing!AB10)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB10-SuperPeak!AB10))","v":0},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!AC10-(AboveHWM!AC10+Tier1!AC10+Existing!AC10)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC10-SuperPeak!AC10))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!AD10-(AboveHWM!AD10+Tier1!AD10+Existing!AD10)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD10-SuperPeak!AD10))","v":2994.0099999999966},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!AE10-(AboveHWM!AE10+Tier1!AE10+Existing!AE10)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE10-SuperPeak!AE10))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!AF10-(AboveHWM!AF10+Tier1!AF10+Existing!AF10)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF10-SuperPeak!AF10))","v":1565.0425000000032},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!AG10-(AboveHWM!AG10+Tier1!AG10+Existing!AG10)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG10-SuperPeak!AG10))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!AH10-(AboveHWM!AH10+Tier1!AH10+Existing!AH10)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH10-SuperPeak!AH10))","v":2000.2980769230794},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!AI10-(AboveHWM!AI10+Tier1!AI10+Existing!AI10)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI10-SuperPeak!AI10))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!AJ10-(AboveHWM!AJ10+Tier1!AJ10+Existing!AJ10)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ10-SuperPeak!AJ10))","v":1559.4218750000009},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!AK10-(AboveHWM!AK10+Tier1!AK10+Existing!AK10)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK10-SuperPeak!AK10))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!AL10-(AboveHWM!AL10+Tier1!AL10+Existing!AL10)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL10-SuperPeak!AL10))","v":2799.5528846153857},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!AM10-(AboveHWM!AM10+Tier1!AM10+Existing!AM10)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM10-SuperPeak!AM10))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!AN10-(AboveHWM!AN10+Tier1!AN10+Existing!AN10)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN10-SuperPeak!AN10))","v":0},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!AO10-(AboveHWM!AO10+Tier1!AO10+Existing!AO10)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO10-SuperPeak!AO10))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!AP10-(AboveHWM!AP10+Tier1!AP10+Existing!AP10)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP10-SuperPeak!AP10))","v":2430.2403846153811},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!AQ10-(AboveHWM!AQ10+Tier1!AQ10+Existing!AQ10)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ10-SuperPeak!AQ10))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!AR10-(AboveHWM!AR10+Tier1!AR10+Existing!AR10)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR10-SuperPeak!AR10))","v":6758.7825000000012},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!AS10-(AboveHWM!AS10+Tier1!AS10+Existing!AS10)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS10-SuperPeak!AS10))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!AT10-(AboveHWM!AT10+Tier1!AT10+Existing!AT10)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT10-SuperPeak!AT10))","v":2412.6490384615345},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!AU10-(AboveHWM!AU10+Tier1!AU10+Existing!AU10)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU10-SuperPeak!AU10))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!AV10-(AboveHWM!AV10+Tier1!AV10+Existing!AV10)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV10-SuperPeak!AV10))","v":5223.9182692307713},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!AW10-(AboveHWM!AW10+Tier1!AW10+Existing!AW10)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW10-SuperPeak!AW10))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!AX10-(AboveHWM!AX10+Tier1!AX10+Existing!AX10)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX10-SuperPeak!AX10))","v":3158.2999999999979},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!AY10-(AboveHWM!AY10+Tier1!AY10+Existing!AY10)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY10-SuperPeak!AY10))","v":0}]
[null,10046,"Central Electric Coop",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!D11-(AboveHWM!D11+Tier1!D11+Existing!D11)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D11-SuperPeak!D11))","v":0},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!E11-(AboveHWM!E11+Tier1!E11+Existing!E11)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E11-SuperPeak!E11))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!F11-(AboveHWM!F11+Tier1!F11+Existing!F11)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F11-SuperPeak!F11))","v":0},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!G11-(AboveHWM!G11+Tier1!G11+Existing!G11)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G11-SuperPeak!G11))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!H11-(AboveHWM!H11+Tier1!H11+Existing!H11)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H11-SuperPeak!H11))","v":0},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!I11-(AboveHWM!I11+Tier1!I11+Existing!I11)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I11-SuperPeak!I11))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!J11-(AboveHWM!J11+Tier1!J11+Existing!J11)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J11-SuperPeak!J11))","v":0},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!K11-(AboveHWM!K11+Tier1!K11+Existing!K11)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K11-SuperPeak!K11))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!L11-(AboveHWM!L11+Tier1!L11+Existing!L11)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L11-SuperPeak!L11))","v":0},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!M11-(AboveHWM!M11+Tier1!M11+Existing!M11)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M11-SuperPeak!M11))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!N11-(AboveHWM!N11+Tier1!N11+Existing!N11)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N11-SuperPeak!N11))","v":0},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!O11-(AboveHWM!O11+Tier1!O11+Existing!O11)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O11-SuperPeak!O11))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!P11-(AboveHWM!P11+Tier1!P11+Existing!P11)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P11-SuperPeak!P11))","v":0},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!Q11-(AboveHWM!Q11+Tier1!Q11+Existing!Q11)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q11-SuperPeak!Q11))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!R11-(AboveHWM!R11+Tier1!R11+Existing!R11)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R11-SuperPeak!R11))","v":0},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!S11-(AboveHWM!S11+Tier1!S11+Existing!S11)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S11-SuperPeak!S11))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!T11-(AboveHWM!T11+Tier1!T11+Existing!T11)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T11-SuperPeak!T11))","v":0},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!U11-(AboveHWM!U11+Tier1!U11+Existing!U11)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U11-SuperPeak!U11))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!V11-(AboveHWM!V11+Tier1!V11+Existing!V11)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V11-SuperPeak!V11))","v":0},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!W11-(AboveHWM!W11+Tier1!W11+Existing!W11)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W11-SuperPeak!W11))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!X11-(AboveHWM!X11+Tier1!X11+Existing!X11)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X11-SuperPeak!X11))","v":0},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!Y11-(AboveHWM!Y11+Tier1!Y11+Existing!Y11)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y11-SuperPeak!Y11))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!Z11-(AboveHWM!Z11+Tier1!Z11+Existing!Z11)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z11-SuperPeak!Z11))","v":0},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!AA11-(AboveHWM!AA11+Tier1!AA11+Existing!AA11)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA11-SuperPeak!AA11))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!AB11-(AboveHWM!AB11+Tier1!AB11+Existing!AB11)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB11-SuperPeak!AB11))","v":0},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!AC11-(AboveHWM!AC11+Tier1!AC11+Existing!AC11)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC11-SuperPeak!AC11))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!AD11-(AboveHWM!AD11+Tier1!AD11+Existing!AD11)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD11-SuperPeak!AD11))","v":0},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!AE11-(AboveHWM!AE11+Tier1!AE11+Existing!AE11)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE11-SuperPeak!AE11))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!AF11-(AboveHWM!AF11+Tier1!AF11+Existing!AF11)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF11-SuperPeak!AF11))","v":0},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!AG11-(AboveHWM!AG11+Tier1!AG11+Existing!AG11)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG11-SuperPeak!AG11))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!AH11-(AboveHWM!AH11+Tier1!AH11+Existing!AH11)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH11-SuperPeak!AH11))","v":0},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!AI11-(AboveHWM!AI11+Tier1!AI11+Existing!AI11)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI11-SuperPeak!AI11))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!AJ11-(AboveHWM!AJ11+Tier1!AJ11+Existing!AJ11)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ11-SuperPeak!AJ11))","v":0},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!AK11-(AboveHWM!AK11+Tier1!AK11+Existing!AK11)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK11-SuperPeak!AK11))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!AL11-(AboveHWM!AL11+Tier1!AL11+Existing!AL11)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL11-SuperPeak!AL11))","v":0},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!AM11-(AboveHWM!AM11+Tier1!AM11+Existing!AM11)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM11-SuperPeak!AM11))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!AN11-(AboveHWM!AN11+Tier1!AN11+Existing!AN11)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN11-SuperPeak!AN11))","v":0},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!AO11-(AboveHWM!AO11+Tier1!AO11+Existing!AO11)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO11-SuperPeak!AO11))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!AP11-(AboveHWM!AP11+Tier1!AP11+Existing!AP11)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP11-SuperPeak!AP11))","v":0},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!AQ11-(AboveHWM!AQ11+Tier1!AQ11+Existing!AQ11)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ11-SuperPeak!AQ11))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!AR11-(AboveHWM!AR11+Tier1!AR11+Existing!AR11)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR11-SuperPeak!AR11))","v":0},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!AS11-(AboveHWM!AS11+Tier1!AS11+Existing!AS11)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS11-SuperPeak!AS11))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!AT11-(AboveHWM!AT11+Tier1!AT11+Existing!AT11)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT11-SuperPeak!AT11))","v":0},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!AU11-(AboveHWM!AU11+Tier1!AU11+Existing!AU11)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU11-SuperPeak!AU11))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!AV11-(AboveHWM!AV11+Tier1!AV11+Existing!AV11)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV11-SuperPeak!AV11))","v":0},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!AW11-(AboveHWM!AW11+Tier1!AW11+Existing!AW11)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW11-SuperPeak!AW11))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!AX11-(AboveHWM!AX11+Tier1!AX11+Existing!AX11)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX11-SuperPeak!AX11))","v":0},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!AY11-(AboveHWM!AY11+Tier1!AY11+Existing!AY11)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY11-SuperPeak!AY11))","v":0}]
[null,10047,"Central Lincoln PUD",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!D12-(AboveHWM!D12+Tier1!D12+Existing!D12)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D12-SuperPeak!D12))","v":900.27403846154641},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!E12-(AboveHWM!E12+Tier1!E12+Existing!E12)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E12-SuperPeak!E12))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!F12-(AboveHWM!F12+Tier1!F12+Existing!F12)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F12-SuperPeak!F12))","v":136.13749999998248},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!G12-(AboveHWM!G12+Tier1!G12+Existing!G12)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G12-SuperPeak!G12))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!H12-(AboveHWM!H12+Tier1!H12+Existing!H12)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H12-SuperPeak!H12))","v":11625.067500000001},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!I12-(AboveHWM!I12+Tier1!I12+Existing!I12)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I12-SuperPeak!I12))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!J12-(AboveHWM!J12+Tier1!J12+Existing!J12)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J12-SuperPeak!J12))","v":11212.466346153846},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!K12-(AboveHWM!K12+Tier1!K12+Existing!K12)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K12-SuperPeak!K12))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!L12-(AboveHWM!L12+Tier1!L12+Existing!L12)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L12-SuperPeak!L12))","v":0},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!M12-(AboveHWM!M12+Tier1!M12+Existing!M12)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M12-SuperPeak!M12))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!N12-(AboveHWM!N12+Tier1!N12+Existing!N12)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N12-SuperPeak!N12))","v":21240.204326923078},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!O12-(AboveHWM!O12+Tier1!O12+Existing!O12)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O12-SuperPeak!O12))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!P12-(AboveHWM!P12+Tier1!P12+Existing!P12)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P12-SuperPeak!P12))","v":23748.93269230767},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!Q12-(AboveHWM!Q12+Tier1!Q12+Existing!Q12)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q12-SuperPeak!Q12))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!R12-(AboveHWM!R12+Tier1!R12+Existing!R12)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R12-SuperPeak!R12))","v":14921.812499999976},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!S12-(AboveHWM!S12+Tier1!S12+Existing!S12)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S12-SuperPeak!S12))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!T12-(AboveHWM!T12+Tier1!T12+Existing!T12)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T12-SuperPeak!T12))","v":4476.9424999999856},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!U12-(AboveHWM!U12+Tier1!U12+Existing!U12)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U12-SuperPeak!U12))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!V12-(AboveHWM!V12+Tier1!V12+Existing!V12)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V12-SuperPeak!V12))","v":8272.3197115384646},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!W12-(AboveHWM!W12+Tier1!W12+Existing!W12)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W12-SuperPeak!W12))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!X12-(AboveHWM!X12+Tier1!X12+Existing!X12)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X12-SuperPeak!X12))","v":11450.782407407416},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!Y12-(AboveHWM!Y12+Tier1!Y12+Existing!Y12)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y12-SuperPeak!Y12))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!Z12-(AboveHWM!Z12+Tier1!Z12+Existing!Z12)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z12-SuperPeak!Z12))","v":8909.0156249999982},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!AA12-(AboveHWM!AA12+Tier1!AA12+Existing!AA12)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA12-SuperPeak!AA12))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!AB12-(AboveHWM!AB12+Tier1!AB12+Existing!AB12)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB12-SuperPeak!AB12))","v":677.50231481478806},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!AC12-(AboveHWM!AC12+Tier1!AC12+Existing!AC12)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC12-SuperPeak!AC12))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!AD12-(AboveHWM!AD12+Tier1!AD12+Existing!AD12)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD12-SuperPeak!AD12))","v":0},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!AE12-(AboveHWM!AE12+Tier1!AE12+Existing!AE12)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE12-SuperPeak!AE12))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!AF12-(AboveHWM!AF12+Tier1!AF12+Existing!AF12)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF12-SuperPeak!AF12))","v":11266.707499999995},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!AG12-(AboveHWM!AG12+Tier1!AG12+Existing!AG12)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG12-SuperPeak!AG12))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!AH12-(AboveHWM!AH12+Tier1!AH12+Existing!AH12)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH12-SuperPeak!AH12))","v":10873.617788461544},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!AI12-(AboveHWM!AI12+Tier1!AI12+Existing!AI12)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI12-SuperPeak!AI12))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!AJ12-(AboveHWM!AJ12+Tier1!AJ12+Existing!AJ12)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ12-SuperPeak!AJ12))","v":0},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!AK12-(AboveHWM!AK12+Tier1!AK12+Existing!AK12)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK12-SuperPeak!AK12))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!AL12-(AboveHWM!AL12+Tier1!AL12+Existing!AL12)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL12-SuperPeak!AL12))","v":20931.591346153851},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!AM12-(AboveHWM!AM12+Tier1!AM12+Existing!AM12)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM12-SuperPeak!AM12))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!AN12-(AboveHWM!AN12+Tier1!AN12+Existing!AN12)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN12-SuperPeak!AN12))","v":23453.185096153837},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!AO12-(AboveHWM!AO12+Tier1!AO12+Existing!AO12)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO12-SuperPeak!AO12))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!AP12-(AboveHWM!AP12+Tier1!AP12+Existing!AP12)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP12-SuperPeak!AP12))","v":14675.86057692306},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!AQ12-(AboveHWM!AQ12+Tier1!AQ12+Existing!AQ12)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ12-SuperPeak!AQ12))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!AR12-(AboveHWM!AR12+Tier1!AR12+Existing!AR12)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR12-SuperPeak!AR12))","v":4228.239999999978},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!AS12-(AboveHWM!AS12+Tier1!AS12+Existing!AS12)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS12-SuperPeak!AS12))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!AT12-(AboveHWM!AT12+Tier1!AT12+Existing!AT12)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT12-SuperPeak!AT12))","v":8020.0937499999936},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!AU12-(AboveHWM!AU12+Tier1!AU12+Existing!AU12)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU12-SuperPeak!AU12))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!AV12-(AboveHWM!AV12+Tier1!AV12+Existing!AV12)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV12-SuperPeak!AV12))","v":11149.259615384608},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!AW12-(AboveHWM!AW12+Tier1!AW12+Existing!AW12)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW12-SuperPeak!AW12))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!AX12-(AboveHWM!AX12+Tier1!AX12+Existing!AX12)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX12-SuperPeak!AX12))","v":8696.2800000000043},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!AY12-(AboveHWM!AY12+Tier1!AY12+Existing!AY12)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY12-SuperPeak!AY12))","v":0}]
[null,10055,"Albion, City of",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!D13-(AboveHWM!D13+Tier1!D13+Existing!D13)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D13-SuperPeak!D13))","v":117.21634615384619},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!E13-(AboveHWM!E13+Tier1!E13+Existing!E13)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E13-SuperPeak!E13))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!F13-(AboveHWM!F13+Tier1!F13+Existing!F13)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F13-SuperPeak!F13))","v":26.902499999999939},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!G13-(AboveHWM!G13+Tier1!G13+Existing!G13)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G13-SuperPeak!G13))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!H13-(AboveHWM!H13+Tier1!H13+Existing!H13)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H13-SuperPeak!H13))","v":251.46749999999994},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!I13-(AboveHWM!I13+Tier1!I13+Existing!I13)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I13-SuperPeak!I13))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!J13-(AboveHWM!J13+Tier1!J13+Existing!J13)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J13-SuperPeak!J13))","v":202.92548076923072},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!K13-(AboveHWM!K13+Tier1!K13+Existing!K13)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K13-SuperPeak!K13))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!L13-(AboveHWM!L13+Tier1!L13+Existing!L13)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L13-SuperPeak!L13))","v":91.980000000000032},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!M13-(AboveHWM!M13+Tier1!M13+Existing!M13)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M13-SuperPeak!M13))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!N13-(AboveHWM!N13+Tier1!N13+Existing!N13)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N13-SuperPeak!N13))","v":100.39182692307691},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!O13-(AboveHWM!O13+Tier1!O13+Existing!O13)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O13-SuperPeak!O13))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!P13-(AboveHWM!P13+Tier1!P13+Existing!P13)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P13-SuperPeak!P13))","v":0},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!Q13-(AboveHWM!Q13+Tier1!Q13+Existing!Q13)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q13-SuperPeak!Q13))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!R13-(AboveHWM!R13+Tier1!R13+Existing!R13)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R13-SuperPeak!R13))","v":32.115384615384656},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!S13-(AboveHWM!S13+Tier1!S13+Existing!S13)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S13-SuperPeak!S13))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!T13-(AboveHWM!T13+Tier1!T13+Existing!T13)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T13-SuperPeak!T13))","v":30.292499999999972},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!U13-(AboveHWM!U13+Tier1!U13+Existing!U13)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U13-SuperPeak!U13))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!V13-(AboveHWM!V13+Tier1!V13+Existing!V13)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V13-SuperPeak!V13))","v":59.175480769230788},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!W13-(AboveHWM!W13+Tier1!W13+Existing!W13)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W13-SuperPeak!W13))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!X13-(AboveHWM!X13+Tier1!X13+Existing!X13)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X13-SuperPeak!X13))","v":68.543981481481495},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!Y13-(AboveHWM!Y13+Tier1!Y13+Existing!Y13)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y13-SuperPeak!Y13))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!Z13-(AboveHWM!Z13+Tier1!Z13+Existing!Z13)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z13-SuperPeak!Z13))","v":0},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!AA13-(AboveHWM!AA13+Tier1!AA13+Existing!AA13)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA13-SuperPeak!AA13))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!AB13-(AboveHWM!AB13+Tier1!AB13+Existing!AB13)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB13-SuperPeak!AB13))","v":117.33564814814818},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!AC13-(AboveHWM!AC13+Tier1!AC13+Existing!AC13)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC13-SuperPeak!AC13))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!AD13-(AboveHWM!AD13+Tier1!AD13+Existing!AD13)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD13-SuperPeak!AD13))","v":26.902499999999939},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!AE13-(AboveHWM!AE13+Tier1!AE13+Existing!AE13)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE13-SuperPeak!AE13))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!AF13-(AboveHWM!AF13+Tier1!AF13+Existing!AF13)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF13-SuperPeak!AF13))","v":251.46749999999994},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!AG13-(AboveHWM!AG13+Tier1!AG13+Existing!AG13)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG13-SuperPeak!AG13))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!AH13-(AboveHWM!AH13+Tier1!AH13+Existing!AH13)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH13-SuperPeak!AH13))","v":202.92548076923072},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!AI13-(AboveHWM!AI13+Tier1!AI13+Existing!AI13)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI13-SuperPeak!AI13))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!AJ13-(AboveHWM!AJ13+Tier1!AJ13+Existing!AJ13)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ13-SuperPeak!AJ13))","v":92.059895833333371},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!AK13-(AboveHWM!AK13+Tier1!AK13+Existing!AK13)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK13-SuperPeak!AK13))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!AL13-(AboveHWM!AL13+Tier1!AL13+Existing!AL13)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL13-SuperPeak!AL13))","v":100.39182692307691},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!AM13-(AboveHWM!AM13+Tier1!AM13+Existing!AM13)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM13-SuperPeak!AM13))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!AN13-(AboveHWM!AN13+Tier1!AN13+Existing!AN13)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN13-SuperPeak!AN13))","v":0},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!AO13-(AboveHWM!AO13+Tier1!AO13+Existing!AO13)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO13-SuperPeak!AO13))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!AP13-(AboveHWM!AP13+Tier1!AP13+Existing!AP13)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP13-SuperPeak!AP13))","v":32.115384615384656},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!AQ13-(AboveHWM!AQ13+Tier1!AQ13+Existing!AQ13)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ13-SuperPeak!AQ13))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!AR13-(AboveHWM!AR13+Tier1!AR13+Existing!AR13)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR13-SuperPeak!AR13))","v":30.292499999999972},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!AS13-(AboveHWM!AS13+Tier1!AS13+Existing!AS13)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS13-SuperPeak!AS13))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!AT13-(AboveHWM!AT13+Tier1!AT13+Existing!AT13)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT13-SuperPeak!AT13))","v":59.175480769230788},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!AU13-(AboveHWM!AU13+Tier1!AU13+Existing!AU13)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU13-SuperPeak!AU13))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!AV13-(AboveHWM!AV13+Tier1!AV13+Existing!AV13)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV13-SuperPeak!AV13))","v":67.615384615384627},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!AW13-(AboveHWM!AW13+Tier1!AW13+Existing!AW13)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW13-SuperPeak!AW13))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!AX13-(AboveHWM!AX13+Tier1!AX13+Existing!AX13)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX13-SuperPeak!AX13))","v":0},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!AY13-(AboveHWM!AY13+Tier1!AY13+Existing!AY13)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY13-SuperPeak!AY13))","v":0}]
[null,10057,"Ashland, City of",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!D14-(AboveHWM!D14+Tier1!D14+Existing!D14)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D14-SuperPeak!D14))","v":1255.951923076921},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!E14-(AboveHWM!E14+Tier1!E14+Existing!E14)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E14-SuperPeak!E14))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!F14-(AboveHWM!F14+Tier1!F14+Existing!F14)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F14-SuperPeak!F14))","v":0},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!G14-(AboveHWM!G14+Tier1!G14+Existing!G14)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G14-SuperPeak!G14))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!H14-(AboveHWM!H14+Tier1!H14+Existing!H14)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H14-SuperPeak!H14))","v":2808.9300000000039},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!I14-(AboveHWM!I14+Tier1!I14+Existing!I14)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I14-SuperPeak!I14))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!J14-(AboveHWM!J14+Tier1!J14+Existing!J14)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J14-SuperPeak!J14))","v":1670.9374999999982},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!K14-(AboveHWM!K14+Tier1!K14+Existing!K14)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K14-SuperPeak!K14))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!L14-(AboveHWM!L14+Tier1!L14+Existing!L14)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L14-SuperPeak!L14))","v":2620.2074999999995},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!M14-(AboveHWM!M14+Tier1!M14+Existing!M14)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M14-SuperPeak!M14))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!N14-(AboveHWM!N14+Tier1!N14+Existing!N14)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N14-SuperPeak!N14))","v":4080.836538461539},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!O14-(AboveHWM!O14+Tier1!O14+Existing!O14)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O14-SuperPeak!O14))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!P14-(AboveHWM!P14+Tier1!P14+Existing!P14)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P14-SuperPeak!P14))","v":2593.0384615384592},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!Q14-(AboveHWM!Q14+Tier1!Q14+Existing!Q14)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q14-SuperPeak!Q14))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!R14-(AboveHWM!R14+Tier1!R14+Existing!R14)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R14-SuperPeak!R14))","v":0},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!S14-(AboveHWM!S14+Tier1!S14+Existing!S14)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S14-SuperPeak!S14))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!T14-(AboveHWM!T14+Tier1!T14+Existing!T14)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T14-SuperPeak!T14))","v":3894.2400000000016},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!U14-(AboveHWM!U14+Tier1!U14+Existing!U14)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U14-SuperPeak!U14))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!V14-(AboveHWM!V14+Tier1!V14+Existing!V14)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V14-SuperPeak!V14))","v":4321.5528846153784},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!W14-(AboveHWM!W14+Tier1!W14+Existing!W14)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W14-SuperPeak!W14))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!X14-(AboveHWM!X14+Tier1!X14+Existing!X14)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X14-SuperPeak!X14))","v":3611.8981481481514},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!Y14-(AboveHWM!Y14+Tier1!Y14+Existing!Y14)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y14-SuperPeak!Y14))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!Z14-(AboveHWM!Z14+Tier1!Z14+Existing!Z14)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z14-SuperPeak!Z14))","v":5017.645833333333},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!AA14-(AboveHWM!AA14+Tier1!AA14+Existing!AA14)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA14-SuperPeak!AA14))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!AB14-(AboveHWM!AB14+Tier1!AB14+Existing!AB14)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB14-SuperPeak!AB14))","v":1274.8449074074094},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!AC14-(AboveHWM!AC14+Tier1!AC14+Existing!AC14)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC14-SuperPeak!AC14))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!AD14-(AboveHWM!AD14+Tier1!AD14+Existing!AD14)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD14-SuperPeak!AD14))","v":0},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!AE14-(AboveHWM!AE14+Tier1!AE14+Existing!AE14)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE14-SuperPeak!AE14))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!AF14-(AboveHWM!AF14+Tier1!AF14+Existing!AF14)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF14-SuperPeak!AF14))","v":2808.9300000000039},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!AG14-(AboveHWM!AG14+Tier1!AG14+Existing!AG14)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG14-SuperPeak!AG14))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!AH14-(AboveHWM!AH14+Tier1!AH14+Existing!AH14)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH14-SuperPeak!AH14))","v":1670.9374999999982},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!AI14-(AboveHWM!AI14+Tier1!AI14+Existing!AI14)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI14-SuperPeak!AI14))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!AJ14-(AboveHWM!AJ14+Tier1!AJ14+Existing!AJ14)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ14-SuperPeak!AJ14))","v":2602.2161458333348},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!AK14-(AboveHWM!AK14+Tier1!AK14+Existing!AK14)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK14-SuperPeak!AK14))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!AL14-(AboveHWM!AL14+Tier1!AL14+Existing!AL14)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL14-SuperPeak!AL14))","v":4080.836538461539},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!AM14-(AboveHWM!AM14+Tier1!AM14+Existing!AM14)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM14-SuperPeak!AM14))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!AN14-(AboveHWM!AN14+Tier1!AN14+Existing!AN14)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN14-SuperPeak!AN14))","v":2593.0384615384592},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!AO14-(AboveHWM!AO14+Tier1!AO14+Existing!AO14)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO14-SuperPeak!AO14))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!AP14-(AboveHWM!AP14+Tier1!AP14+Existing!AP14)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP14-SuperPeak!AP14))","v":0},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!AQ14-(AboveHWM!AQ14+Tier1!AQ14+Existing!AQ14)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ14-SuperPeak!AQ14))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!AR14-(AboveHWM!AR14+Tier1!AR14+Existing!AR14)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR14-SuperPeak!AR14))","v":3894.2400000000016},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!AS14-(AboveHWM!AS14+Tier1!AS14+Existing!AS14)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS14-SuperPeak!AS14))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!AT14-(AboveHWM!AT14+Tier1!AT14+Existing!AT14)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT14-SuperPeak!AT14))","v":4321.5528846153784},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!AU14-(AboveHWM!AU14+Tier1!AU14+Existing!AU14)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU14-SuperPeak!AU14))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!AV14-(AboveHWM!AV14+Tier1!AV14+Existing!AV14)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV14-SuperPeak!AV14))","v":3575.04326923077},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!AW14-(AboveHWM!AW14+Tier1!AW14+Existing!AW14)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW14-SuperPeak!AW14))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!AX14-(AboveHWM!AX14+Tier1!AX14+Existing!AX14)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX14-SuperPeak!AX14))","v":5048.7},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!AY14-(AboveHWM!AY14+Tier1!AY14+Existing!AY14)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY14-SuperPeak!AY14))","v":0}]
[null,10059,"Bandon, City of",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!D15-(AboveHWM!D15+Tier1!D15+Existing!D15)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D15-SuperPeak!D15))","v":127.17067307692264},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!E15-(AboveHWM!E15+Tier1!E15+Existing!E15)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E15-SuperPeak!E15))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!F15-(AboveHWM!F15+Tier1!F15+Existing!F15)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F15-SuperPeak!F15))","v":264.25000000000057},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!G15-(AboveHWM!G15+Tier1!G15+Existing!G15)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G15-SuperPeak!G15))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!H15-(AboveHWM!H15+Tier1!H15+Existing!H15)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H15-SuperPeak!H15))","v":1793.9625000000015},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!I15-(AboveHWM!I15+Tier1!I15+Existing!I15)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I15-SuperPeak!I15))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!J15-(AboveHWM!J15+Tier1!J15+Existing!J15)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J15-SuperPeak!J15))","v":2944.60576923077},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!K15-(AboveHWM!K15+Tier1!K15+Existing!K15)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K15-SuperPeak!K15))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!L15-(AboveHWM!L15+Tier1!L15+Existing!L15)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L15-SuperPeak!L15))","v":1066.3649999999984},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!M15-(AboveHWM!M15+Tier1!M15+Existing!M15)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M15-SuperPeak!M15))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!N15-(AboveHWM!N15+Tier1!N15+Existing!N15)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N15-SuperPeak!N15))","v":2270.8990384615399},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!O15-(AboveHWM!O15+Tier1!O15+Existing!O15)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O15-SuperPeak!O15))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!P15-(AboveHWM!P15+Tier1!P15+Existing!P15)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P15-SuperPeak!P15))","v":1341.3437500000005},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!Q15-(AboveHWM!Q15+Tier1!Q15+Existing!Q15)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q15-SuperPeak!Q15))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!R15-(AboveHWM!R15+Tier1!R15+Existing!R15)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R15-SuperPeak!R15))","v":62.728365384615344},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!S15-(AboveHWM!S15+Tier1!S15+Existing!S15)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S15-SuperPeak!S15))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!T15-(AboveHWM!T15+Tier1!T15+Existing!T15)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T15-SuperPeak!T15))","v":809.73},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!U15-(AboveHWM!U15+Tier1!U15+Existing!U15)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U15-SuperPeak!U15))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!V15-(AboveHWM!V15+Tier1!V15+Existing!V15)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V15-SuperPeak!V15))","v":553.14182692307691},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!W15-(AboveHWM!W15+Tier1!W15+Existing!W15)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W15-SuperPeak!W15))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!X15-(AboveHWM!X15+Tier1!X15+Existing!X15)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X15-SuperPeak!X15))","v":606.87037037037021},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!Y15-(AboveHWM!Y15+Tier1!Y15+Existing!Y15)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y15-SuperPeak!Y15))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!Z15-(AboveHWM!Z15+Tier1!Z15+Existing!Z15)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z15-SuperPeak!Z15))","v":413.3697916666672},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!AA15-(AboveHWM!AA15+Tier1!AA15+Existing!AA15)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA15-SuperPeak!AA15))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!AB15-(AboveHWM!AB15+Tier1!AB15+Existing!AB15)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB15-SuperPeak!AB15))","v":149.91666666666691},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!AC15-(AboveHWM!AC15+Tier1!AC15+Existing!AC15)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC15-SuperPeak!AC15))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!AD15-(AboveHWM!AD15+Tier1!AD15+Existing!AD15)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD15-SuperPeak!AD15))","v":295.24999999999932},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!AE15-(AboveHWM!AE15+Tier1!AE15+Existing!AE15)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE15-SuperPeak!AE15))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!AF15-(AboveHWM!AF15+Tier1!AF15+Existing!AF15)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF15-SuperPeak!AF15))","v":1831.9625000000017},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!AG15-(AboveHWM!AG15+Tier1!AG15+Existing!AG15)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG15-SuperPeak!AG15))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!AH15-(AboveHWM!AH15+Tier1!AH15+Existing!AH15)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH15-SuperPeak!AH15))","v":2986.6057692307681},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!AI15-(AboveHWM!AI15+Tier1!AI15+Existing!AI15)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI15-SuperPeak!AI15))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!AJ15-(AboveHWM!AJ15+Tier1!AJ15+Existing!AJ15)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ15-SuperPeak!AJ15))","v":1108.0364583333333},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!AK15-(AboveHWM!AK15+Tier1!AK15+Existing!AK15)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK15-SuperPeak!AK15))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!AL15-(AboveHWM!AL15+Tier1!AL15+Existing!AL15)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL15-SuperPeak!AL15))","v":2306.8990384615395},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!AM15-(AboveHWM!AM15+Tier1!AM15+Existing!AM15)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM15-SuperPeak!AM15))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!AN15-(AboveHWM!AN15+Tier1!AN15+Existing!AN15)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN15-SuperPeak!AN15))","v":1375.3437500000011},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!AO15-(AboveHWM!AO15+Tier1!AO15+Existing!AO15)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO15-SuperPeak!AO15))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!AP15-(AboveHWM!AP15+Tier1!AP15+Existing!AP15)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP15-SuperPeak!AP15))","v":85.728365384615032},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!AQ15-(AboveHWM!AQ15+Tier1!AQ15+Existing!AQ15)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ15-SuperPeak!AQ15))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!AR15-(AboveHWM!AR15+Tier1!AR15+Existing!AR15)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR15-SuperPeak!AR15))","v":830.72999999999911},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!AS15-(AboveHWM!AS15+Tier1!AS15+Existing!AS15)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS15-SuperPeak!AS15))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!AT15-(AboveHWM!AT15+Tier1!AT15+Existing!AT15)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT15-SuperPeak!AT15))","v":572.14182692307702},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!AU15-(AboveHWM!AU15+Tier1!AU15+Existing!AU15)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU15-SuperPeak!AU15))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!AV15-(AboveHWM!AV15+Tier1!AV15+Existing!AV15)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV15-SuperPeak!AV15))","v":631.89663461538487},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!AW15-(AboveHWM!AW15+Tier1!AW15+Existing!AW15)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW15-SuperPeak!AW15))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!AX15-(AboveHWM!AX15+Tier1!AX15+Existing!AX15)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX15-SuperPeak!AX15))","v":431.9874999999995},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!AY15-(AboveHWM!AY15+Tier1!AY15+Existing!AY15)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY15-SuperPeak!AY15))","v":0}]
[null,10062,"Bonners Ferry, City of",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!D17-(AboveHWM!D17+Tier1!D17+Existing!D17)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D17-SuperPeak!D17))","v":0},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!E17-(AboveHWM!E17+Tier1!E17+Existing!E17)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E17-SuperPeak!E17))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!F17-(AboveHWM!F17+Tier1!F17+Existing!F17)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F17-SuperPeak!F17))","v":451.16250000000082},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!G17-(AboveHWM!G17+Tier1!G17+Existing!G17)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G17-SuperPeak!G17))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!H17-(AboveHWM!H17+Tier1!H17+Existing!H17)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H17-SuperPeak!H17))","v":1471.5924999999984},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!I17-(AboveHWM!I17+Tier1!I17+Existing!I17)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I17-SuperPeak!I17))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!J17-(AboveHWM!J17+Tier1!J17+Existing!J17)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J17-SuperPeak!J17))","v":1169.5552884615404},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!K17-(AboveHWM!K17+Tier1!K17+Existing!K17)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K17-SuperPeak!K17))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!L17-(AboveHWM!L17+Tier1!L17+Existing!L17)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L17-SuperPeak!L17))","v":879.41249999999991},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!M17-(AboveHWM!M17+Tier1!M17+Existing!M17)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M17-SuperPeak!M17))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!N17-(AboveHWM!N17+Tier1!N17+Existing!N17)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N17-SuperPeak!N17))","v":117.40384615384758},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!O17-(AboveHWM!O17+Tier1!O17+Existing!O17)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O17-SuperPeak!O17))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!P17-(AboveHWM!P17+Tier1!P17+Existing!P17)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P17-SuperPeak!P17))","v":932.03605769230876},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!Q17-(AboveHWM!Q17+Tier1!Q17+Existing!Q17)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q17-SuperPeak!Q17))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!R17-(AboveHWM!R17+Tier1!R17+Existing!R17)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R17-SuperPeak!R17))","v":516.10817307692457},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!S17-(AboveHWM!S17+Tier1!S17+Existing!S17)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S17-SuperPeak!S17))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!T17-(AboveHWM!T17+Tier1!T17+Existing!T17)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T17-SuperPeak!T17))","v":512.40249999999787},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!U17-(AboveHWM!U17+Tier1!U17+Existing!U17)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U17-SuperPeak!U17))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!V17-(AboveHWM!V17+Tier1!V17+Existing!V17)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V17-SuperPeak!V17))","v":452.86057692307759},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!W17-(AboveHWM!W17+Tier1!W17+Existing!W17)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W17-SuperPeak!W17))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!X17-(AboveHWM!X17+Tier1!X17+Existing!X17)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X17-SuperPeak!X17))","v":359.02314814814918},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!Y17-(AboveHWM!Y17+Tier1!Y17+Existing!Y17)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y17-SuperPeak!Y17))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!Z17-(AboveHWM!Z17+Tier1!Z17+Existing!Z17)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z17-SuperPeak!Z17))","v":358.27343749999829},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!AA17-(AboveHWM!AA17+Tier1!AA17+Existing!AA17)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA17-SuperPeak!AA17))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!AB17-(AboveHWM!AB17+Tier1!AB17+Existing!AB17)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB17-SuperPeak!AB17))","v":253.53703703703755},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!AC17-(AboveHWM!AC17+Tier1!AC17+Existing!AC17)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC17-SuperPeak!AC17))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!AD17-(AboveHWM!AD17+Tier1!AD17+Existing!AD17)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD17-SuperPeak!AD17))","v":444.64499999999975},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!AE17-(AboveHWM!AE17+Tier1!AE17+Existing!AE17)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE17-SuperPeak!AE17))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!AF17-(AboveHWM!AF17+Tier1!AF17+Existing!AF17)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF17-SuperPeak!AF17))","v":1467.0474999999999},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!AG17-(AboveHWM!AG17+Tier1!AG17+Existing!AG17)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG17-SuperPeak!AG17))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!AH17-(AboveHWM!AH17+Tier1!AH17+Existing!AH17)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH17-SuperPeak!AH17))","v":1173.2091346153841},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!AI17-(AboveHWM!AI17+Tier1!AI17+Existing!AI17)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI17-SuperPeak!AI17))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!AJ17-(AboveHWM!AJ17+Tier1!AJ17+Existing!AJ17)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ17-SuperPeak!AJ17))","v":1014.794270833332},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!AK17-(AboveHWM!AK17+Tier1!AK17+Existing!AK17)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK17-SuperPeak!AK17))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!AL17-(AboveHWM!AL17+Tier1!AL17+Existing!AL17)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL17-SuperPeak!AL17))","v":120.88942307692352},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!AM17-(AboveHWM!AM17+Tier1!AM17+Existing!AM17)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM17-SuperPeak!AM17))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!AN17-(AboveHWM!AN17+Tier1!AN17+Existing!AN17)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN17-SuperPeak!AN17))","v":934.39423076922969},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!AO17-(AboveHWM!AO17+Tier1!AO17+Existing!AO17)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO17-SuperPeak!AO17))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!AP17-(AboveHWM!AP17+Tier1!AP17+Existing!AP17)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP17-SuperPeak!AP17))","v":517.64423076923219},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!AQ17-(AboveHWM!AQ17+Tier1!AQ17+Existing!AQ17)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ17-SuperPeak!AQ17))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!AR17-(AboveHWM!AR17+Tier1!AR17+Existing!AR17)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR17-SuperPeak!AR17))","v":502.35249999999996},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!AS17-(AboveHWM!AS17+Tier1!AS17+Existing!AS17)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS17-SuperPeak!AS17))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!AT17-(AboveHWM!AT17+Tier1!AT17+Existing!AT17)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT17-SuperPeak!AT17))","v":452.20913461538538},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!AU17-(AboveHWM!AU17+Tier1!AU17+Existing!AU17)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU17-SuperPeak!AU17))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!AV17-(AboveHWM!AV17+Tier1!AV17+Existing!AV17)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV17-SuperPeak!AV17))","v":0},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!AW17-(AboveHWM!AW17+Tier1!AW17+Existing!AW17)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW17-SuperPeak!AW17))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!AX17-(AboveHWM!AX17+Tier1!AX17+Existing!AX17)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX17-SuperPeak!AX17))","v":737.0550000000004},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!AY17-(AboveHWM!AY17+Tier1!AY17+Existing!AY17)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY17-SuperPeak!AY17))","v":0}]
[null,10074,"Forest Grove, City of",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!D26-(AboveHWM!D26+Tier1!D26+Existing!D26)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D26-SuperPeak!D26))","v":865.18269230769465},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!E26-(AboveHWM!E26+Tier1!E26+Existing!E26)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E26-SuperPeak!E26))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!F26-(AboveHWM!F26+Tier1!F26+Existing!F26)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F26-SuperPeak!F26))","v":2960.3649999999975},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!G26-(AboveHWM!G26+Tier1!G26+Existing!G26)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G26-SuperPeak!G26))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!H26-(AboveHWM!H26+Tier1!H26+Existing!H26)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H26-SuperPeak!H26))","v":0},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!I26-(AboveHWM!I26+Tier1!I26+Existing!I26)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I26-SuperPeak!I26))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!J26-(AboveHWM!J26+Tier1!J26+Existing!J26)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J26-SuperPeak!J26))","v":0},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!K26-(AboveHWM!K26+Tier1!K26+Existing!K26)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K26-SuperPeak!K26))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!L26-(AboveHWM!L26+Tier1!L26+Existing!L26)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L26-SuperPeak!L26))","v":4003.7824999999943},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!M26-(AboveHWM!M26+Tier1!M26+Existing!M26)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M26-SuperPeak!M26))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!N26-(AboveHWM!N26+Tier1!N26+Existing!N26)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N26-SuperPeak!N26))","v":5953.1442307692323},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!O26-(AboveHWM!O26+Tier1!O26+Existing!O26)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O26-SuperPeak!O26))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!P26-(AboveHWM!P26+Tier1!P26+Existing!P26)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P26-SuperPeak!P26))","v":0},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!Q26-(AboveHWM!Q26+Tier1!Q26+Existing!Q26)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q26-SuperPeak!Q26))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!R26-(AboveHWM!R26+Tier1!R26+Existing!R26)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R26-SuperPeak!R26))","v":2072.3004807692319},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!S26-(AboveHWM!S26+Tier1!S26+Existing!S26)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S26-SuperPeak!S26))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!T26-(AboveHWM!T26+Tier1!T26+Existing!T26)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T26-SuperPeak!T26))","v":10295.444999999998},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!U26-(AboveHWM!U26+Tier1!U26+Existing!U26)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U26-SuperPeak!U26))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!V26-(AboveHWM!V26+Tier1!V26+Existing!V26)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V26-SuperPeak!V26))","v":6644.7259615384628},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!W26-(AboveHWM!W26+Tier1!W26+Existing!W26)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W26-SuperPeak!W26))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!X26-(AboveHWM!X26+Tier1!X26+Existing!X26)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X26-SuperPeak!X26))","v":9377.6388888888887},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!Y26-(AboveHWM!Y26+Tier1!Y26+Existing!Y26)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y26-SuperPeak!Y26))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!Z26-(AboveHWM!Z26+Tier1!Z26+Existing!Z26)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z26-SuperPeak!Z26))","v":9990.1770833333303},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!AA26-(AboveHWM!AA26+Tier1!AA26+Existing!AA26)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA26-SuperPeak!AA26))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!AB26-(AboveHWM!AB26+Tier1!AB26+Existing!AB26)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB26-SuperPeak!AB26))","v":0},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!AC26-(AboveHWM!AC26+Tier1!AC26+Existing!AC26)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC26-SuperPeak!AC26))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!AD26-(AboveHWM!AD26+Tier1!AD26+Existing!AD26)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD26-SuperPeak!AD26))","v":2668.277499999997},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!AE26-(AboveHWM!AE26+Tier1!AE26+Existing!AE26)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE26-SuperPeak!AE26))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!AF26-(AboveHWM!AF26+Tier1!AF26+Existing!AF26)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF26-SuperPeak!AF26))","v":0},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!AG26-(AboveHWM!AG26+Tier1!AG26+Existing!AG26)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG26-SuperPeak!AG26))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!AH26-(AboveHWM!AH26+Tier1!AH26+Existing!AH26)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH26-SuperPeak!AH26))","v":0},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!AI26-(AboveHWM!AI26+Tier1!AI26+Existing!AI26)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI26-SuperPeak!AI26))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!AJ26-(AboveHWM!AJ26+Tier1!AJ26+Existing!AJ26)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ26-SuperPeak!AJ26))","v":5981.5260416666706},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!AK26-(AboveHWM!AK26+Tier1!AK26+Existing!AK26)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK26-SuperPeak!AK26))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!AL26-(AboveHWM!AL26+Tier1!AL26+Existing!AL26)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL26-SuperPeak!AL26))","v":8561.0384615384664},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!AM26-(AboveHWM!AM26+Tier1!AM26+Existing!AM26)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM26-SuperPeak!AM26))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!AN26-(AboveHWM!AN26+Tier1!AN26+Existing!AN26)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN26-SuperPeak!AN26))","v":0},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!AO26-(AboveHWM!AO26+Tier1!AO26+Existing!AO26)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO26-SuperPeak!AO26))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!AP26-(AboveHWM!AP26+Tier1!AP26+Existing!AP26)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP26-SuperPeak!AP26))","v":673.67067307691912},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!AQ26-(AboveHWM!AQ26+Tier1!AQ26+Existing!AQ26)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ26-SuperPeak!AQ26))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!AR26-(AboveHWM!AR26+Tier1!AR26+Existing!AR26)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR26-SuperPeak!AR26))","v":11306.184999999999},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!AS26-(AboveHWM!AS26+Tier1!AS26+Existing!AS26)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS26-SuperPeak!AS26))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!AT26-(AboveHWM!AT26+Tier1!AT26+Existing!AT26)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT26-SuperPeak!AT26))","v":3923.3701923076937},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!AU26-(AboveHWM!AU26+Tier1!AU26+Existing!AU26)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU26-SuperPeak!AU26))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!AV26-(AboveHWM!AV26+Tier1!AV26+Existing!AV26)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV26-SuperPeak!AV26))","v":8566.2235576923104},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!AW26-(AboveHWM!AW26+Tier1!AW26+Existing!AW26)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW26-SuperPeak!AW26))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!AX26-(AboveHWM!AX26+Tier1!AX26+Existing!AX26)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX26-SuperPeak!AX26))","v":7620.0100000000057},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!AY26-(AboveHWM!AY26+Tier1!AY26+Existing!AY26)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY26-SuperPeak!AY26))","v":0}]
[null,10087,"Port Angeles, City of",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!D35-(AboveHWM!D35+Tier1!D35+Existing!D35)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D35-SuperPeak!D35))","v":0},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!E35-(AboveHWM!E35+Tier1!E35+Existing!E35)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E35-SuperPeak!E35))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!F35-(AboveHWM!F35+Tier1!F35+Existing!F35)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F35-SuperPeak!F35))","v":0},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!G35-(AboveHWM!G35+Tier1!G35+Existing!G35)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G35-SuperPeak!G35))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!H35-(AboveHWM!H35+Tier1!H35+Existing!H35)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H35-SuperPeak!H35))","v":0},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!I35-(AboveHWM!I35+Tier1!I35+Existing!I35)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I35-SuperPeak!I35))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!J35-(AboveHWM!J35+Tier1!J35+Existing!J35)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J35-SuperPeak!J35))","v":0},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!K35-(AboveHWM!K35+Tier1!K35+Existing!K35)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K35-SuperPeak!K35))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!L35-(AboveHWM!L35+Tier1!L35+Existing!L35)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L35-SuperPeak!L35))","v":0},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!M35-(AboveHWM!M35+Tier1!M35+Existing!M35)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M35-SuperPeak!M35))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!N35-(AboveHWM!N35+Tier1!N35+Existing!N35)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N35-SuperPeak!N35))","v":0},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!O35-(AboveHWM!O35+Tier1!O35+Existing!O35)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O35-SuperPeak!O35))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!P35-(AboveHWM!P35+Tier1!P35+Existing!P35)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P35-SuperPeak!P35))","v":0},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!Q35-(AboveHWM!Q35+Tier1!Q35+Existing!Q35)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q35-SuperPeak!Q35))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!R35-(AboveHWM!R35+Tier1!R35+Existing!R35)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R35-SuperPeak!R35))","v":0},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!S35-(AboveHWM!S35+Tier1!S35+Existing!S35)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S35-SuperPeak!S35))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!T35-(AboveHWM!T35+Tier1!T35+Existing!T35)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T35-SuperPeak!T35))","v":0},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!U35-(AboveHWM!U35+Tier1!U35+Existing!U35)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U35-SuperPeak!U35))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!V35-(AboveHWM!V35+Tier1!V35+Existing!V35)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V35-SuperPeak!V35))","v":0},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!W35-(AboveHWM!W35+Tier1!W35+Existing!W35)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W35-SuperPeak!W35))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!X35-(AboveHWM!X35+Tier1!X35+Existing!X35)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X35-SuperPeak!X35))","v":0},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!Y35-(AboveHWM!Y35+Tier1!Y35+Existing!Y35)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y35-SuperPeak!Y35))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!Z35-(AboveHWM!Z35+Tier1!Z35+Existing!Z35)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z35-SuperPeak!Z35))","v":0},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!AA35-(AboveHWM!AA35+Tier1!AA35+Existing!AA35)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA35-SuperPeak!AA35))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!AB35-(AboveHWM!AB35+Tier1!AB35+Existing!AB35)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB35-SuperPeak!AB35))","v":0},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!AC35-(AboveHWM!AC35+Tier1!AC35+Existing!AC35)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC35-SuperPeak!AC35))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!AD35-(AboveHWM!AD35+Tier1!AD35+Existing!AD35)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD35-SuperPeak!AD35))","v":0},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!AE35-(AboveHWM!AE35+Tier1!AE35+Existing!AE35)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE35-SuperPeak!AE35))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!AF35-(AboveHWM!AF35+Tier1!AF35+Existing!AF35)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF35-SuperPeak!AF35))","v":0},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!AG35-(AboveHWM!AG35+Tier1!AG35+Existing!AG35)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG35-SuperPeak!AG35))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!AH35-(AboveHWM!AH35+Tier1!AH35+Existing!AH35)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH35-SuperPeak!AH35))","v":0},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!AI35-(AboveHWM!AI35+Tier1!AI35+Existing!AI35)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI35-SuperPeak!AI35))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!AJ35-(AboveHWM!AJ35+Tier1!AJ35+Existing!AJ35)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ35-SuperPeak!AJ35))","v":0},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!AK35-(AboveHWM!AK35+Tier1!AK35+Existing!AK35)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK35-SuperPeak!AK35))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!AL35-(AboveHWM!AL35+Tier1!AL35+Existing!AL35)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL35-SuperPeak!AL35))","v":0},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!AM35-(AboveHWM!AM35+Tier1!AM35+Existing!AM35)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM35-SuperPeak!AM35))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!AN35-(AboveHWM!AN35+Tier1!AN35+Existing!AN35)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN35-SuperPeak!AN35))","v":0},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!AO35-(AboveHWM!AO35+Tier1!AO35+Existing!AO35)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO35-SuperPeak!AO35))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!AP35-(AboveHWM!AP35+Tier1!AP35+Existing!AP35)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP35-SuperPeak!AP35))","v":0},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!AQ35-(AboveHWM!AQ35+Tier1!AQ35+Existing!AQ35)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ35-SuperPeak!AQ35))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!AR35-(AboveHWM!AR35+Tier1!AR35+Existing!AR35)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR35-SuperPeak!AR35))","v":0},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!AS35-(AboveHWM!AS35+Tier1!AS35+Existing!AS35)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS35-SuperPeak!AS35))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!AT35-(AboveHWM!AT35+Tier1!AT35+Existing!AT35)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT35-SuperPeak!AT35))","v":0},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!AU35-(AboveHWM!AU35+Tier1!AU35+Existing!AU35)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU35-SuperPeak!AU35))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!AV35-(AboveHWM!AV35+Tier1!AV35+Existing!AV35)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV35-SuperPeak!AV35))","v":0},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!AW35-(AboveHWM!AW35+Tier1!AW35+Existing!AW35)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW35-SuperPeak!AW35))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!AX35-(AboveHWM!AX35+Tier1!AX35+Existing!AX35)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX35-SuperPeak!AX35))","v":0},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!AY35-(AboveHWM!AY35+Tier1!AY35+Existing!AY35)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY35-SuperPeak!AY35))","v":0}]
[null,10106,"Clearwater Power",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!D44-(AboveHWM!D44+Tier1!D44+Existing!D44)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D44-SuperPeak!D44))","v":0},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!E44-(AboveHWM!E44+Tier1!E44+Existing!E44)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E44-SuperPeak!E44))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!F44-(AboveHWM!F44+Tier1!F44+Existing!F44)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F44-SuperPeak!F44))","v":0},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!G44-(AboveHWM!G44+Tier1!G44+Existing!G44)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G44-SuperPeak!G44))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!H44-(AboveHWM!H44+Tier1!H44+Existing!H44)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H44-SuperPeak!H44))","v":0},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!I44-(AboveHWM!I44+Tier1!I44+Existing!I44)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I44-SuperPeak!I44))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!J44-(AboveHWM!J44+Tier1!J44+Existing!J44)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J44-SuperPeak!J44))","v":0},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!K44-(AboveHWM!K44+Tier1!K44+Existing!K44)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K44-SuperPeak!K44))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!L44-(AboveHWM!L44+Tier1!L44+Existing!L44)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L44-SuperPeak!L44))","v":0},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!M44-(AboveHWM!M44+Tier1!M44+Existing!M44)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M44-SuperPeak!M44))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!N44-(AboveHWM!N44+Tier1!N44+Existing!N44)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N44-SuperPeak!N44))","v":0},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!O44-(AboveHWM!O44+Tier1!O44+Existing!O44)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O44-SuperPeak!O44))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!P44-(AboveHWM!P44+Tier1!P44+Existing!P44)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P44-SuperPeak!P44))","v":0},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!Q44-(AboveHWM!Q44+Tier1!Q44+Existing!Q44)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q44-SuperPeak!Q44))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!R44-(AboveHWM!R44+Tier1!R44+Existing!R44)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R44-SuperPeak!R44))","v":0},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!S44-(AboveHWM!S44+Tier1!S44+Existing!S44)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S44-SuperPeak!S44))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!T44-(AboveHWM!T44+Tier1!T44+Existing!T44)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T44-SuperPeak!T44))","v":0},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!U44-(AboveHWM!U44+Tier1!U44+Existing!U44)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U44-SuperPeak!U44))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!V44-(AboveHWM!V44+Tier1!V44+Existing!V44)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V44-SuperPeak!V44))","v":0},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!W44-(AboveHWM!W44+Tier1!W44+Existing!W44)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W44-SuperPeak!W44))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!X44-(AboveHWM!X44+Tier1!X44+Existing!X44)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X44-SuperPeak!X44))","v":0},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!Y44-(AboveHWM!Y44+Tier1!Y44+Existing!Y44)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y44-SuperPeak!Y44))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!Z44-(AboveHWM!Z44+Tier1!Z44+Existing!Z44)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z44-SuperPeak!Z44))","v":0},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!AA44-(AboveHWM!AA44+Tier1!AA44+Existing!AA44)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA44-SuperPeak!AA44))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!AB44-(AboveHWM!AB44+Tier1!AB44+Existing!AB44)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB44-SuperPeak!AB44))","v":0},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!AC44-(AboveHWM!AC44+Tier1!AC44+Existing!AC44)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC44-SuperPeak!AC44))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!AD44-(AboveHWM!AD44+Tier1!AD44+Existing!AD44)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD44-SuperPeak!AD44))","v":0},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!AE44-(AboveHWM!AE44+Tier1!AE44+Existing!AE44)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE44-SuperPeak!AE44))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!AF44-(AboveHWM!AF44+Tier1!AF44+Existing!AF44)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF44-SuperPeak!AF44))","v":0},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!AG44-(AboveHWM!AG44+Tier1!AG44+Existing!AG44)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG44-SuperPeak!AG44))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!AH44-(AboveHWM!AH44+Tier1!AH44+Existing!AH44)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH44-SuperPeak!AH44))","v":0},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!AI44-(AboveHWM!AI44+Tier1!AI44+Existing!AI44)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI44-SuperPeak!AI44))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!AJ44-(AboveHWM!AJ44+Tier1!AJ44+Existing!AJ44)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ44-SuperPeak!AJ44))","v":0},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!AK44-(AboveHWM!AK44+Tier1!AK44+Existing!AK44)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK44-SuperPeak!AK44))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!AL44-(AboveHWM!AL44+Tier1!AL44+Existing!AL44)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL44-SuperPeak!AL44))","v":0},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!AM44-(AboveHWM!AM44+Tier1!AM44+Existing!AM44)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM44-SuperPeak!AM44))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!AN44-(AboveHWM!AN44+Tier1!AN44+Existing!AN44)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN44-SuperPeak!AN44))","v":0},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!AO44-(AboveHWM!AO44+Tier1!AO44+Existing!AO44)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO44-SuperPeak!AO44))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!AP44-(AboveHWM!AP44+Tier1!AP44+Existing!AP44)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP44-SuperPeak!AP44))","v":0},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!AQ44-(AboveHWM!AQ44+Tier1!AQ44+Existing!AQ44)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ44-SuperPeak!AQ44))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!AR44-(AboveHWM!AR44+Tier1!AR44+Existing!AR44)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR44-SuperPeak!AR44))","v":0},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!AS44-(AboveHWM!AS44+Tier1!AS44+Existing!AS44)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS44-SuperPeak!AS44))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!AT44-(AboveHWM!AT44+Tier1!AT44+Existing!AT44)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT44-SuperPeak!AT44))","v":0},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!AU44-(AboveHWM!AU44+Tier1!AU44+Existing!AU44)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU44-SuperPeak!AU44))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!AV44-(AboveHWM!AV44+Tier1!AV44+Existing!AV44)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV44-SuperPeak!AV44))","v":0},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!AW44-(AboveHWM!AW44+Tier1!AW44+Existing!AW44)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW44-SuperPeak!AW44))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!AX44-(AboveHWM!AX44+Tier1!AX44+Existing!AX44)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX44-SuperPeak!AX44))","v":0},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!AY44-(AboveHWM!AY44+Tier1!AY44+Existing!AY44)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY44-SuperPeak!AY44))","v":0}]
[null,10136,"Douglas Electric Cooperative",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!D53-(AboveHWM!D53+Tier1!D53+Existing!D53)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D53-SuperPeak!D53))","v":0},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!E53-(AboveHWM!E53+Tier1!E53+Existing!E53)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E53-SuperPeak!E53))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!F53-(AboveHWM!F53+Tier1!F53+Existing!F53)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F53-SuperPeak!F53))","v":0},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!G53-(AboveHWM!G53+Tier1!G53+Existing!G53)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G53-SuperPeak!G53))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!H53-(AboveHWM!H53+Tier1!H53+Existing!H53)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H53-SuperPeak!H53))","v":0},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!I53-(AboveHWM!I53+Tier1!I53+Existing!I53)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I53-SuperPeak!I53))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!J53-(AboveHWM!J53+Tier1!J53+Existing!J53)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J53-SuperPeak!J53))","v":0},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!K53-(AboveHWM!K53+Tier1!K53+Existing!K53)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K53-SuperPeak!K53))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!L53-(AboveHWM!L53+Tier1!L53+Existing!L53)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L53-SuperPeak!L53))","v":0},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!M53-(AboveHWM!M53+Tier1!M53+Existing!M53)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M53-SuperPeak!M53))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!N53-(AboveHWM!N53+Tier1!N53+Existing!N53)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N53-SuperPeak!N53))","v":0},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!O53-(AboveHWM!O53+Tier1!O53+Existing!O53)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O53-SuperPeak!O53))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!P53-(AboveHWM!P53+Tier1!P53+Existing!P53)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P53-SuperPeak!P53))","v":0},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!Q53-(AboveHWM!Q53+Tier1!Q53+Existing!Q53)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q53-SuperPeak!Q53))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!R53-(AboveHWM!R53+Tier1!R53+Existing!R53)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R53-SuperPeak!R53))","v":0},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!S53-(AboveHWM!S53+Tier1!S53+Existing!S53)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S53-SuperPeak!S53))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!T53-(AboveHWM!T53+Tier1!T53+Existing!T53)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T53-SuperPeak!T53))","v":0},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!U53-(AboveHWM!U53+Tier1!U53+Existing!U53)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U53-SuperPeak!U53))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!V53-(AboveHWM!V53+Tier1!V53+Existing!V53)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V53-SuperPeak!V53))","v":0},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!W53-(AboveHWM!W53+Tier1!W53+Existing!W53)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W53-SuperPeak!W53))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!X53-(AboveHWM!X53+Tier1!X53+Existing!X53)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X53-SuperPeak!X53))","v":0},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!Y53-(AboveHWM!Y53+Tier1!Y53+Existing!Y53)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y53-SuperPeak!Y53))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!Z53-(AboveHWM!Z53+Tier1!Z53+Existing!Z53)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z53-SuperPeak!Z53))","v":0},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!AA53-(AboveHWM!AA53+Tier1!AA53+Existing!AA53)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA53-SuperPeak!AA53))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!AB53-(AboveHWM!AB53+Tier1!AB53+Existing!AB53)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB53-SuperPeak!AB53))","v":0},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!AC53-(AboveHWM!AC53+Tier1!AC53+Existing!AC53)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC53-SuperPeak!AC53))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!AD53-(AboveHWM!AD53+Tier1!AD53+Existing!AD53)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD53-SuperPeak!AD53))","v":0},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!AE53-(AboveHWM!AE53+Tier1!AE53+Existing!AE53)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE53-SuperPeak!AE53))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!AF53-(AboveHWM!AF53+Tier1!AF53+Existing!AF53)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF53-SuperPeak!AF53))","v":0},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!AG53-(AboveHWM!AG53+Tier1!AG53+Existing!AG53)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG53-SuperPeak!AG53))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!AH53-(AboveHWM!AH53+Tier1!AH53+Existing!AH53)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH53-SuperPeak!AH53))","v":0},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!AI53-(AboveHWM!AI53+Tier1!AI53+Existing!AI53)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI53-SuperPeak!AI53))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!AJ53-(AboveHWM!AJ53+Tier1!AJ53+Existing!AJ53)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ53-SuperPeak!AJ53))","v":0},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!AK53-(AboveHWM!AK53+Tier1!AK53+Existing!AK53)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK53-SuperPeak!AK53))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!AL53-(AboveHWM!AL53+Tier1!AL53+Existing!AL53)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL53-SuperPeak!AL53))","v":0},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!AM53-(AboveHWM!AM53+Tier1!AM53+Existing!AM53)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM53-SuperPeak!AM53))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!AN53-(AboveHWM!AN53+Tier1!AN53+Existing!AN53)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN53-SuperPeak!AN53))","v":0},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!AO53-(AboveHWM!AO53+Tier1!AO53+Existing!AO53)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO53-SuperPeak!AO53))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!AP53-(AboveHWM!AP53+Tier1!AP53+Existing!AP53)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP53-SuperPeak!AP53))","v":0},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!AQ53-(AboveHWM!AQ53+Tier1!AQ53+Existing!AQ53)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ53-SuperPeak!AQ53))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!AR53-(AboveHWM!AR53+Tier1!AR53+Existing!AR53)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR53-SuperPeak!AR53))","v":0},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!AS53-(AboveHWM!AS53+Tier1!AS53+Existing!AS53)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS53-SuperPeak!AS53))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!AT53-(AboveHWM!AT53+Tier1!AT53+Existing!AT53)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT53-SuperPeak!AT53))","v":0},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!AU53-(AboveHWM!AU53+Tier1!AU53+Existing!AU53)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU53-SuperPeak!AU53))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!AV53-(AboveHWM!AV53+Tier1!AV53+Existing!AV53)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV53-SuperPeak!AV53))","v":0},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!AW53-(AboveHWM!AW53+Tier1!AW53+Existing!AW53)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW53-SuperPeak!AW53))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!AX53-(AboveHWM!AX53+Tier1!AX53+Existing!AX53)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX53-SuperPeak!AX53))","v":0},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!AY53-(AboveHWM!AY53+Tier1!AY53+Existing!AY53)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY53-SuperPeak!AY53))","v":0}]
[null,10174,"Farmers Elec Coop",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!D62-(AboveHWM!D62+Tier1!D62+Existing!D62)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D62-SuperPeak!D62))","v":88.180288461538495},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!E62-(AboveHWM!E62+Tier1!E62+Existing!E62)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E62-SuperPeak!E62))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!F62-(AboveHWM!F62+Tier1!F62+Existing!F62)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F62-SuperPeak!F62))","v":0},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!G62-(AboveHWM!G62+Tier1!G62+Existing!G62)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G62-SuperPeak!G62))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!H62-(AboveHWM!H62+Tier1!H62+Existing!H62)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H62-SuperPeak!H62))","v":181.14749999999995},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!I62-(AboveHWM!I62+Tier1!I62+Existing!I62)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I62-SuperPeak!I62))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!J62-(AboveHWM!J62+Tier1!J62+Existing!J62)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J62-SuperPeak!J62))","v":175.81971153846172},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!K62-(AboveHWM!K62+Tier1!K62+Existing!K62)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K62-SuperPeak!K62))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!L62-(AboveHWM!L62+Tier1!L62+Existing!L62)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L62-SuperPeak!L62))","v":58.897500000000022},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!M62-(AboveHWM!M62+Tier1!M62+Existing!M62)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M62-SuperPeak!M62))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!N62-(AboveHWM!N62+Tier1!N62+Existing!N62)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N62-SuperPeak!N62))","v":93.028846153846189},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!O62-(AboveHWM!O62+Tier1!O62+Existing!O62)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O62-SuperPeak!O62))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!P62-(AboveHWM!P62+Tier1!P62+Existing!P62)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P62-SuperPeak!P62))","v":41.663461538461512},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!Q62-(AboveHWM!Q62+Tier1!Q62+Existing!Q62)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q62-SuperPeak!Q62))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!R62-(AboveHWM!R62+Tier1!R62+Existing!R62)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R62-SuperPeak!R62))","v":56.915865384615351},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!S62-(AboveHWM!S62+Tier1!S62+Existing!S62)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S62-SuperPeak!S62))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!T62-(AboveHWM!T62+Tier1!T62+Existing!T62)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T62-SuperPeak!T62))","v":84.222500000000025},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!U62-(AboveHWM!U62+Tier1!U62+Existing!U62)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U62-SuperPeak!U62))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!V62-(AboveHWM!V62+Tier1!V62+Existing!V62)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V62-SuperPeak!V62))","v":65.762019230769283},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!W62-(AboveHWM!W62+Tier1!W62+Existing!W62)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W62-SuperPeak!W62))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!X62-(AboveHWM!X62+Tier1!X62+Existing!X62)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X62-SuperPeak!X62))","v":40.689814814814817},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!Y62-(AboveHWM!Y62+Tier1!Y62+Existing!Y62)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y62-SuperPeak!Y62))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!Z62-(AboveHWM!Z62+Tier1!Z62+Existing!Z62)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z62-SuperPeak!Z62))","v":9.9192708333334103},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!AA62-(AboveHWM!AA62+Tier1!AA62+Existing!AA62)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA62-SuperPeak!AA62))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!AB62-(AboveHWM!AB62+Tier1!AB62+Existing!AB62)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB62-SuperPeak!AB62))","v":87.722222222222172},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!AC62-(AboveHWM!AC62+Tier1!AC62+Existing!AC62)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC62-SuperPeak!AC62))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!AD62-(AboveHWM!AD62+Tier1!AD62+Existing!AD62)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD62-SuperPeak!AD62))","v":0},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!AE62-(AboveHWM!AE62+Tier1!AE62+Existing!AE62)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE62-SuperPeak!AE62))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!AF62-(AboveHWM!AF62+Tier1!AF62+Existing!AF62)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF62-SuperPeak!AF62))","v":181.14749999999995},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!AG62-(AboveHWM!AG62+Tier1!AG62+Existing!AG62)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG62-SuperPeak!AG62))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!AH62-(AboveHWM!AH62+Tier1!AH62+Existing!AH62)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH62-SuperPeak!AH62))","v":175.81971153846172},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!AI62-(AboveHWM!AI62+Tier1!AI62+Existing!AI62)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI62-SuperPeak!AI62))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!AJ62-(AboveHWM!AJ62+Tier1!AJ62+Existing!AJ62)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ62-SuperPeak!AJ62))","v":58.257812500000036},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!AK62-(AboveHWM!AK62+Tier1!AK62+Existing!AK62)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK62-SuperPeak!AK62))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!AL62-(AboveHWM!AL62+Tier1!AL62+Existing!AL62)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL62-SuperPeak!AL62))","v":93.028846153846189},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!AM62-(AboveHWM!AM62+Tier1!AM62+Existing!AM62)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM62-SuperPeak!AM62))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!AN62-(AboveHWM!AN62+Tier1!AN62+Existing!AN62)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN62-SuperPeak!AN62))","v":41.663461538461512},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!AO62-(AboveHWM!AO62+Tier1!AO62+Existing!AO62)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO62-SuperPeak!AO62))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!AP62-(AboveHWM!AP62+Tier1!AP62+Existing!AP62)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP62-SuperPeak!AP62))","v":56.915865384615351},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!AQ62-(AboveHWM!AQ62+Tier1!AQ62+Existing!AQ62)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ62-SuperPeak!AQ62))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!AR62-(AboveHWM!AR62+Tier1!AR62+Existing!AR62)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR62-SuperPeak!AR62))","v":84.222500000000025},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!AS62-(AboveHWM!AS62+Tier1!AS62+Existing!AS62)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS62-SuperPeak!AS62))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!AT62-(AboveHWM!AT62+Tier1!AT62+Existing!AT62)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT62-SuperPeak!AT62))","v":65.762019230769283},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!AU62-(AboveHWM!AU62+Tier1!AU62+Existing!AU62)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU62-SuperPeak!AU62))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!AV62-(AboveHWM!AV62+Tier1!AV62+Existing!AV62)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV62-SuperPeak!AV62))","v":39.94951923076917},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!AW62-(AboveHWM!AW62+Tier1!AW62+Existing!AW62)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW62-SuperPeak!AW62))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!AX62-(AboveHWM!AX62+Tier1!AX62+Existing!AX62)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX62-SuperPeak!AX62))","v":10.215000000000057},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!AY62-(AboveHWM!AY62+Tier1!AY62+Existing!AY62)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY62-SuperPeak!AY62))","v":0}]
[null,10203,"Idaho County L & P",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!D71-(AboveHWM!D71+Tier1!D71+Existing!D71)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D71-SuperPeak!D71))","v":665.27163461538532},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!E71-(AboveHWM!E71+Tier1!E71+Existing!E71)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E71-SuperPeak!E71))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!F71-(AboveHWM!F71+Tier1!F71+Existing!F71)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F71-SuperPeak!F71))","v":1283.6000000000008},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!G71-(AboveHWM!G71+Tier1!G71+Existing!G71)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G71-SuperPeak!G71))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!H71-(AboveHWM!H71+Tier1!H71+Existing!H71)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H71-SuperPeak!H71))","v":1284.6325000000004},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!I71-(AboveHWM!I71+Tier1!I71+Existing!I71)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I71-SuperPeak!I71))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!J71-(AboveHWM!J71+Tier1!J71+Existing!J71)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J71-SuperPeak!J71))","v":1949.3076923076917},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!K71-(AboveHWM!K71+Tier1!K71+Existing!K71)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K71-SuperPeak!K71))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!L71-(AboveHWM!L71+Tier1!L71+Existing!L71)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L71-SuperPeak!L71))","v":1432.0174999999992},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!M71-(AboveHWM!M71+Tier1!M71+Existing!M71)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M71-SuperPeak!M71))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!N71-(AboveHWM!N71+Tier1!N71+Existing!N71)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N71-SuperPeak!N71))","v":1143.6274038461543},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!O71-(AboveHWM!O71+Tier1!O71+Existing!O71)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O71-SuperPeak!O71))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!P71-(AboveHWM!P71+Tier1!P71+Existing!P71)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P71-SuperPeak!P71))","v":1099.6442307692305},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!Q71-(AboveHWM!Q71+Tier1!Q71+Existing!Q71)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q71-SuperPeak!Q71))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!R71-(AboveHWM!R71+Tier1!R71+Existing!R71)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R71-SuperPeak!R71))","v":1541.0625000000002},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!S71-(AboveHWM!S71+Tier1!S71+Existing!S71)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S71-SuperPeak!S71))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!T71-(AboveHWM!T71+Tier1!T71+Existing!T71)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T71-SuperPeak!T71))","v":964.26000000000056},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!U71-(AboveHWM!U71+Tier1!U71+Existing!U71)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U71-SuperPeak!U71))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!V71-(AboveHWM!V71+Tier1!V71+Existing!V71)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V71-SuperPeak!V71))","v":1552.0264423076935},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!W71-(AboveHWM!W71+Tier1!W71+Existing!W71)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W71-SuperPeak!W71))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!X71-(AboveHWM!X71+Tier1!X71+Existing!X71)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X71-SuperPeak!X71))","v":1104.8634259259256},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!Y71-(AboveHWM!Y71+Tier1!Y71+Existing!Y71)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y71-SuperPeak!Y71))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!Z71-(AboveHWM!Z71+Tier1!Z71+Existing!Z71)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z71-SuperPeak!Z71))","v":988.09114583333314},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!AA71-(AboveHWM!AA71+Tier1!AA71+Existing!AA71)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA71-SuperPeak!AA71))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!AB71-(AboveHWM!AB71+Tier1!AB71+Existing!AB71)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB71-SuperPeak!AB71))","v":911.47453703703854},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!AC71-(AboveHWM!AC71+Tier1!AC71+Existing!AC71)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC71-SuperPeak!AC71))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!AD71-(AboveHWM!AD71+Tier1!AD71+Existing!AD71)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD71-SuperPeak!AD71))","v":1298.6949999999995},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!AE71-(AboveHWM!AE71+Tier1!AE71+Existing!AE71)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE71-SuperPeak!AE71))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!AF71-(AboveHWM!AF71+Tier1!AF71+Existing!AF71)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF71-SuperPeak!AF71))","v":1297.8099999999997},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!AG71-(AboveHWM!AG71+Tier1!AG71+Existing!AG71)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG71-SuperPeak!AG71))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!AH71-(AboveHWM!AH71+Tier1!AH71+Existing!AH71)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH71-SuperPeak!AH71))","v":1966.4615384615379},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!AI71-(AboveHWM!AI71+Tier1!AI71+Existing!AI71)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI71-SuperPeak!AI71))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!AJ71-(AboveHWM!AJ71+Tier1!AJ71+Existing!AJ71)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ71-SuperPeak!AJ71))","v":1106.4609375},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!AK71-(AboveHWM!AK71+Tier1!AK71+Existing!AK71)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK71-SuperPeak!AK71))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!AL71-(AboveHWM!AL71+Tier1!AL71+Existing!AL71)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL71-SuperPeak!AL71))","v":1157.3245192307704},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!AM71-(AboveHWM!AM71+Tier1!AM71+Existing!AM71)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM71-SuperPeak!AM71))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!AN71-(AboveHWM!AN71+Tier1!AN71+Existing!AN71)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN71-SuperPeak!AN71))","v":1112.2812500000009},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!AO71-(AboveHWM!AO71+Tier1!AO71+Existing!AO71)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO71-SuperPeak!AO71))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!AP71-(AboveHWM!AP71+Tier1!AP71+Existing!AP71)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP71-SuperPeak!AP71))","v":1551.0937500000011},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!AQ71-(AboveHWM!AQ71+Tier1!AQ71+Existing!AQ71)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ71-SuperPeak!AQ71))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!AR71-(AboveHWM!AR71+Tier1!AR71+Existing!AR71)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR71-SuperPeak!AR71))","v":971.5400000000003},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!AS71-(AboveHWM!AS71+Tier1!AS71+Existing!AS71)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS71-SuperPeak!AS71))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!AT71-(AboveHWM!AT71+Tier1!AT71+Existing!AT71)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT71-SuperPeak!AT71))","v":1562.5576923076931},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!AU71-(AboveHWM!AU71+Tier1!AU71+Existing!AU71)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU71-SuperPeak!AU71))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!AV71-(AboveHWM!AV71+Tier1!AV71+Existing!AV71)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV71-SuperPeak!AV71))","v":871.31971153846257},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!AW71-(AboveHWM!AW71+Tier1!AW71+Existing!AW71)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW71-SuperPeak!AW71))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!AX71-(AboveHWM!AX71+Tier1!AX71+Existing!AX71)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX71-SuperPeak!AX71))","v":1221.0550000000012},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!AY71-(AboveHWM!AY71+Tier1!AY71+Existing!AY71)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY71-SuperPeak!AY71))","v":0}]
[null,10204,"Idaho Falls Power",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!D72-(AboveHWM!D72+Tier1!D72+Existing!D72)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D72-SuperPeak!D72))","v":0},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!E72-(AboveHWM!E72+Tier1!E72+Existing!E72)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E72-SuperPeak!E72))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!F72-(AboveHWM!F72+Tier1!F72+Existing!F72)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F72-SuperPeak!F72))","v":0},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!G72-(AboveHWM!G72+Tier1!G72+Existing!G72)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G72-SuperPeak!G72))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!H72-(AboveHWM!H72+Tier1!H72+Existing!H72)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H72-SuperPeak!H72))","v":0},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!I72-(AboveHWM!I72+Tier1!I72+Existing!I72)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I72-SuperPeak!I72))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!J72-(AboveHWM!J72+Tier1!J72+Existing!J72)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J72-SuperPeak!J72))","v":0},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!K72-(AboveHWM!K72+Tier1!K72+Existing!K72)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K72-SuperPeak!K72))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!L72-(AboveHWM!L72+Tier1!L72+Existing!L72)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L72-SuperPeak!L72))","v":0},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!M72-(AboveHWM!M72+Tier1!M72+Existing!M72)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M72-SuperPeak!M72))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!N72-(AboveHWM!N72+Tier1!N72+Existing!N72)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N72-SuperPeak!N72))","v":0},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!O72-(AboveHWM!O72+Tier1!O72+Existing!O72)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O72-SuperPeak!O72))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!P72-(AboveHWM!P72+Tier1!P72+Existing!P72)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P72-SuperPeak!P72))","v":0},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!Q72-(AboveHWM!Q72+Tier1!Q72+Existing!Q72)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q72-SuperPeak!Q72))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!R72-(AboveHWM!R72+Tier1!R72+Existing!R72)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R72-SuperPeak!R72))","v":0},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!S72-(AboveHWM!S72+Tier1!S72+Existing!S72)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S72-SuperPeak!S72))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!T72-(AboveHWM!T72+Tier1!T72+Existing!T72)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T72-SuperPeak!T72))","v":0},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!U72-(AboveHWM!U72+Tier1!U72+Existing!U72)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U72-SuperPeak!U72))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!V72-(AboveHWM!V72+Tier1!V72+Existing!V72)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V72-SuperPeak!V72))","v":0},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!W72-(AboveHWM!W72+Tier1!W72+Existing!W72)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W72-SuperPeak!W72))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!X72-(AboveHWM!X72+Tier1!X72+Existing!X72)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X72-SuperPeak!X72))","v":0},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!Y72-(AboveHWM!Y72+Tier1!Y72+Existing!Y72)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y72-SuperPeak!Y72))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!Z72-(AboveHWM!Z72+Tier1!Z72+Existing!Z72)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z72-SuperPeak!Z72))","v":0},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!AA72-(AboveHWM!AA72+Tier1!AA72+Existing!AA72)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA72-SuperPeak!AA72))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!AB72-(AboveHWM!AB72+Tier1!AB72+Existing!AB72)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB72-SuperPeak!AB72))","v":0},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!AC72-(AboveHWM!AC72+Tier1!AC72+Existing!AC72)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC72-SuperPeak!AC72))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!AD72-(AboveHWM!AD72+Tier1!AD72+Existing!AD72)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD72-SuperPeak!AD72))","v":0},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!AE72-(AboveHWM!AE72+Tier1!AE72+Existing!AE72)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE72-SuperPeak!AE72))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!AF72-(AboveHWM!AF72+Tier1!AF72+Existing!AF72)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF72-SuperPeak!AF72))","v":0},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!AG72-(AboveHWM!AG72+Tier1!AG72+Existing!AG72)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG72-SuperPeak!AG72))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!AH72-(AboveHWM!AH72+Tier1!AH72+Existing!AH72)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH72-SuperPeak!AH72))","v":0},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!AI72-(AboveHWM!AI72+Tier1!AI72+Existing!AI72)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI72-SuperPeak!AI72))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!AJ72-(AboveHWM!AJ72+Tier1!AJ72+Existing!AJ72)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ72-SuperPeak!AJ72))","v":0},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!AK72-(AboveHWM!AK72+Tier1!AK72+Existing!AK72)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK72-SuperPeak!AK72))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!AL72-(AboveHWM!AL72+Tier1!AL72+Existing!AL72)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL72-SuperPeak!AL72))","v":0},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!AM72-(AboveHWM!AM72+Tier1!AM72+Existing!AM72)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM72-SuperPeak!AM72))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!AN72-(AboveHWM!AN72+Tier1!AN72+Existing!AN72)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN72-SuperPeak!AN72))","v":0},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!AO72-(AboveHWM!AO72+Tier1!AO72+Existing!AO72)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO72-SuperPeak!AO72))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!AP72-(AboveHWM!AP72+Tier1!AP72+Existing!AP72)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP72-SuperPeak!AP72))","v":0},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!AQ72-(AboveHWM!AQ72+Tier1!AQ72+Existing!AQ72)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ72-SuperPeak!AQ72))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!AR72-(AboveHWM!AR72+Tier1!AR72+Existing!AR72)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR72-SuperPeak!AR72))","v":0},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!AS72-(AboveHWM!AS72+Tier1!AS72+Existing!AS72)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS72-SuperPeak!AS72))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!AT72-(AboveHWM!AT72+Tier1!AT72+Existing!AT72)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT72-SuperPeak!AT72))","v":0},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!AU72-(AboveHWM!AU72+Tier1!AU72+Existing!AU72)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU72-SuperPeak!AU72))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!AV72-(AboveHWM!AV72+Tier1!AV72+Existing!AV72)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV72-SuperPeak!AV72))","v":0},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!AW72-(AboveHWM!AW72+Tier1!AW72+Existing!AW72)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW72-SuperPeak!AW72))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!AX72-(AboveHWM!AX72+Tier1!AX72+Existing!AX72)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX72-SuperPeak!AX72))","v":0},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!AY72-(AboveHWM!AY72+Tier1!AY72+Existing!AY72)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY72-SuperPeak!AY72))","v":0}]
[null,10242,"Lost River Elec Coop",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!D81-(AboveHWM!D81+Tier1!D81+Existing!D81)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D81-SuperPeak!D81))","v":1611.694711538461},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!E81-(AboveHWM!E81+Tier1!E81+Existing!E81)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E81-SuperPeak!E81))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!F81-(AboveHWM!F81+Tier1!F81+Existing!F81)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F81-SuperPeak!F81))","v":441.42750000000098},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!G81-(AboveHWM!G81+Tier1!G81+Existing!G81)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G81-SuperPeak!G81))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!H81-(AboveHWM!H81+Tier1!H81+Existing!H81)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H81-SuperPeak!H81))","v":336.48250000000024},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!I81-(AboveHWM!I81+Tier1!I81+Existing!I81)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I81-SuperPeak!I81))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!J81-(AboveHWM!J81+Tier1!J81+Existing!J81)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J81-SuperPeak!J81))","v":865.14663461538441},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!K81-(AboveHWM!K81+Tier1!K81+Existing!K81)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K81-SuperPeak!K81))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!L81-(AboveHWM!L81+Tier1!L81+Existing!L81)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L81-SuperPeak!L81))","v":456.14750000000015},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!M81-(AboveHWM!M81+Tier1!M81+Existing!M81)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M81-SuperPeak!M81))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!N81-(AboveHWM!N81+Tier1!N81+Existing!N81)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N81-SuperPeak!N81))","v":194.11057692307753},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!O81-(AboveHWM!O81+Tier1!O81+Existing!O81)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O81-SuperPeak!O81))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!P81-(AboveHWM!P81+Tier1!P81+Existing!P81)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P81-SuperPeak!P81))","v":1125.4831730769233},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!Q81-(AboveHWM!Q81+Tier1!Q81+Existing!Q81)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q81-SuperPeak!Q81))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!R81-(AboveHWM!R81+Tier1!R81+Existing!R81)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R81-SuperPeak!R81))","v":0},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!S81-(AboveHWM!S81+Tier1!S81+Existing!S81)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S81-SuperPeak!S81))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!T81-(AboveHWM!T81+Tier1!T81+Existing!T81)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T81-SuperPeak!T81))","v":3405.0000000000009},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!U81-(AboveHWM!U81+Tier1!U81+Existing!U81)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U81-SuperPeak!U81))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!V81-(AboveHWM!V81+Tier1!V81+Existing!V81)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V81-SuperPeak!V81))","v":3696.3245192307677},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!W81-(AboveHWM!W81+Tier1!W81+Existing!W81)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W81-SuperPeak!W81))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!X81-(AboveHWM!X81+Tier1!X81+Existing!X81)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X81-SuperPeak!X81))","v":3926.243055555557},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!Y81-(AboveHWM!Y81+Tier1!Y81+Existing!Y81)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y81-SuperPeak!Y81))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!Z81-(AboveHWM!Z81+Tier1!Z81+Existing!Z81)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z81-SuperPeak!Z81))","v":1929.0104166666656},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!AA81-(AboveHWM!AA81+Tier1!AA81+Existing!AA81)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA81-SuperPeak!AA81))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!AB81-(AboveHWM!AB81+Tier1!AB81+Existing!AB81)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB81-SuperPeak!AB81))","v":1805.7060185185189},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!AC81-(AboveHWM!AC81+Tier1!AC81+Existing!AC81)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC81-SuperPeak!AC81))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!AD81-(AboveHWM!AD81+Tier1!AD81+Existing!AD81)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD81-SuperPeak!AD81))","v":444.94249999999937},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!AE81-(AboveHWM!AE81+Tier1!AE81+Existing!AE81)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE81-SuperPeak!AE81))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!AF81-(AboveHWM!AF81+Tier1!AF81+Existing!AF81)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF81-SuperPeak!AF81))","v":340.03000000000094},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!AG81-(AboveHWM!AG81+Tier1!AG81+Existing!AG81)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG81-SuperPeak!AG81))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!AH81-(AboveHWM!AH81+Tier1!AH81+Existing!AH81)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH81-SuperPeak!AH81))","v":869.51923076922992},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!AI81-(AboveHWM!AI81+Tier1!AI81+Existing!AI81)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI81-SuperPeak!AI81))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!AJ81-(AboveHWM!AJ81+Tier1!AJ81+Existing!AJ81)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ81-SuperPeak!AJ81))","v":335.55729166666561},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!AK81-(AboveHWM!AK81+Tier1!AK81+Existing!AK81)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK81-SuperPeak!AK81))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!AL81-(AboveHWM!AL81+Tier1!AL81+Existing!AL81)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL81-SuperPeak!AL81))","v":198.06009615384568},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!AM81-(AboveHWM!AM81+Tier1!AM81+Existing!AM81)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM81-SuperPeak!AM81))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!AN81-(AboveHWM!AN81+Tier1!AN81+Existing!AN81)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN81-SuperPeak!AN81))","v":1128.9975961538453},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!AO81-(AboveHWM!AO81+Tier1!AO81+Existing!AO81)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO81-SuperPeak!AO81))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!AP81-(AboveHWM!AP81+Tier1!AP81+Existing!AP81)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP81-SuperPeak!AP81))","v":0},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!AQ81-(AboveHWM!AQ81+Tier1!AQ81+Existing!AQ81)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ81-SuperPeak!AQ81))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!AR81-(AboveHWM!AR81+Tier1!AR81+Existing!AR81)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR81-SuperPeak!AR81))","v":3525.7974999999997},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!AS81-(AboveHWM!AS81+Tier1!AS81+Existing!AS81)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS81-SuperPeak!AS81))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!AT81-(AboveHWM!AT81+Tier1!AT81+Existing!AT81)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT81-SuperPeak!AT81))","v":3827.8197115384569},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!AU81-(AboveHWM!AU81+Tier1!AU81+Existing!AU81)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU81-SuperPeak!AU81))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!AV81-(AboveHWM!AV81+Tier1!AV81+Existing!AV81)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV81-SuperPeak!AV81))","v":3366.2644230769247},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!AW81-(AboveHWM!AW81+Tier1!AW81+Existing!AW81)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW81-SuperPeak!AW81))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!AX81-(AboveHWM!AX81+Tier1!AX81+Existing!AX81)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX81-SuperPeak!AX81))","v":2511.9924999999998},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!AY81-(AboveHWM!AY81+Tier1!AY81+Existing!AY81)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY81-SuperPeak!AY81))","v":0}]
[null,10278,"Northern Lights",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!D90-(AboveHWM!D90+Tier1!D90+Existing!D90)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D90-SuperPeak!D90))","v":0},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!E90-(AboveHWM!E90+Tier1!E90+Existing!E90)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E90-SuperPeak!E90))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!F90-(AboveHWM!F90+Tier1!F90+Existing!F90)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F90-SuperPeak!F90))","v":0},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!G90-(AboveHWM!G90+Tier1!G90+Existing!G90)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G90-SuperPeak!G90))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!H90-(AboveHWM!H90+Tier1!H90+Existing!H90)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H90-SuperPeak!H90))","v":0},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!I90-(AboveHWM!I90+Tier1!I90+Existing!I90)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I90-SuperPeak!I90))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!J90-(AboveHWM!J90+Tier1!J90+Existing!J90)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J90-SuperPeak!J90))","v":0},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!K90-(AboveHWM!K90+Tier1!K90+Existing!K90)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K90-SuperPeak!K90))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!L90-(AboveHWM!L90+Tier1!L90+Existing!L90)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L90-SuperPeak!L90))","v":0},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!M90-(AboveHWM!M90+Tier1!M90+Existing!M90)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M90-SuperPeak!M90))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!N90-(AboveHWM!N90+Tier1!N90+Existing!N90)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N90-SuperPeak!N90))","v":0},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!O90-(AboveHWM!O90+Tier1!O90+Existing!O90)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O90-SuperPeak!O90))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!P90-(AboveHWM!P90+Tier1!P90+Existing!P90)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P90-SuperPeak!P90))","v":0},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!Q90-(AboveHWM!Q90+Tier1!Q90+Existing!Q90)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q90-SuperPeak!Q90))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!R90-(AboveHWM!R90+Tier1!R90+Existing!R90)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R90-SuperPeak!R90))","v":0},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!S90-(AboveHWM!S90+Tier1!S90+Existing!S90)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S90-SuperPeak!S90))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!T90-(AboveHWM!T90+Tier1!T90+Existing!T90)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T90-SuperPeak!T90))","v":0},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!U90-(AboveHWM!U90+Tier1!U90+Existing!U90)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U90-SuperPeak!U90))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!V90-(AboveHWM!V90+Tier1!V90+Existing!V90)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V90-SuperPeak!V90))","v":0},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!W90-(AboveHWM!W90+Tier1!W90+Existing!W90)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W90-SuperPeak!W90))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!X90-(AboveHWM!X90+Tier1!X90+Existing!X90)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X90-SuperPeak!X90))","v":0},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!Y90-(AboveHWM!Y90+Tier1!Y90+Existing!Y90)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y90-SuperPeak!Y90))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!Z90-(AboveHWM!Z90+Tier1!Z90+Existing!Z90)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z90-SuperPeak!Z90))","v":0},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!AA90-(AboveHWM!AA90+Tier1!AA90+Existing!AA90)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA90-SuperPeak!AA90))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!AB90-(AboveHWM!AB90+Tier1!AB90+Existing!AB90)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB90-SuperPeak!AB90))","v":0},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!AC90-(AboveHWM!AC90+Tier1!AC90+Existing!AC90)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC90-SuperPeak!AC90))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!AD90-(AboveHWM!AD90+Tier1!AD90+Existing!AD90)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD90-SuperPeak!AD90))","v":0},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!AE90-(AboveHWM!AE90+Tier1!AE90+Existing!AE90)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE90-SuperPeak!AE90))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!AF90-(AboveHWM!AF90+Tier1!AF90+Existing!AF90)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF90-SuperPeak!AF90))","v":0},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!AG90-(AboveHWM!AG90+Tier1!AG90+Existing!AG90)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG90-SuperPeak!AG90))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!AH90-(AboveHWM!AH90+Tier1!AH90+Existing!AH90)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH90-SuperPeak!AH90))","v":0},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!AI90-(AboveHWM!AI90+Tier1!AI90+Existing!AI90)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI90-SuperPeak!AI90))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!AJ90-(AboveHWM!AJ90+Tier1!AJ90+Existing!AJ90)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ90-SuperPeak!AJ90))","v":0},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!AK90-(AboveHWM!AK90+Tier1!AK90+Existing!AK90)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK90-SuperPeak!AK90))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!AL90-(AboveHWM!AL90+Tier1!AL90+Existing!AL90)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL90-SuperPeak!AL90))","v":0},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!AM90-(AboveHWM!AM90+Tier1!AM90+Existing!AM90)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM90-SuperPeak!AM90))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!AN90-(AboveHWM!AN90+Tier1!AN90+Existing!AN90)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN90-SuperPeak!AN90))","v":0},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!AO90-(AboveHWM!AO90+Tier1!AO90+Existing!AO90)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO90-SuperPeak!AO90))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!AP90-(AboveHWM!AP90+Tier1!AP90+Existing!AP90)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP90-SuperPeak!AP90))","v":0},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!AQ90-(AboveHWM!AQ90+Tier1!AQ90+Existing!AQ90)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ90-SuperPeak!AQ90))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!AR90-(AboveHWM!AR90+Tier1!AR90+Existing!AR90)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR90-SuperPeak!AR90))","v":0},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!AS90-(AboveHWM!AS90+Tier1!AS90+Existing!AS90)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS90-SuperPeak!AS90))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!AT90-(AboveHWM!AT90+Tier1!AT90+Existing!AT90)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT90-SuperPeak!AT90))","v":0},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!AU90-(AboveHWM!AU90+Tier1!AU90+Existing!AU90)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU90-SuperPeak!AU90))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!AV90-(AboveHWM!AV90+Tier1!AV90+Existing!AV90)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV90-SuperPeak!AV90))","v":0},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!AW90-(AboveHWM!AW90+Tier1!AW90+Existing!AW90)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW90-SuperPeak!AW90))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!AX90-(AboveHWM!AX90+Tier1!AX90+Existing!AX90)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX90-SuperPeak!AX90))","v":0},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!AY90-(AboveHWM!AY90+Tier1!AY90+Existing!AY90)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY90-SuperPeak!AY90))","v":0}]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!D99-(AboveHWM!D99+Tier1!D99+Existing!D99)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D99-SuperPeak!D99))","v":0},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!E99-(AboveHWM!E99+Tier1!E99+Existing!E99)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E99-SuperPeak!E99))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!F99-(AboveHWM!F99+Tier1!F99+Existing!F99)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F99-SuperPeak!F99))","v":0},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!G99-(AboveHWM!G99+Tier1!G99+Existing!G99)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G99-SuperPeak!G99))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!H99-(AboveHWM!H99+Tier1!H99+Existing!H99)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H99-SuperPeak!H99))","v":0},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!I99-(AboveHWM!I99+Tier1!I99+Existing!I99)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I99-SuperPeak!I99))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!J99-(AboveHWM!J99+Tier1!J99+Existing!J99)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J99-SuperPeak!J99))","v":0},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!K99-(AboveHWM!K99+Tier1!K99+Existing!K99)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K99-SuperPeak!K99))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!L99-(AboveHWM!L99+Tier1!L99+Existing!L99)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L99-SuperPeak!L99))","v":0},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!M99-(AboveHWM!M99+Tier1!M99+Existing!M99)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M99-SuperPeak!M99))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!N99-(AboveHWM!N99+Tier1!N99+Existing!N99)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N99-SuperPeak!N99))","v":0},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!O99-(AboveHWM!O99+Tier1!O99+Existing!O99)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O99-SuperPeak!O99))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!P99-(AboveHWM!P99+Tier1!P99+Existing!P99)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P99-SuperPeak!P99))","v":0},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!Q99-(AboveHWM!Q99+Tier1!Q99+Existing!Q99)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q99-SuperPeak!Q99))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!R99-(AboveHWM!R99+Tier1!R99+Existing!R99)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R99-SuperPeak!R99))","v":0},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!S99-(AboveHWM!S99+Tier1!S99+Existing!S99)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S99-SuperPeak!S99))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!T99-(AboveHWM!T99+Tier1!T99+Existing!T99)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T99-SuperPeak!T99))","v":0},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!U99-(AboveHWM!U99+Tier1!U99+Existing!U99)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U99-SuperPeak!U99))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!V99-(AboveHWM!V99+Tier1!V99+Existing!V99)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V99-SuperPeak!V99))","v":0},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!W99-(AboveHWM!W99+Tier1!W99+Existing!W99)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W99-SuperPeak!W99))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!X99-(AboveHWM!X99+Tier1!X99+Existing!X99)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X99-SuperPeak!X99))","v":0},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!Y99-(AboveHWM!Y99+Tier1!Y99+Existing!Y99)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y99-SuperPeak!Y99))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!Z99-(AboveHWM!Z99+Tier1!Z99+Existing!Z99)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z99-SuperPeak!Z99))","v":0},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!AA99-(AboveHWM!AA99+Tier1!AA99+Existing!AA99)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA99-SuperPeak!AA99))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!AB99-(AboveHWM!AB99+Tier1!AB99+Existing!AB99)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB99-SuperPeak!AB99))","v":0},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!AC99-(AboveHWM!AC99+Tier1!AC99+Existing!AC99)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC99-SuperPeak!AC99))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!AD99-(AboveHWM!AD99+Tier1!AD99+Existing!AD99)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD99-SuperPeak!AD99))","v":0},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!AE99-(AboveHWM!AE99+Tier1!AE99+Existing!AE99)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE99-SuperPeak!AE99))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!AF99-(AboveHWM!AF99+Tier1!AF99+Existing!AF99)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF99-SuperPeak!AF99))","v":0},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!AG99-(AboveHWM!AG99+Tier1!AG99+Existing!AG99)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG99-SuperPeak!AG99))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!AH99-(AboveHWM!AH99+Tier1!AH99+Existing!AH99)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH99-SuperPeak!AH99))","v":0},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!AI99-(AboveHWM!AI99+Tier1!AI99+Existing!AI99)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI99-SuperPeak!AI99))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!AJ99-(AboveHWM!AJ99+Tier1!AJ99+Existing!AJ99)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ99-SuperPeak!AJ99))","v":0},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!AK99-(AboveHWM!AK99+Tier1!AK99+Existing!AK99)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK99-SuperPeak!AK99))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!AL99-(AboveHWM!AL99+Tier1!AL99+Existing!AL99)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL99-SuperPeak!AL99))","v":0},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!AM99-(AboveHWM!AM99+Tier1!AM99+Existing!AM99)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM99-SuperPeak!AM99))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!AN99-(AboveHWM!AN99+Tier1!AN99+Existing!AN99)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN99-SuperPeak!AN99))","v":0},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!AO99-(AboveHWM!AO99+Tier1!AO99+Existing!AO99)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO99-SuperPeak!AO99))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!AP99-(AboveHWM!AP99+Tier1!AP99+Existing!AP99)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP99-SuperPeak!AP99))","v":0},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!AQ99-(AboveHWM!AQ99+Tier1!AQ99+Existing!AQ99)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ99-SuperPeak!AQ99))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!AR99-(AboveHWM!AR99+Tier1!AR99+Existing!AR99)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR99-SuperPeak!AR99))","v":0},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!AS99-(AboveHWM!AS99+Tier1!AS99+Existing!AS99)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS99-SuperPeak!AS99))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!AT99-(AboveHWM!AT99+Tier1!AT99+Existing!AT99)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT99-SuperPeak!AT99))","v":0},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!AU99-(AboveHWM!AU99+Tier1!AU99+Existing!AU99)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU99-SuperPeak!AU99))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!AV99-(AboveHWM!AV99+Tier1!AV99+Existing!AV99)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV99-SuperPeak!AV99))","v":0},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!AW99-(AboveHWM!AW99+Tier1!AW99+Existing!AW99)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW99-SuperPeak!AW99))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!AX99-(AboveHWM!AX99+Tier1!AX99+Existing!AX99)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX99-SuperPeak!AX99))","v":0},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!AY99-(AboveHWM!AY99+Tier1!AY99+Existing!AY99)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY99-SuperPeak!AY99))","v":0}]
[null,10352,"Skamania County PUD #1",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!D108-(AboveHWM!D108+Tier1!D108+Existing!D108)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D108-SuperPeak!D108))","v":0},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!E108-(AboveHWM!E108+Tier1!E108+Existing!E108)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E108-SuperPeak!E108))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!F108-(AboveHWM!F108+Tier1!F108+Existing!F108)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F108-SuperPeak!F108))","v":233.77749999999952},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!G108-(AboveHWM!G108+Tier1!G108+Existing!G108)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G108-SuperPeak!G108))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!H108-(AboveHWM!H108+Tier1!H108+Existing!H108)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H108-SuperPeak!H108))","v":2340.2800000000011},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!I108-(AboveHWM!I108+Tier1!I108+Existing!I108)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I108-SuperPeak!I108))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!J108-(AboveHWM!J108+Tier1!J108+Existing!J108)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J108-SuperPeak!J108))","v":1798.0576923076903},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!K108-(AboveHWM!K108+Tier1!K108+Existing!K108)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K108-SuperPeak!K108))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!L108-(AboveHWM!L108+Tier1!L108+Existing!L108)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L108-SuperPeak!L108))","v":4421.5524999999971},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!M108-(AboveHWM!M108+Tier1!M108+Existing!M108)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M108-SuperPeak!M108))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!N108-(AboveHWM!N108+Tier1!N108+Existing!N108)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N108-SuperPeak!N108))","v":3053.3221153846125},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!O108-(AboveHWM!O108+Tier1!O108+Existing!O108)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O108-SuperPeak!O108))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!P108-(AboveHWM!P108+Tier1!P108+Existing!P108)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P108-SuperPeak!P108))","v":1377.7499999999998},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!Q108-(AboveHWM!Q108+Tier1!Q108+Existing!Q108)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q108-SuperPeak!Q108))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!R108-(AboveHWM!R108+Tier1!R108+Existing!R108)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R108-SuperPeak!R108))","v":600.29086538461479},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!S108-(AboveHWM!S108+Tier1!S108+Existing!S108)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S108-SuperPeak!S108))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!T108-(AboveHWM!T108+Tier1!T108+Existing!T108)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T108-SuperPeak!T108))","v":1682.8550000000014},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!U108-(AboveHWM!U108+Tier1!U108+Existing!U108)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U108-SuperPeak!U108))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!V108-(AboveHWM!V108+Tier1!V108+Existing!V108)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V108-SuperPeak!V108))","v":762.8149038461554},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!W108-(AboveHWM!W108+Tier1!W108+Existing!W108)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W108-SuperPeak!W108))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!X108-(AboveHWM!X108+Tier1!X108+Existing!X108)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X108-SuperPeak!X108))","v":3501.6018518518504},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!Y108-(AboveHWM!Y108+Tier1!Y108+Existing!Y108)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y108-SuperPeak!Y108))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!Z108-(AboveHWM!Z108+Tier1!Z108+Existing!Z108)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z108-SuperPeak!Z108))","v":975.13281250000091},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!AA108-(AboveHWM!AA108+Tier1!AA108+Existing!AA108)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA108-SuperPeak!AA108))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!AB108-(AboveHWM!AB108+Tier1!AB108+Existing!AB108)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB108-SuperPeak!AB108))","v":0},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!AC108-(AboveHWM!AC108+Tier1!AC108+Existing!AC108)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC108-SuperPeak!AC108))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!AD108-(AboveHWM!AD108+Tier1!AD108+Existing!AD108)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD108-SuperPeak!AD108))","v":275.63750000000289},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!AE108-(AboveHWM!AE108+Tier1!AE108+Existing!AE108)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE108-SuperPeak!AE108))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!AF108-(AboveHWM!AF108+Tier1!AF108+Existing!AF108)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF108-SuperPeak!AF108))","v":2383.8300000000008},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!AG108-(AboveHWM!AG108+Tier1!AG108+Existing!AG108)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG108-SuperPeak!AG108))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!AH108-(AboveHWM!AH108+Tier1!AH108+Existing!AH108)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH108-SuperPeak!AH108))","v":1844.9615384615399},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!AI108-(AboveHWM!AI108+Tier1!AI108+Existing!AI108)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI108-SuperPeak!AI108))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!AJ108-(AboveHWM!AJ108+Tier1!AJ108+Existing!AJ108)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ108-SuperPeak!AJ108))","v":4517.4270833333312},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!AK108-(AboveHWM!AK108+Tier1!AK108+Existing!AK108)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK108-SuperPeak!AK108))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!AL108-(AboveHWM!AL108+Tier1!AL108+Existing!AL108)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL108-SuperPeak!AL108))","v":3110.439903846152},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!AM108-(AboveHWM!AM108+Tier1!AM108+Existing!AM108)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM108-SuperPeak!AM108))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!AN108-(AboveHWM!AN108+Tier1!AN108+Existing!AN108)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN108-SuperPeak!AN108))","v":1420.213942307691},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!AO108-(AboveHWM!AO108+Tier1!AO108+Existing!AO108)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO108-SuperPeak!AO108))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!AP108-(AboveHWM!AP108+Tier1!AP108+Existing!AP108)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP108-SuperPeak!AP108))","v":638.38701923076792},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!AQ108-(AboveHWM!AQ108+Tier1!AQ108+Existing!AQ108)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ108-SuperPeak!AQ108))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!AR108-(AboveHWM!AR108+Tier1!AR108+Existing!AR108)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR108-SuperPeak!AR108))","v":1673.5824999999998},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!AS108-(AboveHWM!AS108+Tier1!AS108+Existing!AS108)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS108-SuperPeak!AS108))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!AT108-(AboveHWM!AT108+Tier1!AT108+Existing!AT108)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT108-SuperPeak!AT108))","v":750.26682692307872},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!AU108-(AboveHWM!AU108+Tier1!AU108+Existing!AU108)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU108-SuperPeak!AU108))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!AV108-(AboveHWM!AV108+Tier1!AV108+Existing!AV108)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV108-SuperPeak!AV108))","v":3488.2283653846125},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!AW108-(AboveHWM!AW108+Tier1!AW108+Existing!AW108)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW108-SuperPeak!AW108))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!AX108-(AboveHWM!AX108+Tier1!AX108+Existing!AX108)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX108-SuperPeak!AX108))","v":973.0224999999981},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!AY108-(AboveHWM!AY108+Tier1!AY108+Existing!AY108)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY108-SuperPeak!AY108))","v":0}]
[null,10379,"Steilacoom, Town of",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!D117-(AboveHWM!D117+Tier1!D117+Existing!D117)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D117-SuperPeak!D117))","v":332.93269230769249},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!E117-(AboveHWM!E117+Tier1!E117+Existing!E117)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E117-SuperPeak!E117))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!F117-(AboveHWM!F117+Tier1!F117+Existing!F117)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F117-SuperPeak!F117))","v":28.495000000000381},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!G117-(AboveHWM!G117+Tier1!G117+Existing!G117)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G117-SuperPeak!G117))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!H117-(AboveHWM!H117+Tier1!H117+Existing!H117)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H117-SuperPeak!H117))","v":1014.21},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!I117-(AboveHWM!I117+Tier1!I117+Existing!I117)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I117-SuperPeak!I117))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!J117-(AboveHWM!J117+Tier1!J117+Existing!J117)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J117-SuperPeak!J117))","v":1132.5240384615388},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!K117-(AboveHWM!K117+Tier1!K117+Existing!K117)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K117-SuperPeak!K117))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!L117-(AboveHWM!L117+Tier1!L117+Existing!L117)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L117-SuperPeak!L117))","v":818.64750000000083},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!M117-(AboveHWM!M117+Tier1!M117+Existing!M117)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M117-SuperPeak!M117))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!N117-(AboveHWM!N117+Tier1!N117+Existing!N117)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N117-SuperPeak!N117))","v":715.43750000000057},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!O117-(AboveHWM!O117+Tier1!O117+Existing!O117)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O117-SuperPeak!O117))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!P117-(AboveHWM!P117+Tier1!P117+Existing!P117)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P117-SuperPeak!P117))","v":287.51442307692264},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!Q117-(AboveHWM!Q117+Tier1!Q117+Existing!Q117)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q117-SuperPeak!Q117))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!R117-(AboveHWM!R117+Tier1!R117+Existing!R117)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R117-SuperPeak!R117))","v":610.97355769230785},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!S117-(AboveHWM!S117+Tier1!S117+Existing!S117)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S117-SuperPeak!S117))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!T117-(AboveHWM!T117+Tier1!T117+Existing!T117)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T117-SuperPeak!T117))","v":1100.7975000000006},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!U117-(AboveHWM!U117+Tier1!U117+Existing!U117)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U117-SuperPeak!U117))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!V117-(AboveHWM!V117+Tier1!V117+Existing!V117)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V117-SuperPeak!V117))","v":1008.6778846153841},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!W117-(AboveHWM!W117+Tier1!W117+Existing!W117)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W117-SuperPeak!W117))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!X117-(AboveHWM!X117+Tier1!X117+Existing!X117)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X117-SuperPeak!X117))","v":1157.7037037037044},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!Y117-(AboveHWM!Y117+Tier1!Y117+Existing!Y117)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y117-SuperPeak!Y117))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!Z117-(AboveHWM!Z117+Tier1!Z117+Existing!Z117)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z117-SuperPeak!Z117))","v":841.8125},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!AA117-(AboveHWM!AA117+Tier1!AA117+Existing!AA117)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA117-SuperPeak!AA117))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!AB117-(AboveHWM!AB117+Tier1!AB117+Existing!AB117)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB117-SuperPeak!AB117))","v":521.48148148148096},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!AC117-(AboveHWM!AC117+Tier1!AC117+Existing!AC117)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC117-SuperPeak!AC117))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!AD117-(AboveHWM!AD117+Tier1!AD117+Existing!AD117)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD117-SuperPeak!AD117))","v":39.472499999998689},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!AE117-(AboveHWM!AE117+Tier1!AE117+Existing!AE117)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE117-SuperPeak!AE117))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!AF117-(AboveHWM!AF117+Tier1!AF117+Existing!AF117)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF117-SuperPeak!AF117))","v":1024.7075000000013},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!AG117-(AboveHWM!AG117+Tier1!AG117+Existing!AG117)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG117-SuperPeak!AG117))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!AH117-(AboveHWM!AH117+Tier1!AH117+Existing!AH117)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH117-SuperPeak!AH117))","v":1144.9447115384623},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!AI117-(AboveHWM!AI117+Tier1!AI117+Existing!AI117)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI117-SuperPeak!AI117))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!AJ117-(AboveHWM!AJ117+Tier1!AJ117+Existing!AJ117)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ117-SuperPeak!AJ117))","v":761.73697916666777},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!AK117-(AboveHWM!AK117+Tier1!AK117+Existing!AK117)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK117-SuperPeak!AK117))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!AL117-(AboveHWM!AL117+Tier1!AL117+Existing!AL117)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL117-SuperPeak!AL117))","v":729.27403846153857},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!AM117-(AboveHWM!AM117+Tier1!AM117+Existing!AM117)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM117-SuperPeak!AM117))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!AN117-(AboveHWM!AN117+Tier1!AN117+Existing!AN117)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN117-SuperPeak!AN117))","v":297.43269230769175},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!AO117-(AboveHWM!AO117+Tier1!AO117+Existing!AO117)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO117-SuperPeak!AO117))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!AP117-(AboveHWM!AP117+Tier1!AP117+Existing!AP117)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP117-SuperPeak!AP117))","v":622.89182692307725},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!AQ117-(AboveHWM!AQ117+Tier1!AQ117+Existing!AQ117)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ117-SuperPeak!AQ117))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!AR117-(AboveHWM!AR117+Tier1!AR117+Existing!AR117)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR117-SuperPeak!AR117))","v":1114.71},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!AS117-(AboveHWM!AS117+Tier1!AS117+Existing!AS117)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS117-SuperPeak!AS117))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!AT117-(AboveHWM!AT117+Tier1!AT117+Existing!AT117)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT117-SuperPeak!AT117))","v":1023.4326923076926},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!AU117-(AboveHWM!AU117+Tier1!AU117+Existing!AU117)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU117-SuperPeak!AU117))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!AV117-(AboveHWM!AV117+Tier1!AV117+Existing!AV117)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV117-SuperPeak!AV117))","v":1029.4158653846152},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!AW117-(AboveHWM!AW117+Tier1!AW117+Existing!AW117)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW117-SuperPeak!AW117))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!AX117-(AboveHWM!AX117+Tier1!AX117+Existing!AX117)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX117-SuperPeak!AX117))","v":1011.6900000000002},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!AY117-(AboveHWM!AY117+Tier1!AY117+Existing!AY117)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY117-SuperPeak!AY117))","v":0}]
[null,10440,"Wahkiakum County PUD #1",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!D126-(AboveHWM!D126+Tier1!D126+Existing!D126)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D126-SuperPeak!D126))","v":76.048076923076465},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!E126-(AboveHWM!E126+Tier1!E126+Existing!E126)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E126-SuperPeak!E126))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!F126-(AboveHWM!F126+Tier1!F126+Existing!F126)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F126-SuperPeak!F126))","v":334.85499999999968},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!G126-(AboveHWM!G126+Tier1!G126+Existing!G126)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G126-SuperPeak!G126))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!H126-(AboveHWM!H126+Tier1!H126+Existing!H126)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H126-SuperPeak!H126))","v":912.24750000000029},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!I126-(AboveHWM!I126+Tier1!I126+Existing!I126)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I126-SuperPeak!I126))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!J126-(AboveHWM!J126+Tier1!J126+Existing!J126)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J126-SuperPeak!J126))","v":453.3605769230773},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!K126-(AboveHWM!K126+Tier1!K126+Existing!K126)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K126-SuperPeak!K126))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!L126-(AboveHWM!L126+Tier1!L126+Existing!L126)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L126-SuperPeak!L126))","v":1047.7225000000003},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!M126-(AboveHWM!M126+Tier1!M126+Existing!M126)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M126-SuperPeak!M126))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!N126-(AboveHWM!N126+Tier1!N126+Existing!N126)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N126-SuperPeak!N126))","v":911.47596153846291},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!O126-(AboveHWM!O126+Tier1!O126+Existing!O126)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O126-SuperPeak!O126))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!P126-(AboveHWM!P126+Tier1!P126+Existing!P126)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P126-SuperPeak!P126))","v":268.65384615384613},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!Q126-(AboveHWM!Q126+Tier1!Q126+Existing!Q126)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q126-SuperPeak!Q126))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!R126-(AboveHWM!R126+Tier1!R126+Existing!R126)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R126-SuperPeak!R126))","v":132.82211538461564},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!S126-(AboveHWM!S126+Tier1!S126+Existing!S126)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S126-SuperPeak!S126))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!T126-(AboveHWM!T126+Tier1!T126+Existing!T126)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T126-SuperPeak!T126))","v":104.94749999999975},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!U126-(AboveHWM!U126+Tier1!U126+Existing!U126)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U126-SuperPeak!U126))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!V126-(AboveHWM!V126+Tier1!V126+Existing!V126)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V126-SuperPeak!V126))","v":322.40625000000011},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!W126-(AboveHWM!W126+Tier1!W126+Existing!W126)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W126-SuperPeak!W126))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!X126-(AboveHWM!X126+Tier1!X126+Existing!X126)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X126-SuperPeak!X126))","v":618.70138888888857},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!Y126-(AboveHWM!Y126+Tier1!Y126+Existing!Y126)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y126-SuperPeak!Y126))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!Z126-(AboveHWM!Z126+Tier1!Z126+Existing!Z126)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z126-SuperPeak!Z126))","v":151.13802083333306},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!AA126-(AboveHWM!AA126+Tier1!AA126+Existing!AA126)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA126-SuperPeak!AA126))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!AB126-(AboveHWM!AB126+Tier1!AB126+Existing!AB126)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB126-SuperPeak!AB126))","v":42.870370370370111},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!AC126-(AboveHWM!AC126+Tier1!AC126+Existing!AC126)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC126-SuperPeak!AC126))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!AD126-(AboveHWM!AD126+Tier1!AD126+Existing!AD126)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD126-SuperPeak!AD126))","v":295.32999999999856},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!AE126-(AboveHWM!AE126+Tier1!AE126+Existing!AE126)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE126-SuperPeak!AE126))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!AF126-(AboveHWM!AF126+Tier1!AF126+Existing!AF126)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF126-SuperPeak!AF126))","v":862.56250000000011},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!AG126-(AboveHWM!AG126+Tier1!AG126+Existing!AG126)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG126-SuperPeak!AG126))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!AH126-(AboveHWM!AH126+Tier1!AH126+Existing!AH126)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH126-SuperPeak!AH126))","v":403.50000000000199},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!AI126-(AboveHWM!AI126+Tier1!AI126+Existing!AI126)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI126-SuperPeak!AI126))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!AJ126-(AboveHWM!AJ126+Tier1!AJ126+Existing!AJ126)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ126-SuperPeak!AJ126))","v":995.41666666666686},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!AK126-(AboveHWM!AK126+Tier1!AK126+Existing!AK126)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK126-SuperPeak!AK126))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!AL126-(AboveHWM!AL126+Tier1!AL126+Existing!AL126)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL126-SuperPeak!AL126))","v":869.31490384615404},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!AM126-(AboveHWM!AM126+Tier1!AM126+Existing!AM126)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM126-SuperPeak!AM126))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!AN126-(AboveHWM!AN126+Tier1!AN126+Existing!AN126)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN126-SuperPeak!AN126))","v":233.40144230769243},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!AO126-(AboveHWM!AO126+Tier1!AO126+Existing!AO126)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO126-SuperPeak!AO126))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!AP126-(AboveHWM!AP126+Tier1!AP126+Existing!AP126)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP126-SuperPeak!AP126))","v":106.37740384615401},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!AQ126-(AboveHWM!AQ126+Tier1!AQ126+Existing!AQ126)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ126-SuperPeak!AQ126))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!AR126-(AboveHWM!AR126+Tier1!AR126+Existing!AR126)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR126-SuperPeak!AR126))","v":80.127500000000126},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!AS126-(AboveHWM!AS126+Tier1!AS126+Existing!AS126)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS126-SuperPeak!AS126))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!AT126-(AboveHWM!AT126+Tier1!AT126+Existing!AT126)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT126-SuperPeak!AT126))","v":298.74038461538476},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!AU126-(AboveHWM!AU126+Tier1!AU126+Existing!AU126)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU126-SuperPeak!AU126))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!AV126-(AboveHWM!AV126+Tier1!AV126+Existing!AV126)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV126-SuperPeak!AV126))","v":593.35096153846109},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!AW126-(AboveHWM!AW126+Tier1!AW126+Existing!AW126)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW126-SuperPeak!AW126))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!AX126-(AboveHWM!AX126+Tier1!AX126+Existing!AX126)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX126-SuperPeak!AX126))","v":126.8149999999999},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!AY126-(AboveHWM!AY126+Tier1!AY126+Existing!AY126)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY126-SuperPeak!AY126))","v":0}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!D135-(AboveHWM!D135+Tier1!D135+Existing!D135)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D135-SuperPeak!D135))","v":1582.2764423076912},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!E135-(AboveHWM!E135+Tier1!E135+Existing!E135)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E135-SuperPeak!E135))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!F135-(AboveHWM!F135+Tier1!F135+Existing!F135)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F135-SuperPeak!F135))","v":2221.1575000000003},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!G135-(AboveHWM!G135+Tier1!G135+Existing!G135)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G135-SuperPeak!G135))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!H135-(AboveHWM!H135+Tier1!H135+Existing!H135)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H135-SuperPeak!H135))","v":1903.8874999999998},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!I135-(AboveHWM!I135+Tier1!I135+Existing!I135)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I135-SuperPeak!I135))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!J135-(AboveHWM!J135+Tier1!J135+Existing!J135)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J135-SuperPeak!J135))","v":2459.8942307692296},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!K135-(AboveHWM!K135+Tier1!K135+Existing!K135)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K135-SuperPeak!K135))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!L135-(AboveHWM!L135+Tier1!L135+Existing!L135)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L135-SuperPeak!L135))","v":2258.1349999999993},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!M135-(AboveHWM!M135+Tier1!M135+Existing!M135)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M135-SuperPeak!M135))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!N135-(AboveHWM!N135+Tier1!N135+Existing!N135)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N135-SuperPeak!N135))","v":2099.076923076922},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!O135-(AboveHWM!O135+Tier1!O135+Existing!O135)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O135-SuperPeak!O135))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!P135-(AboveHWM!P135+Tier1!P135+Existing!P135)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P135-SuperPeak!P135))","v":2224.170673076922},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!Q135-(AboveHWM!Q135+Tier1!Q135+Existing!Q135)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q135-SuperPeak!Q135))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!R135-(AboveHWM!R135+Tier1!R135+Existing!R135)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R135-SuperPeak!R135))","v":2091.7019230769238},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!S135-(AboveHWM!S135+Tier1!S135+Existing!S135)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S135-SuperPeak!S135))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!T135-(AboveHWM!T135+Tier1!T135+Existing!T135)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T135-SuperPeak!T135))","v":1956.1600000000012},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!U135-(AboveHWM!U135+Tier1!U135+Existing!U135)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U135-SuperPeak!U135))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!V135-(AboveHWM!V135+Tier1!V135+Existing!V135)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V135-SuperPeak!V135))","v":1942.4711538461529},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!W135-(AboveHWM!W135+Tier1!W135+Existing!W135)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W135-SuperPeak!W135))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!X135-(AboveHWM!X135+Tier1!X135+Existing!X135)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X135-SuperPeak!X135))","v":2959.4791666666665},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!Y135-(AboveHWM!Y135+Tier1!Y135+Existing!Y135)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y135-SuperPeak!Y135))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!Z135-(AboveHWM!Z135+Tier1!Z135+Existing!Z135)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z135-SuperPeak!Z135))","v":1453.2109374999982},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!AA135-(AboveHWM!AA135+Tier1!AA135+Existing!AA135)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA135-SuperPeak!AA135))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!AB135-(AboveHWM!AB135+Tier1!AB135+Existing!AB135)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB135-SuperPeak!AB135))","v":1800.7129629629617},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!AC135-(AboveHWM!AC135+Tier1!AC135+Existing!AC135)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC135-SuperPeak!AC135))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!AD135-(AboveHWM!AD135+Tier1!AD135+Existing!AD135)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD135-SuperPeak!AD135))","v":1819.252500000001},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!AE135-(AboveHWM!AE135+Tier1!AE135+Existing!AE135)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE135-SuperPeak!AE135))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!AF135-(AboveHWM!AF135+Tier1!AF135+Existing!AF135)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF135-SuperPeak!AF135))","v":1484.1525000000004},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!AG135-(AboveHWM!AG135+Tier1!AG135+Existing!AG135)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG135-SuperPeak!AG135))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!AH135-(AboveHWM!AH135+Tier1!AH135+Existing!AH135)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH135-SuperPeak!AH135))","v":2053.3942307692287},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!AI135-(AboveHWM!AI135+Tier1!AI135+Existing!AI135)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI135-SuperPeak!AI135))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!AJ135-(AboveHWM!AJ135+Tier1!AJ135+Existing!AJ135)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ135-SuperPeak!AJ135))","v":1761.1510416666683},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!AK135-(AboveHWM!AK135+Tier1!AK135+Existing!AK135)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK135-SuperPeak!AK135))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!AL135-(AboveHWM!AL135+Tier1!AL135+Existing!AL135)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL135-SuperPeak!AL135))","v":1689.978365384615},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!AM135-(AboveHWM!AM135+Tier1!AM135+Existing!AM135)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM135-SuperPeak!AM135))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!AN135-(AboveHWM!AN135+Tier1!AN135+Existing!AN135)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN135-SuperPeak!AN135))","v":1825.2836538461538},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!AO135-(AboveHWM!AO135+Tier1!AO135+Existing!AO135)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO135-SuperPeak!AO135))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!AP135-(AboveHWM!AP135+Tier1!AP135+Existing!AP135)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP135-SuperPeak!AP135))","v":1690.8341346153843},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!AQ135-(AboveHWM!AQ135+Tier1!AQ135+Existing!AQ135)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ135-SuperPeak!AQ135))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!AR135-(AboveHWM!AR135+Tier1!AR135+Existing!AR135)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR135-SuperPeak!AR135))","v":1956.1600000000012},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!AS135-(AboveHWM!AS135+Tier1!AS135+Existing!AS135)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS135-SuperPeak!AS135))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!AT135-(AboveHWM!AT135+Tier1!AT135+Existing!AT135)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT135-SuperPeak!AT135))","v":1942.4711538461529},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!AU135-(AboveHWM!AU135+Tier1!AU135+Existing!AU135)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU135-SuperPeak!AU135))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!AV135-(AboveHWM!AV135+Tier1!AV135+Existing!AV135)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV135-SuperPeak!AV135))","v":2250.1899038461511},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!AW135-(AboveHWM!AW135+Tier1!AW135+Existing!AW135)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW135-SuperPeak!AW135))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!AX135-(AboveHWM!AX135+Tier1!AX135+Existing!AX135)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX135-SuperPeak!AX135))","v":2183.4824999999983},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!AY135-(AboveHWM!AY135+Tier1!AY135+Existing!AY135)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY135-SuperPeak!AY135))","v":0}]
[null,11680,"Weiser, City of",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!D136-(AboveHWM!D136+Tier1!D136+Existing!D136)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D136-SuperPeak!D136))","v":349.93028846153896},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!E136-(AboveHWM!E136+Tier1!E136+Existing!E136)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E136-SuperPeak!E136))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!F136-(AboveHWM!F136+Tier1!F136+Existing!F136)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F136-SuperPeak!F136))","v":355.46750000000139},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!G136-(AboveHWM!G136+Tier1!G136+Existing!G136)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G136-SuperPeak!G136))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!H136-(AboveHWM!H136+Tier1!H136+Existing!H136)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H136-SuperPeak!H136))","v":469.0000000000021},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!I136-(AboveHWM!I136+Tier1!I136+Existing!I136)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I136-SuperPeak!I136))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!J136-(AboveHWM!J136+Tier1!J136+Existing!J136)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J136-SuperPeak!J136))","v":0},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!K136-(AboveHWM!K136+Tier1!K136+Existing!K136)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K136-SuperPeak!K136))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!L136-(AboveHWM!L136+Tier1!L136+Existing!L136)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L136-SuperPeak!L136))","v":59.265000000000789},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!M136-(AboveHWM!M136+Tier1!M136+Existing!M136)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M136-SuperPeak!M136))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!N136-(AboveHWM!N136+Tier1!N136+Existing!N136)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N136-SuperPeak!N136))","v":518.1610576923083},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!O136-(AboveHWM!O136+Tier1!O136+Existing!O136)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O136-SuperPeak!O136))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!P136-(AboveHWM!P136+Tier1!P136+Existing!P136)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P136-SuperPeak!P136))","v":598.94230769230751},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!Q136-(AboveHWM!Q136+Tier1!Q136+Existing!Q136)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q136-SuperPeak!Q136))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!R136-(AboveHWM!R136+Tier1!R136+Existing!R136)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R136-SuperPeak!R136))","v":5.9038461538463149},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!S136-(AboveHWM!S136+Tier1!S136+Existing!S136)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S136-SuperPeak!S136))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!T136-(AboveHWM!T136+Tier1!T136+Existing!T136)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T136-SuperPeak!T136))","v":1278.3050000000001},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!U136-(AboveHWM!U136+Tier1!U136+Existing!U136)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U136-SuperPeak!U136))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!V136-(AboveHWM!V136+Tier1!V136+Existing!V136)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V136-SuperPeak!V136))","v":874.47115384615472},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!W136-(AboveHWM!W136+Tier1!W136+Existing!W136)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W136-SuperPeak!W136))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!X136-(AboveHWM!X136+Tier1!X136+Existing!X136)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X136-SuperPeak!X136))","v":62.810185185185219},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!Y136-(AboveHWM!Y136+Tier1!Y136+Existing!Y136)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y136-SuperPeak!Y136))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!Z136-(AboveHWM!Z136+Tier1!Z136+Existing!Z136)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z136-SuperPeak!Z136))","v":0},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!AA136-(AboveHWM!AA136+Tier1!AA136+Existing!AA136)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA136-SuperPeak!AA136))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!AB136-(AboveHWM!AB136+Tier1!AB136+Existing!AB136)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB136-SuperPeak!AB136))","v":375.41898148148101},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!AC136-(AboveHWM!AC136+Tier1!AC136+Existing!AC136)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC136-SuperPeak!AC136))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!AD136-(AboveHWM!AD136+Tier1!AD136+Existing!AD136)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD136-SuperPeak!AD136))","v":359.61},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!AE136-(AboveHWM!AE136+Tier1!AE136+Existing!AE136)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE136-SuperPeak!AE136))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!AF136-(AboveHWM!AF136+Tier1!AF136+Existing!AF136)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF136-SuperPeak!AF136))","v":471.98750000000001},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!AG136-(AboveHWM!AG136+Tier1!AG136+Existing!AG136)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG136-SuperPeak!AG136))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!AH136-(AboveHWM!AH136+Tier1!AH136+Existing!AH136)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH136-SuperPeak!AH136))","v":0},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!AI136-(AboveHWM!AI136+Tier1!AI136+Existing!AI136)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI136-SuperPeak!AI136))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!AJ136-(AboveHWM!AJ136+Tier1!AJ136+Existing!AJ136)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ136-SuperPeak!AJ136))","v":66.414062500000711},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!AK136-(AboveHWM!AK136+Tier1!AK136+Existing!AK136)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK136-SuperPeak!AK136))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!AL136-(AboveHWM!AL136+Tier1!AL136+Existing!AL136)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL136-SuperPeak!AL136))","v":522.25480769230751},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!AM136-(AboveHWM!AM136+Tier1!AM136+Existing!AM136)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM136-SuperPeak!AM136))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!AN136-(AboveHWM!AN136+Tier1!AN136+Existing!AN136)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN136-SuperPeak!AN136))","v":602.12019230769283},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!AO136-(AboveHWM!AO136+Tier1!AO136+Existing!AO136)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO136-SuperPeak!AO136))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!AP136-(AboveHWM!AP136+Tier1!AP136+Existing!AP136)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP136-SuperPeak!AP136))","v":8.2812500000002398},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!AQ136-(AboveHWM!AQ136+Tier1!AQ136+Existing!AQ136)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ136-SuperPeak!AQ136))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!AR136-(AboveHWM!AR136+Tier1!AR136+Existing!AR136)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR136-SuperPeak!AR136))","v":1285.1200000000006},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!AS136-(AboveHWM!AS136+Tier1!AS136+Existing!AS136)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS136-SuperPeak!AS136))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!AT136-(AboveHWM!AT136+Tier1!AT136+Existing!AT136)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT136-SuperPeak!AT136))","v":878.72596153846018},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!AU136-(AboveHWM!AU136+Tier1!AU136+Existing!AU136)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU136-SuperPeak!AU136))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!AV136-(AboveHWM!AV136+Tier1!AV136+Existing!AV136)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV136-SuperPeak!AV136))","v":32.555288461539433},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!AW136-(AboveHWM!AW136+Tier1!AW136+Existing!AW136)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW136-SuperPeak!AW136))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!AX136-(AboveHWM!AX136+Tier1!AX136+Existing!AX136)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX136-SuperPeak!AX136))","v":0},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!AY136-(AboveHWM!AY136+Tier1!AY136+Existing!AY136)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY136-SuperPeak!AY136))","v":0}]
[null,12026,"Jefferson County PUD #1",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!D137-(AboveHWM!D137+Tier1!D137+Existing!D137)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D137-SuperPeak!D137))","v":0},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!E137-(AboveHWM!E137+Tier1!E137+Existing!E137)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E137-SuperPeak!E137))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!F137-(AboveHWM!F137+Tier1!F137+Existing!F137)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F137-SuperPeak!F137))","v":6956.3074999999944},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!G137-(AboveHWM!G137+Tier1!G137+Existing!G137)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G137-SuperPeak!G137))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!H137-(AboveHWM!H137+Tier1!H137+Existing!H137)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H137-SuperPeak!H137))","v":8874.4424999999901},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!I137-(AboveHWM!I137+Tier1!I137+Existing!I137)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I137-SuperPeak!I137))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!J137-(AboveHWM!J137+Tier1!J137+Existing!J137)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J137-SuperPeak!J137))","v":14543.567307692299},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!K137-(AboveHWM!K137+Tier1!K137+Existing!K137)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K137-SuperPeak!K137))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!L137-(AboveHWM!L137+Tier1!L137+Existing!L137)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L137-SuperPeak!L137))","v":8008.3025000000098},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!M137-(AboveHWM!M137+Tier1!M137+Existing!M137)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M137-SuperPeak!M137))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!N137-(AboveHWM!N137+Tier1!N137+Existing!N137)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N137-SuperPeak!N137))","v":5510.3437500000036},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!O137-(AboveHWM!O137+Tier1!O137+Existing!O137)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O137-SuperPeak!O137))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!P137-(AboveHWM!P137+Tier1!P137+Existing!P137)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P137-SuperPeak!P137))","v":5365.7475961538448},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!Q137-(AboveHWM!Q137+Tier1!Q137+Existing!Q137)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q137-SuperPeak!Q137))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!R137-(AboveHWM!R137+Tier1!R137+Existing!R137)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R137-SuperPeak!R137))","v":3453.4807692307722},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!S137-(AboveHWM!S137+Tier1!S137+Existing!S137)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S137-SuperPeak!S137))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!T137-(AboveHWM!T137+Tier1!T137+Existing!T137)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T137-SuperPeak!T137))","v":3737.1849999999977},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!U137-(AboveHWM!U137+Tier1!U137+Existing!U137)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U137-SuperPeak!U137))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!V137-(AboveHWM!V137+Tier1!V137+Existing!V137)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V137-SuperPeak!V137))","v":2665.9495192307722},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!W137-(AboveHWM!W137+Tier1!W137+Existing!W137)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W137-SuperPeak!W137))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!X137-(AboveHWM!X137+Tier1!X137+Existing!X137)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X137-SuperPeak!X137))","v":3266.875000000005},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!Y137-(AboveHWM!Y137+Tier1!Y137+Existing!Y137)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y137-SuperPeak!Y137))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!Z137-(AboveHWM!Z137+Tier1!Z137+Existing!Z137)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z137-SuperPeak!Z137))","v":5227.6614583333348},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AA137-(AboveHWM!AA137+Tier1!AA137+Existing!AA137)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA137-SuperPeak!AA137))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AB137-(AboveHWM!AB137+Tier1!AB137+Existing!AB137)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB137-SuperPeak!AB137))","v":0},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AC137-(AboveHWM!AC137+Tier1!AC137+Existing!AC137)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC137-SuperPeak!AC137))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AD137-(AboveHWM!AD137+Tier1!AD137+Existing!AD137)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD137-SuperPeak!AD137))","v":6968.1575000000039},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AE137-(AboveHWM!AE137+Tier1!AE137+Existing!AE137)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE137-SuperPeak!AE137))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AF137-(AboveHWM!AF137+Tier1!AF137+Existing!AF137)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF137-SuperPeak!AF137))","v":9103.3875000000007},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AG137-(AboveHWM!AG137+Tier1!AG137+Existing!AG137)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG137-SuperPeak!AG137))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AH137-(AboveHWM!AH137+Tier1!AH137+Existing!AH137)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH137-SuperPeak!AH137))","v":14734.757211538465},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AI137-(AboveHWM!AI137+Tier1!AI137+Existing!AI137)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI137-SuperPeak!AI137))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AJ137-(AboveHWM!AJ137+Tier1!AJ137+Existing!AJ137)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ137-SuperPeak!AJ137))","v":6356.2291666666688},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AK137-(AboveHWM!AK137+Tier1!AK137+Existing!AK137)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK137-SuperPeak!AK137))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AL137-(AboveHWM!AL137+Tier1!AL137+Existing!AL137)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL137-SuperPeak!AL137))","v":5519.6730769230699},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AM137-(AboveHWM!AM137+Tier1!AM137+Existing!AM137)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM137-SuperPeak!AM137))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AN137-(AboveHWM!AN137+Tier1!AN137+Existing!AN137)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN137-SuperPeak!AN137))","v":5352.6346153846162},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AO137-(AboveHWM!AO137+Tier1!AO137+Existing!AO137)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO137-SuperPeak!AO137))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AP137-(AboveHWM!AP137+Tier1!AP137+Existing!AP137)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP137-SuperPeak!AP137))","v":3392.2379807692309},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AQ137-(AboveHWM!AQ137+Tier1!AQ137+Existing!AQ137)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ137-SuperPeak!AQ137))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AR137-(AboveHWM!AR137+Tier1!AR137+Existing!AR137)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR137-SuperPeak!AR137))","v":3665.2225000000067},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AS137-(AboveHWM!AS137+Tier1!AS137+Existing!AS137)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS137-SuperPeak!AS137))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AT137-(AboveHWM!AT137+Tier1!AT137+Existing!AT137)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT137-SuperPeak!AT137))","v":2579.1562500000045},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AU137-(AboveHWM!AU137+Tier1!AU137+Existing!AU137)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU137-SuperPeak!AU137))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AV137-(AboveHWM!AV137+Tier1!AV137+Existing!AV137)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV137-SuperPeak!AV137))","v":3017.2067307692309},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AW137-(AboveHWM!AW137+Tier1!AW137+Existing!AW137)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW137-SuperPeak!AW137))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AX137-(AboveHWM!AX137+Tier1!AX137+Existing!AX137)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX137-SuperPeak!AX137))","v":5398.2500000000027},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AY137-(AboveHWM!AY137+Tier1!AY137+Existing!AY137)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY137-SuperPeak!AY137))","v":0}]
[null,10298,"PNGC Aggregate",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!D138-(AboveHWM!D138+Tier1!D138+Existing!D138)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D138-SuperPeak!D138))","v":21252.487980769103},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!E138-(AboveHWM!E138+Tier1!E138+Existing!E138)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E138-SuperPeak!E138))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!F138-(AboveHWM!F138+Tier1!F138+Existing!F138)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F138-SuperPeak!F138))","v":54070.617499999971},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!G138-(AboveHWM!G138+Tier1!G138+Existing!G138)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G138-SuperPeak!G138))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!H138-(AboveHWM!H138+Tier1!H138+Existing!H138)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H138-SuperPeak!H138))","v":111059.68000000001},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!I138-(AboveHWM!I138+Tier1!I138+Existing!I138)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I138-SuperPeak!I138))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!J138-(AboveHWM!J138+Tier1!J138+Existing!J138)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J138-SuperPeak!J138))","v":99974.324519230868},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!K138-(AboveHWM!K138+Tier1!K138+Existing!K138)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K138-SuperPeak!K138))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!L138-(AboveHWM!L138+Tier1!L138+Existing!L138)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L138-SuperPeak!L138))","v":56697.437500000036},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!M138-(AboveHWM!M138+Tier1!M138+Existing!M138)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M138-SuperPeak!M138))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!N138-(AboveHWM!N138+Tier1!N138+Existing!N138)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N138-SuperPeak!N138))","v":85522.120192307688},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!O138-(AboveHWM!O138+Tier1!O138+Existing!O138)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O138-SuperPeak!O138))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!P138-(AboveHWM!P138+Tier1!P138+Existing!P138)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P138-SuperPeak!P138))","v":64345.060096153815},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!Q138-(AboveHWM!Q138+Tier1!Q138+Existing!Q138)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q138-SuperPeak!Q138))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!R138-(AboveHWM!R138+Tier1!R138+Existing!R138)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R138-SuperPeak!R138))","v":55527.637019230766},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!S138-(AboveHWM!S138+Tier1!S138+Existing!S138)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S138-SuperPeak!S138))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!T138-(AboveHWM!T138+Tier1!T138+Existing!T138)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T138-SuperPeak!T138))","v":49619.069999999956},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!U138-(AboveHWM!U138+Tier1!U138+Existing!U138)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U138-SuperPeak!U138))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!V138-(AboveHWM!V138+Tier1!V138+Existing!V138)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V138-SuperPeak!V138))","v":80547.16346153841},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!W138-(AboveHWM!W138+Tier1!W138+Existing!W138)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W138-SuperPeak!W138))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!X138-(AboveHWM!X138+Tier1!X138+Existing!X138)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X138-SuperPeak!X138))","v":93291.289351851796},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!Y138-(AboveHWM!Y138+Tier1!Y138+Existing!Y138)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y138-SuperPeak!Y138))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!Z138-(AboveHWM!Z138+Tier1!Z138+Existing!Z138)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z138-SuperPeak!Z138))","v":44416.79427083327},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!AA138-(AboveHWM!AA138+Tier1!AA138+Existing!AA138)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA138-SuperPeak!AA138))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!AB138-(AboveHWM!AB138+Tier1!AB138+Existing!AB138)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB138-SuperPeak!AB138))","v":32380.960648148175},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!AC138-(AboveHWM!AC138+Tier1!AC138+Existing!AC138)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC138-SuperPeak!AC138))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!AD138-(AboveHWM!AD138+Tier1!AD138+Existing!AD138)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD138-SuperPeak!AD138))","v":55789.047499999979},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!AE138-(AboveHWM!AE138+Tier1!AE138+Existing!AE138)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE138-SuperPeak!AE138))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!AF138-(AboveHWM!AF138+Tier1!AF138+Existing!AF138)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF138-SuperPeak!AF138))","v":112780.24249999993},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!AG138-(AboveHWM!AG138+Tier1!AG138+Existing!AG138)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG138-SuperPeak!AG138))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!AH138-(AboveHWM!AH138+Tier1!AH138+Existing!AH138)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH138-SuperPeak!AH138))","v":101861.24519230767},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!AI138-(AboveHWM!AI138+Tier1!AI138+Existing!AI138)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI138-SuperPeak!AI138))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!AJ138-(AboveHWM!AJ138+Tier1!AJ138+Existing!AJ138)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ138-SuperPeak!AJ138))","v":52347.520833333365},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!AK138-(AboveHWM!AK138+Tier1!AK138+Existing!AK138)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK138-SuperPeak!AK138))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!AL138-(AboveHWM!AL138+Tier1!AL138+Existing!AL138)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL138-SuperPeak!AL138))","v":87325.024038461605},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!AM138-(AboveHWM!AM138+Tier1!AM138+Existing!AM138)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM138-SuperPeak!AM138))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!AN138-(AboveHWM!AN138+Tier1!AN138+Existing!AN138)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN138-SuperPeak!AN138))","v":66092.021634615376},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!AO138-(AboveHWM!AO138+Tier1!AO138+Existing!AO138)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO138-SuperPeak!AO138))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!AP138-(AboveHWM!AP138+Tier1!AP138+Existing!AP138)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP138-SuperPeak!AP138))","v":57288.348557692341},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!AQ138-(AboveHWM!AQ138+Tier1!AQ138+Existing!AQ138)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ138-SuperPeak!AQ138))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!AR138-(AboveHWM!AR138+Tier1!AR138+Existing!AR138)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR138-SuperPeak!AR138))","v":51061.992499999913},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!AS138-(AboveHWM!AS138+Tier1!AS138+Existing!AS138)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS138-SuperPeak!AS138))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!AT138-(AboveHWM!AT138+Tier1!AT138+Existing!AT138)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT138-SuperPeak!AT138))","v":82244.360576923107},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!AU138-(AboveHWM!AU138+Tier1!AU138+Existing!AU138)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU138-SuperPeak!AU138))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!AV138-(AboveHWM!AV138+Tier1!AV138+Existing!AV138)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV138-SuperPeak!AV138))","v":82680.656249999985},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!AW138-(AboveHWM!AW138+Tier1!AW138+Existing!AW138)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW138-SuperPeak!AW138))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!AX138-(AboveHWM!AX138+Tier1!AX138+Existing!AX138)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX138-SuperPeak!AX138))","v":57480.789999999994},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!AY138-(AboveHWM!AY138+Tier1!AY138+Existing!AY138)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY138-SuperPeak!AY138))","v":0}]

{"sheet":"SliceLF","index":43,"n_rows":133,"n_cols":103,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"LDD Slice as LF Customer Tiered Rate Methodology Billing Determinants"]
["TOC",null,null,"TOCA",null,"Load Shaping",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demand"]
[null,null,null,{"$f":"Init!C9","v":2024},{"$f":"D3+1","v":2025},{"$f":"DATE(D3-1,10,1)","v":"2023-10-01"},{"$f":"IF(G4=\"LLH\",F3,EOMONTH(F3,0)+1)","v":"2023-10-01"},{"$f":"IF(H4=\"LLH\",G3,EOMONTH(G3,0)+1)","v":"2023-11-01"},"2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01",null,null,{"$f":"+F3","v":"2023-10-01"},{"$f":"+G3","v":"2023-10-01"},"2023-11-01","2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01"]
[null,"BESID","Preference Customer",null,null,"HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","BESID","Preference Customer","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10170,"Eugene Water & Electric Board",{"$f":"ROUND(MAX(MIN((HLOOKUP(SliceLF!D$3,I_TRL!$B$2:$ZZ$201,MATCH($B5,I_TRL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_NLSL!$B$2:$ZZ$201,MATCH($B5,I_NLSL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_ER!$B$2:$ZZ$201,MATCH($B5,I_ER!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_ER_other!$B$2:$ZZ$201,MATCH($B5,I_ER_other!$B$2:$B$201,0),FALSE))/VLOOKUP(D$3,Init!$M:$O,3,FALSE),VLOOKUP($B5,TOCA!$B:$BI,MATCH(\"RHWM \"&$D$3,TOCA!$B$3:$BI$3,0),FALSE))/SUMPRODUCT(TOCA!$D$4:$D$201,TOCA!$T$4:$T$201),0),7)","v":3.2457300000000001E-2},{"$f":"ROUND(MAX(MIN((HLOOKUP(SliceLF!E$3,I_TRL!$B$2:$ZZ$201,MATCH($B5,I_TRL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_NLSL!$B$2:$ZZ$201,MATCH($B5,I_NLSL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_ER!$B$2:$ZZ$201,MATCH($B5,I_ER!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_ER_other!$B$2:$ZZ$201,MATCH($B5,I_ER_other!$B$2:$B$201,0),FALSE))/VLOOKUP(E$3,Init!$M:$O,3,FALSE),VLOOKUP($B5,TOCA!$B:$BI,MATCH(\"RHWM \"&$D$3,TOCA!$B$3:$BI$3,0),FALSE))/SUMPRODUCT(TOCA!$D$4:$D$201,TOCA!$T$4:$T$201),0),7)","v":3.2596800000000002E-2},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$QJ,IF(F$4=\"HLH\",MATCH(F$3,I_TRL!$B$2:$QJ$2,0),MATCH(F$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$QJ,IF(F$4=\"HLH\",MATCH(F$3,I_NLSL!$B$2:$QJ$2,0),MATCH(F$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$QJ,IF(F$4=\"HLH\",MATCH(F$3,I_ER!$B$2:$QJ$2,0),MATCH(F$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$QJ,IF(F$4=\"HLH\",MATCH(F$3,I_ER_other!$B$2:$QJ$2,0),MATCH(F$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$3)>9,YEAR(F$3)+1,YEAR(F$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(F$3)>9,YEAR(F$3)+1,YEAR(F$3)),$D$3:$E$3,0))*VLOOKUP(F$3,RT1SC!$L$44:$N$67,MATCH(F$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":21103.238680691444},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$QJ,IF(G$4=\"HLH\",MATCH(G$3,I_TRL!$B$2:$QJ$2,0),MATCH(G$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$QJ,IF(G$4=\"HLH\",MATCH(G$3,I_NLSL!$B$2:$QJ$2,0),MATCH(G$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$QJ,IF(G$4=\"HLH\",MATCH(G$3,I_ER!$B$2:$QJ$2,0),MATCH(G$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$QJ,IF(G$4=\"HLH\",MATCH(G$3,I_ER_other!$B$2:$QJ$2,0),MATCH(G$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$3)>9,YEAR(G$3)+1,YEAR(G$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(G$3)>9,YEAR(G$3)+1,YEAR(G$3)),$D$3:$E$3,0))*VLOOKUP(G$3,RT1SC!$L$44:$N$67,MATCH(G$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":1343.5510096560611},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$QJ,IF(H$4=\"HLH\",MATCH(H$3,I_TRL!$B$2:$QJ$2,0),MATCH(H$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$QJ,IF(H$4=\"HLH\",MATCH(H$3,I_NLSL!$B$2:$QJ$2,0),MATCH(H$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$QJ,IF(H$4=\"HLH\",MATCH(H$3,I_ER!$B$2:$QJ$2,0),MATCH(H$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$QJ,IF(H$4=\"HLH\",MATCH(H$3,I_ER_other!$B$2:$QJ$2,0),MATCH(H$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$3)>9,YEAR(H$3)+1,YEAR(H$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(H$3)>9,YEAR(H$3)+1,YEAR(H$3)),$D$3:$E$3,0))*VLOOKUP(H$3,RT1SC!$L$44:$N$67,MATCH(H$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":3259.974823779281},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$QJ,IF(I$4=\"HLH\",MATCH(I$3,I_TRL!$B$2:$QJ$2,0),MATCH(I$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$QJ,IF(I$4=\"HLH\",MATCH(I$3,I_NLSL!$B$2:$QJ$2,0),MATCH(I$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$QJ,IF(I$4=\"HLH\",MATCH(I$3,I_ER!$B$2:$QJ$2,0),MATCH(I$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$QJ,IF(I$4=\"HLH\",MATCH(I$3,I_ER_other!$B$2:$QJ$2,0),MATCH(I$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$3)>9,YEAR(I$3)+1,YEAR(I$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(I$3)>9,YEAR(I$3)+1,YEAR(I$3)),$D$3:$E$3,0))*VLOOKUP(I$3,RT1SC!$L$44:$N$67,MATCH(I$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-13878.493633917125},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$QJ,IF(J$4=\"HLH\",MATCH(J$3,I_TRL!$B$2:$QJ$2,0),MATCH(J$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$QJ,IF(J$4=\"HLH\",MATCH(J$3,I_NLSL!$B$2:$QJ$2,0),MATCH(J$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$QJ,IF(J$4=\"HLH\",MATCH(J$3,I_ER!$B$2:$QJ$2,0),MATCH(J$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$QJ,IF(J$4=\"HLH\",MATCH(J$3,I_ER_other!$B$2:$QJ$2,0),MATCH(J$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$3)>9,YEAR(J$3)+1,YEAR(J$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(J$3)>9,YEAR(J$3)+1,YEAR(J$3)),$D$3:$E$3,0))*VLOOKUP(J$3,RT1SC!$L$44:$N$67,MATCH(J$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":23407.311596666012},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$QJ,IF(K$4=\"HLH\",MATCH(K$3,I_TRL!$B$2:$QJ$2,0),MATCH(K$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$QJ,IF(K$4=\"HLH\",MATCH(K$3,I_NLSL!$B$2:$QJ$2,0),MATCH(K$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$QJ,IF(K$4=\"HLH\",MATCH(K$3,I_ER!$B$2:$QJ$2,0),MATCH(K$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$QJ,IF(K$4=\"HLH\",MATCH(K$3,I_ER_other!$B$2:$QJ$2,0),MATCH(K$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$3)>9,YEAR(K$3)+1,YEAR(K$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(K$3)>9,YEAR(K$3)+1,YEAR(K$3)),$D$3:$E$3,0))*VLOOKUP(K$3,RT1SC!$L$44:$N$67,MATCH(K$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":308.73471313275513},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$QJ,IF(L$4=\"HLH\",MATCH(L$3,I_TRL!$B$2:$QJ$2,0),MATCH(L$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$QJ,IF(L$4=\"HLH\",MATCH(L$3,I_NLSL!$B$2:$QJ$2,0),MATCH(L$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$QJ,IF(L$4=\"HLH\",MATCH(L$3,I_ER!$B$2:$QJ$2,0),MATCH(L$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$QJ,IF(L$4=\"HLH\",MATCH(L$3,I_ER_other!$B$2:$QJ$2,0),MATCH(L$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$3)>9,YEAR(L$3)+1,YEAR(L$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(L$3)>9,YEAR(L$3)+1,YEAR(L$3)),$D$3:$E$3,0))*VLOOKUP(L$3,RT1SC!$L$44:$N$67,MATCH(L$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":19453.431708400705},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$QJ,IF(M$4=\"HLH\",MATCH(M$3,I_TRL!$B$2:$QJ$2,0),MATCH(M$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$QJ,IF(M$4=\"HLH\",MATCH(M$3,I_NLSL!$B$2:$QJ$2,0),MATCH(M$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$QJ,IF(M$4=\"HLH\",MATCH(M$3,I_ER!$B$2:$QJ$2,0),MATCH(M$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$QJ,IF(M$4=\"HLH\",MATCH(M$3,I_ER_other!$B$2:$QJ$2,0),MATCH(M$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$3)>9,YEAR(M$3)+1,YEAR(M$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(M$3)>9,YEAR(M$3)+1,YEAR(M$3)),$D$3:$E$3,0))*VLOOKUP(M$3,RT1SC!$L$44:$N$67,MATCH(M$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-2989.8937299148238},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$QJ,IF(N$4=\"HLH\",MATCH(N$3,I_TRL!$B$2:$QJ$2,0),MATCH(N$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$QJ,IF(N$4=\"HLH\",MATCH(N$3,I_NLSL!$B$2:$QJ$2,0),MATCH(N$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$QJ,IF(N$4=\"HLH\",MATCH(N$3,I_ER!$B$2:$QJ$2,0),MATCH(N$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$QJ,IF(N$4=\"HLH\",MATCH(N$3,I_ER_other!$B$2:$QJ$2,0),MATCH(N$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$3)>9,YEAR(N$3)+1,YEAR(N$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(N$3)>9,YEAR(N$3)+1,YEAR(N$3)),$D$3:$E$3,0))*VLOOKUP(N$3,RT1SC!$L$44:$N$67,MATCH(N$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":13164.281456958939},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$QJ,IF(O$4=\"HLH\",MATCH(O$3,I_TRL!$B$2:$QJ$2,0),MATCH(O$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$QJ,IF(O$4=\"HLH\",MATCH(O$3,I_NLSL!$B$2:$QJ$2,0),MATCH(O$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$QJ,IF(O$4=\"HLH\",MATCH(O$3,I_ER!$B$2:$QJ$2,0),MATCH(O$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$QJ,IF(O$4=\"HLH\",MATCH(O$3,I_ER_other!$B$2:$QJ$2,0),MATCH(O$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$3)>9,YEAR(O$3)+1,YEAR(O$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(O$3)>9,YEAR(O$3)+1,YEAR(O$3)),$D$3:$E$3,0))*VLOOKUP(O$3,RT1SC!$L$44:$N$67,MATCH(O$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-6041.868105219226},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$QJ,IF(P$4=\"HLH\",MATCH(P$3,I_TRL!$B$2:$QJ$2,0),MATCH(P$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$QJ,IF(P$4=\"HLH\",MATCH(P$3,I_NLSL!$B$2:$QJ$2,0),MATCH(P$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$QJ,IF(P$4=\"HLH\",MATCH(P$3,I_ER!$B$2:$QJ$2,0),MATCH(P$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$QJ,IF(P$4=\"HLH\",MATCH(P$3,I_ER_other!$B$2:$QJ$2,0),MATCH(P$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$3)>9,YEAR(P$3)+1,YEAR(P$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(P$3)>9,YEAR(P$3)+1,YEAR(P$3)),$D$3:$E$3,0))*VLOOKUP(P$3,RT1SC!$L$44:$N$67,MATCH(P$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":6787.2825677944056},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$QJ,IF(Q$4=\"HLH\",MATCH(Q$3,I_TRL!$B$2:$QJ$2,0),MATCH(Q$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$QJ,IF(Q$4=\"HLH\",MATCH(Q$3,I_NLSL!$B$2:$QJ$2,0),MATCH(Q$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$QJ,IF(Q$4=\"HLH\",MATCH(Q$3,I_ER!$B$2:$QJ$2,0),MATCH(Q$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$QJ,IF(Q$4=\"HLH\",MATCH(Q$3,I_ER_other!$B$2:$QJ$2,0),MATCH(Q$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$3)>9,YEAR(Q$3)+1,YEAR(Q$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(Q$3)>9,YEAR(Q$3)+1,YEAR(Q$3)),$D$3:$E$3,0))*VLOOKUP(Q$3,RT1SC!$L$44:$N$67,MATCH(Q$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-10522.984976757754},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$QJ,IF(R$4=\"HLH\",MATCH(R$3,I_TRL!$B$2:$QJ$2,0),MATCH(R$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$QJ,IF(R$4=\"HLH\",MATCH(R$3,I_NLSL!$B$2:$QJ$2,0),MATCH(R$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$QJ,IF(R$4=\"HLH\",MATCH(R$3,I_ER!$B$2:$QJ$2,0),MATCH(R$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$QJ,IF(R$4=\"HLH\",MATCH(R$3,I_ER_other!$B$2:$QJ$2,0),MATCH(R$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$3)>9,YEAR(R$3)+1,YEAR(R$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(R$3)>9,YEAR(R$3)+1,YEAR(R$3)),$D$3:$E$3,0))*VLOOKUP(R$3,RT1SC!$L$44:$N$67,MATCH(R$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":21154.092624690165},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$QJ,IF(S$4=\"HLH\",MATCH(S$3,I_TRL!$B$2:$QJ$2,0),MATCH(S$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$QJ,IF(S$4=\"HLH\",MATCH(S$3,I_NLSL!$B$2:$QJ$2,0),MATCH(S$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$QJ,IF(S$4=\"HLH\",MATCH(S$3,I_ER!$B$2:$QJ$2,0),MATCH(S$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$QJ,IF(S$4=\"HLH\",MATCH(S$3,I_ER_other!$B$2:$QJ$2,0),MATCH(S$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$3)>9,YEAR(S$3)+1,YEAR(S$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(S$3)>9,YEAR(S$3)+1,YEAR(S$3)),$D$3:$E$3,0))*VLOOKUP(S$3,RT1SC!$L$44:$N$67,MATCH(S$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-311.874581957185},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$QJ,IF(T$4=\"HLH\",MATCH(T$3,I_TRL!$B$2:$QJ$2,0),MATCH(T$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$QJ,IF(T$4=\"HLH\",MATCH(T$3,I_NLSL!$B$2:$QJ$2,0),MATCH(T$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$QJ,IF(T$4=\"HLH\",MATCH(T$3,I_ER!$B$2:$QJ$2,0),MATCH(T$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$QJ,IF(T$4=\"HLH\",MATCH(T$3,I_ER_other!$B$2:$QJ$2,0),MATCH(T$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$3)>9,YEAR(T$3)+1,YEAR(T$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(T$3)>9,YEAR(T$3)+1,YEAR(T$3)),$D$3:$E$3,0))*VLOOKUP(T$3,RT1SC!$L$44:$N$67,MATCH(T$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-23717.734722638983},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$QJ,IF(U$4=\"HLH\",MATCH(U$3,I_TRL!$B$2:$QJ$2,0),MATCH(U$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$QJ,IF(U$4=\"HLH\",MATCH(U$3,I_NLSL!$B$2:$QJ$2,0),MATCH(U$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$QJ,IF(U$4=\"HLH\",MATCH(U$3,I_ER!$B$2:$QJ$2,0),MATCH(U$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$QJ,IF(U$4=\"HLH\",MATCH(U$3,I_ER_other!$B$2:$QJ$2,0),MATCH(U$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$3)>9,YEAR(U$3)+1,YEAR(U$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(U$3)>9,YEAR(U$3)+1,YEAR(U$3)),$D$3:$E$3,0))*VLOOKUP(U$3,RT1SC!$L$44:$N$67,MATCH(U$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-35425.188589003839},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$QJ,IF(V$4=\"HLH\",MATCH(V$3,I_TRL!$B$2:$QJ$2,0),MATCH(V$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$QJ,IF(V$4=\"HLH\",MATCH(V$3,I_NLSL!$B$2:$QJ$2,0),MATCH(V$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$QJ,IF(V$4=\"HLH\",MATCH(V$3,I_ER!$B$2:$QJ$2,0),MATCH(V$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$QJ,IF(V$4=\"HLH\",MATCH(V$3,I_ER_other!$B$2:$QJ$2,0),MATCH(V$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$3)>9,YEAR(V$3)+1,YEAR(V$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(V$3)>9,YEAR(V$3)+1,YEAR(V$3)),$D$3:$E$3,0))*VLOOKUP(V$3,RT1SC!$L$44:$N$67,MATCH(V$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-12200.577922991331},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$QJ,IF(W$4=\"HLH\",MATCH(W$3,I_TRL!$B$2:$QJ$2,0),MATCH(W$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$QJ,IF(W$4=\"HLH\",MATCH(W$3,I_NLSL!$B$2:$QJ$2,0),MATCH(W$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$QJ,IF(W$4=\"HLH\",MATCH(W$3,I_ER!$B$2:$QJ$2,0),MATCH(W$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$QJ,IF(W$4=\"HLH\",MATCH(W$3,I_ER_other!$B$2:$QJ$2,0),MATCH(W$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$3)>9,YEAR(W$3)+1,YEAR(W$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(W$3)>9,YEAR(W$3)+1,YEAR(W$3)),$D$3:$E$3,0))*VLOOKUP(W$3,RT1SC!$L$44:$N$67,MATCH(W$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-25210.188138393059},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$QJ,IF(X$4=\"HLH\",MATCH(X$3,I_TRL!$B$2:$QJ$2,0),MATCH(X$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$QJ,IF(X$4=\"HLH\",MATCH(X$3,I_NLSL!$B$2:$QJ$2,0),MATCH(X$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$QJ,IF(X$4=\"HLH\",MATCH(X$3,I_ER!$B$2:$QJ$2,0),MATCH(X$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$QJ,IF(X$4=\"HLH\",MATCH(X$3,I_ER_other!$B$2:$QJ$2,0),MATCH(X$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$3)>9,YEAR(X$3)+1,YEAR(X$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(X$3)>9,YEAR(X$3)+1,YEAR(X$3)),$D$3:$E$3,0))*VLOOKUP(X$3,RT1SC!$L$44:$N$67,MATCH(X$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":10377.218959784572},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$QJ,IF(Y$4=\"HLH\",MATCH(Y$3,I_TRL!$B$2:$QJ$2,0),MATCH(Y$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$QJ,IF(Y$4=\"HLH\",MATCH(Y$3,I_NLSL!$B$2:$QJ$2,0),MATCH(Y$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$QJ,IF(Y$4=\"HLH\",MATCH(Y$3,I_ER!$B$2:$QJ$2,0),MATCH(Y$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$QJ,IF(Y$4=\"HLH\",MATCH(Y$3,I_ER_other!$B$2:$QJ$2,0),MATCH(Y$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$3)>9,YEAR(Y$3)+1,YEAR(Y$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(Y$3)>9,YEAR(Y$3)+1,YEAR(Y$3)),$D$3:$E$3,0))*VLOOKUP(Y$3,RT1SC!$L$44:$N$67,MATCH(Y$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-10922.901820169864},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$QJ,IF(Z$4=\"HLH\",MATCH(Z$3,I_TRL!$B$2:$QJ$2,0),MATCH(Z$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$QJ,IF(Z$4=\"HLH\",MATCH(Z$3,I_NLSL!$B$2:$QJ$2,0),MATCH(Z$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$QJ,IF(Z$4=\"HLH\",MATCH(Z$3,I_ER!$B$2:$QJ$2,0),MATCH(Z$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$QJ,IF(Z$4=\"HLH\",MATCH(Z$3,I_ER_other!$B$2:$QJ$2,0),MATCH(Z$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$3)>9,YEAR(Z$3)+1,YEAR(Z$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(Z$3)>9,YEAR(Z$3)+1,YEAR(Z$3)),$D$3:$E$3,0))*VLOOKUP(Z$3,RT1SC!$L$44:$N$67,MATCH(Z$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":21202.765423517776},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$QJ,IF(AA$4=\"HLH\",MATCH(AA$3,I_TRL!$B$2:$QJ$2,0),MATCH(AA$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$QJ,IF(AA$4=\"HLH\",MATCH(AA$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AA$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$QJ,IF(AA$4=\"HLH\",MATCH(AA$3,I_ER!$B$2:$QJ$2,0),MATCH(AA$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$QJ,IF(AA$4=\"HLH\",MATCH(AA$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AA$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$3)>9,YEAR(AA$3)+1,YEAR(AA$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(AA$3)>9,YEAR(AA$3)+1,YEAR(AA$3)),$D$3:$E$3,0))*VLOOKUP(AA$3,RT1SC!$L$44:$N$67,MATCH(AA$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-6593.2411512990657},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$QJ,IF(AB$4=\"HLH\",MATCH(AB$3,I_TRL!$B$2:$QJ$2,0),MATCH(AB$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$QJ,IF(AB$4=\"HLH\",MATCH(AB$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AB$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$QJ,IF(AB$4=\"HLH\",MATCH(AB$3,I_ER!$B$2:$QJ$2,0),MATCH(AB$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$QJ,IF(AB$4=\"HLH\",MATCH(AB$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AB$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$3)>9,YEAR(AB$3)+1,YEAR(AB$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(AB$3)>9,YEAR(AB$3)+1,YEAR(AB$3)),$D$3:$E$3,0))*VLOOKUP(AB$3,RT1SC!$L$44:$N$67,MATCH(AB$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":10619.537601809076},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$QJ,IF(AC$4=\"HLH\",MATCH(AC$3,I_TRL!$B$2:$QJ$2,0),MATCH(AC$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$QJ,IF(AC$4=\"HLH\",MATCH(AC$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AC$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$QJ,IF(AC$4=\"HLH\",MATCH(AC$3,I_ER!$B$2:$QJ$2,0),MATCH(AC$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$QJ,IF(AC$4=\"HLH\",MATCH(AC$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AC$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$3)>9,YEAR(AC$3)+1,YEAR(AC$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(AC$3)>9,YEAR(AC$3)+1,YEAR(AC$3)),$D$3:$E$3,0))*VLOOKUP(AC$3,RT1SC!$L$44:$N$67,MATCH(AC$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-4364.0776217735911},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$QJ,IF(AD$4=\"HLH\",MATCH(AD$3,I_TRL!$B$2:$QJ$2,0),MATCH(AD$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$QJ,IF(AD$4=\"HLH\",MATCH(AD$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AD$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$QJ,IF(AD$4=\"HLH\",MATCH(AD$3,I_ER!$B$2:$QJ$2,0),MATCH(AD$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$QJ,IF(AD$4=\"HLH\",MATCH(AD$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AD$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$3)>9,YEAR(AD$3)+1,YEAR(AD$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(AD$3)>9,YEAR(AD$3)+1,YEAR(AD$3)),$D$3:$E$3,0))*VLOOKUP(AD$3,RT1SC!$L$44:$N$67,MATCH(AD$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":24765.277662672583},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$QJ,IF(AE$4=\"HLH\",MATCH(AE$3,I_TRL!$B$2:$QJ$2,0),MATCH(AE$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$QJ,IF(AE$4=\"HLH\",MATCH(AE$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AE$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$QJ,IF(AE$4=\"HLH\",MATCH(AE$3,I_ER!$B$2:$QJ$2,0),MATCH(AE$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$QJ,IF(AE$4=\"HLH\",MATCH(AE$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AE$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$3)>9,YEAR(AE$3)+1,YEAR(AE$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(AE$3)>9,YEAR(AE$3)+1,YEAR(AE$3)),$D$3:$E$3,0))*VLOOKUP(AE$3,RT1SC!$L$44:$N$67,MATCH(AE$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-2644.1051289091702},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$QJ,IF(AF$4=\"HLH\",MATCH(AF$3,I_TRL!$B$2:$QJ$2,0),MATCH(AF$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$QJ,IF(AF$4=\"HLH\",MATCH(AF$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AF$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$QJ,IF(AF$4=\"HLH\",MATCH(AF$3,I_ER!$B$2:$QJ$2,0),MATCH(AF$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$QJ,IF(AF$4=\"HLH\",MATCH(AF$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AF$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$3)>9,YEAR(AF$3)+1,YEAR(AF$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(AF$3)>9,YEAR(AF$3)+1,YEAR(AF$3)),$D$3:$E$3,0))*VLOOKUP(AF$3,RT1SC!$L$44:$N$67,MATCH(AF$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":3027.9508329487871},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$QJ,IF(AG$4=\"HLH\",MATCH(AG$3,I_TRL!$B$2:$QJ$2,0),MATCH(AG$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$QJ,IF(AG$4=\"HLH\",MATCH(AG$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AG$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$QJ,IF(AG$4=\"HLH\",MATCH(AG$3,I_ER!$B$2:$QJ$2,0),MATCH(AG$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$QJ,IF(AG$4=\"HLH\",MATCH(AG$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AG$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$3)>9,YEAR(AG$3)+1,YEAR(AG$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(AG$3)>9,YEAR(AG$3)+1,YEAR(AG$3)),$D$3:$E$3,0))*VLOOKUP(AG$3,RT1SC!$L$44:$N$67,MATCH(AG$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-14089.157249058611},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$QJ,IF(AH$4=\"HLH\",MATCH(AH$3,I_TRL!$B$2:$QJ$2,0),MATCH(AH$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$QJ,IF(AH$4=\"HLH\",MATCH(AH$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AH$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$QJ,IF(AH$4=\"HLH\",MATCH(AH$3,I_ER!$B$2:$QJ$2,0),MATCH(AH$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$QJ,IF(AH$4=\"HLH\",MATCH(AH$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AH$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$3)>9,YEAR(AH$3)+1,YEAR(AH$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(AH$3)>9,YEAR(AH$3)+1,YEAR(AH$3)),$D$3:$E$3,0))*VLOOKUP(AH$3,RT1SC!$L$44:$N$67,MATCH(AH$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":22881.447684256011},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$QJ,IF(AI$4=\"HLH\",MATCH(AI$3,I_TRL!$B$2:$QJ$2,0),MATCH(AI$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$QJ,IF(AI$4=\"HLH\",MATCH(AI$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AI$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$QJ,IF(AI$4=\"HLH\",MATCH(AI$3,I_ER!$B$2:$QJ$2,0),MATCH(AI$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$QJ,IF(AI$4=\"HLH\",MATCH(AI$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AI$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$3)>9,YEAR(AI$3)+1,YEAR(AI$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(AI$3)>9,YEAR(AI$3)+1,YEAR(AI$3)),$D$3:$E$3,0))*VLOOKUP(AI$3,RT1SC!$L$44:$N$67,MATCH(AI$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-130.85375153984933},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$QJ,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_TRL!$B$2:$QJ$2,0),MATCH(AJ$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$QJ,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AJ$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$QJ,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_ER!$B$2:$QJ$2,0),MATCH(AJ$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$QJ,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AJ$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$3)>9,YEAR(AJ$3)+1,YEAR(AJ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(AJ$3)>9,YEAR(AJ$3)+1,YEAR(AJ$3)),$D$3:$E$3,0))*VLOOKUP(AJ$3,RT1SC!$L$44:$N$67,MATCH(AJ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":19038.353005943078},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$QJ,IF(AK$4=\"HLH\",MATCH(AK$3,I_TRL!$B$2:$QJ$2,0),MATCH(AK$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$QJ,IF(AK$4=\"HLH\",MATCH(AK$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AK$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$QJ,IF(AK$4=\"HLH\",MATCH(AK$3,I_ER!$B$2:$QJ$2,0),MATCH(AK$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$QJ,IF(AK$4=\"HLH\",MATCH(AK$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AK$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$3)>9,YEAR(AK$3)+1,YEAR(AK$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(AK$3)>9,YEAR(AK$3)+1,YEAR(AK$3)),$D$3:$E$3,0))*VLOOKUP(AK$3,RT1SC!$L$44:$N$67,MATCH(AK$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-3323.4900145448773},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$QJ,IF(AL$4=\"HLH\",MATCH(AL$3,I_TRL!$B$2:$QJ$2,0),MATCH(AL$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$QJ,IF(AL$4=\"HLH\",MATCH(AL$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AL$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$QJ,IF(AL$4=\"HLH\",MATCH(AL$3,I_ER!$B$2:$QJ$2,0),MATCH(AL$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$QJ,IF(AL$4=\"HLH\",MATCH(AL$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AL$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$3)>9,YEAR(AL$3)+1,YEAR(AL$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(AL$3)>9,YEAR(AL$3)+1,YEAR(AL$3)),$D$3:$E$3,0))*VLOOKUP(AL$3,RT1SC!$L$44:$N$67,MATCH(AL$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":16324.286941205428},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$QJ,IF(AM$4=\"HLH\",MATCH(AM$3,I_TRL!$B$2:$QJ$2,0),MATCH(AM$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$QJ,IF(AM$4=\"HLH\",MATCH(AM$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AM$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$QJ,IF(AM$4=\"HLH\",MATCH(AM$3,I_ER!$B$2:$QJ$2,0),MATCH(AM$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$QJ,IF(AM$4=\"HLH\",MATCH(AM$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AM$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$3)>9,YEAR(AM$3)+1,YEAR(AM$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(AM$3)>9,YEAR(AM$3)+1,YEAR(AM$3)),$D$3:$E$3,0))*VLOOKUP(AM$3,RT1SC!$L$44:$N$67,MATCH(AM$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-3423.3413810241618},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$QJ,IF(AN$4=\"HLH\",MATCH(AN$3,I_TRL!$B$2:$QJ$2,0),MATCH(AN$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$QJ,IF(AN$4=\"HLH\",MATCH(AN$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AN$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$QJ,IF(AN$4=\"HLH\",MATCH(AN$3,I_ER!$B$2:$QJ$2,0),MATCH(AN$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$QJ,IF(AN$4=\"HLH\",MATCH(AN$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AN$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$3)>9,YEAR(AN$3)+1,YEAR(AN$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(AN$3)>9,YEAR(AN$3)+1,YEAR(AN$3)),$D$3:$E$3,0))*VLOOKUP(AN$3,RT1SC!$L$44:$N$67,MATCH(AN$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":6509.371221527399},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$QJ,IF(AO$4=\"HLH\",MATCH(AO$3,I_TRL!$B$2:$QJ$2,0),MATCH(AO$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$QJ,IF(AO$4=\"HLH\",MATCH(AO$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AO$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$QJ,IF(AO$4=\"HLH\",MATCH(AO$3,I_ER!$B$2:$QJ$2,0),MATCH(AO$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$QJ,IF(AO$4=\"HLH\",MATCH(AO$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AO$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$3)>9,YEAR(AO$3)+1,YEAR(AO$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(AO$3)>9,YEAR(AO$3)+1,YEAR(AO$3)),$D$3:$E$3,0))*VLOOKUP(AO$3,RT1SC!$L$44:$N$67,MATCH(AO$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-10761.016962885915},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$QJ,IF(AP$4=\"HLH\",MATCH(AP$3,I_TRL!$B$2:$QJ$2,0),MATCH(AP$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$QJ,IF(AP$4=\"HLH\",MATCH(AP$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AP$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$QJ,IF(AP$4=\"HLH\",MATCH(AP$3,I_ER!$B$2:$QJ$2,0),MATCH(AP$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$QJ,IF(AP$4=\"HLH\",MATCH(AP$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AP$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$3)>9,YEAR(AP$3)+1,YEAR(AP$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(AP$3)>9,YEAR(AP$3)+1,YEAR(AP$3)),$D$3:$E$3,0))*VLOOKUP(AP$3,RT1SC!$L$44:$N$67,MATCH(AP$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":20977.915936088335},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$QJ,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_TRL!$B$2:$QJ$2,0),MATCH(AQ$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$QJ,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AQ$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$QJ,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_ER!$B$2:$QJ$2,0),MATCH(AQ$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$QJ,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AQ$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$3)>9,YEAR(AQ$3)+1,YEAR(AQ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(AQ$3)>9,YEAR(AQ$3)+1,YEAR(AQ$3)),$D$3:$E$3,0))*VLOOKUP(AQ$3,RT1SC!$L$44:$N$67,MATCH(AQ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-463.05946978158318},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$QJ,IF(AR$4=\"HLH\",MATCH(AR$3,I_TRL!$B$2:$QJ$2,0),MATCH(AR$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$QJ,IF(AR$4=\"HLH\",MATCH(AR$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AR$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$QJ,IF(AR$4=\"HLH\",MATCH(AR$3,I_ER!$B$2:$QJ$2,0),MATCH(AR$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$QJ,IF(AR$4=\"HLH\",MATCH(AR$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AR$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$3)>9,YEAR(AR$3)+1,YEAR(AR$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(AR$3)>9,YEAR(AR$3)+1,YEAR(AR$3)),$D$3:$E$3,0))*VLOOKUP(AR$3,RT1SC!$L$44:$N$67,MATCH(AR$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-24039.063972484422},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$QJ,IF(AS$4=\"HLH\",MATCH(AS$3,I_TRL!$B$2:$QJ$2,0),MATCH(AS$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$QJ,IF(AS$4=\"HLH\",MATCH(AS$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AS$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$QJ,IF(AS$4=\"HLH\",MATCH(AS$3,I_ER!$B$2:$QJ$2,0),MATCH(AS$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$QJ,IF(AS$4=\"HLH\",MATCH(AS$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AS$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$3)>9,YEAR(AS$3)+1,YEAR(AS$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(AS$3)>9,YEAR(AS$3)+1,YEAR(AS$3)),$D$3:$E$3,0))*VLOOKUP(AS$3,RT1SC!$L$44:$N$67,MATCH(AS$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-35698.984978305045},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$QJ,IF(AT$4=\"HLH\",MATCH(AT$3,I_TRL!$B$2:$QJ$2,0),MATCH(AT$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$QJ,IF(AT$4=\"HLH\",MATCH(AT$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AT$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$QJ,IF(AT$4=\"HLH\",MATCH(AT$3,I_ER!$B$2:$QJ$2,0),MATCH(AT$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$QJ,IF(AT$4=\"HLH\",MATCH(AT$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AT$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$3)>9,YEAR(AT$3)+1,YEAR(AT$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(AT$3)>9,YEAR(AT$3)+1,YEAR(AT$3)),$D$3:$E$3,0))*VLOOKUP(AT$3,RT1SC!$L$44:$N$67,MATCH(AT$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-12553.63443941313},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$QJ,IF(AU$4=\"HLH\",MATCH(AU$3,I_TRL!$B$2:$QJ$2,0),MATCH(AU$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$QJ,IF(AU$4=\"HLH\",MATCH(AU$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AU$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$QJ,IF(AU$4=\"HLH\",MATCH(AU$3,I_ER!$B$2:$QJ$2,0),MATCH(AU$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$QJ,IF(AU$4=\"HLH\",MATCH(AU$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AU$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$3)>9,YEAR(AU$3)+1,YEAR(AU$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(AU$3)>9,YEAR(AU$3)+1,YEAR(AU$3)),$D$3:$E$3,0))*VLOOKUP(AU$3,RT1SC!$L$44:$N$67,MATCH(AU$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-25502.905151530518},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$QJ,IF(AV$4=\"HLH\",MATCH(AV$3,I_TRL!$B$2:$QJ$2,0),MATCH(AV$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$QJ,IF(AV$4=\"HLH\",MATCH(AV$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AV$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$QJ,IF(AV$4=\"HLH\",MATCH(AV$3,I_ER!$B$2:$QJ$2,0),MATCH(AV$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$QJ,IF(AV$4=\"HLH\",MATCH(AV$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AV$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$3)>9,YEAR(AV$3)+1,YEAR(AV$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(AV$3)>9,YEAR(AV$3)+1,YEAR(AV$3)),$D$3:$E$3,0))*VLOOKUP(AV$3,RT1SC!$L$44:$N$67,MATCH(AV$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":10157.782013997028},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$QJ,IF(AW$4=\"HLH\",MATCH(AW$3,I_TRL!$B$2:$QJ$2,0),MATCH(AW$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$QJ,IF(AW$4=\"HLH\",MATCH(AW$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AW$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$QJ,IF(AW$4=\"HLH\",MATCH(AW$3,I_ER!$B$2:$QJ$2,0),MATCH(AW$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$QJ,IF(AW$4=\"HLH\",MATCH(AW$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AW$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$3)>9,YEAR(AW$3)+1,YEAR(AW$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(AW$3)>9,YEAR(AW$3)+1,YEAR(AW$3)),$D$3:$E$3,0))*VLOOKUP(AW$3,RT1SC!$L$44:$N$67,MATCH(AW$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-11124.853065886957},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$QJ,IF(AX$4=\"HLH\",MATCH(AX$3,I_TRL!$B$2:$QJ$2,0),MATCH(AX$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$QJ,IF(AX$4=\"HLH\",MATCH(AX$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AX$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$QJ,IF(AX$4=\"HLH\",MATCH(AX$3,I_ER!$B$2:$QJ$2,0),MATCH(AX$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$QJ,IF(AX$4=\"HLH\",MATCH(AX$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AX$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$3)>9,YEAR(AX$3)+1,YEAR(AX$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(AX$3)>9,YEAR(AX$3)+1,YEAR(AX$3)),$D$3:$E$3,0))*VLOOKUP(AX$3,RT1SC!$L$44:$N$67,MATCH(AX$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":16896.735818115631},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$QJ,IF(AY$4=\"HLH\",MATCH(AY$3,I_TRL!$B$2:$QJ$2,0),MATCH(AY$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$QJ,IF(AY$4=\"HLH\",MATCH(AY$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AY$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$QJ,IF(AY$4=\"HLH\",MATCH(AY$3,I_ER!$B$2:$QJ$2,0),MATCH(AY$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$QJ,IF(AY$4=\"HLH\",MATCH(AY$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AY$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$3)>9,YEAR(AY$3)+1,YEAR(AY$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(AY$3)>9,YEAR(AY$3)+1,YEAR(AY$3)),$D$3:$E$3,0))*VLOOKUP(AY$3,RT1SC!$L$44:$N$67,MATCH(AY$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-2669.9741258658323},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$QJ,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_TRL!$B$2:$QJ$2,0),MATCH(AZ$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$QJ,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AZ$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$QJ,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_ER!$B$2:$QJ$2,0),MATCH(AZ$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$QJ,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AZ$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$3)>9,YEAR(AZ$3)+1,YEAR(AZ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(AZ$3)>9,YEAR(AZ$3)+1,YEAR(AZ$3)),$D$3:$E$3,0))*VLOOKUP(AZ$3,RT1SC!$L$44:$N$67,MATCH(AZ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":14152.387580077528},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$QJ,IF(BA$4=\"HLH\",MATCH(BA$3,I_TRL!$B$2:$QJ$2,0),MATCH(BA$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$QJ,IF(BA$4=\"HLH\",MATCH(BA$3,I_NLSL!$B$2:$QJ$2,0),MATCH(BA$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$QJ,IF(BA$4=\"HLH\",MATCH(BA$3,I_ER!$B$2:$QJ$2,0),MATCH(BA$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$QJ,IF(BA$4=\"HLH\",MATCH(BA$3,I_ER_other!$B$2:$QJ$2,0),MATCH(BA$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$3)>9,YEAR(BA$3)+1,YEAR(BA$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(BA$3)>9,YEAR(BA$3)+1,YEAR(BA$3)),$D$3:$E$3,0))*VLOOKUP(BA$3,RT1SC!$L$44:$N$67,MATCH(BA$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-8306.9867267095324},10170,"Eugene Water & Electric Board",{"$f":"IF(OR(BD$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(BD$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$QJ,MATCH(BD$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$QJ,MATCH(BD$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BD$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BD$3)>9,YEAR(BD$3)+1,YEAR(BD$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(BD$3)>9,YEAR(BD$3)+1,YEAR(BD$3)),$D$3:$E$3,0))*VLOOKUP(BD$3,RT1SC!$L$44:$N$67,MATCH(BD$4,RT1SC!$L$3:$N$3,0),FALSE)+F5)/VLOOKUP(BD$3,Init!$F:$K,MATCH(BD$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(BD$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(BD$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":56.623661057692345},{"$f":"IF(OR(BE$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(BE$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$QJ,MATCH(BE$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$QJ,MATCH(BE$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BE$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BE$3)>9,YEAR(BE$3)+1,YEAR(BE$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(BE$3)>9,YEAR(BE$3)+1,YEAR(BE$3)),$D$3:$E$3,0))*VLOOKUP(BE$3,RT1SC!$L$44:$N$67,MATCH(BE$4,RT1SC!$L$3:$N$3,0),FALSE)+G5)/VLOOKUP(BE$3,Init!$F:$K,MATCH(BE$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(BE$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(BE$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BF$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(BF$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$QJ,MATCH(BF$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$QJ,MATCH(BF$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BF$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BF$3)>9,YEAR(BF$3)+1,YEAR(BF$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(BF$3)>9,YEAR(BF$3)+1,YEAR(BF$3)),$D$3:$E$3,0))*VLOOKUP(BF$3,RT1SC!$L$44:$N$67,MATCH(BF$4,RT1SC!$L$3:$N$3,0),FALSE)+H5)/VLOOKUP(BF$3,Init!$F:$K,MATCH(BF$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(BF$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(BF$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":77.525669999999991},{"$f":"IF(OR(BG$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(BG$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$QJ,MATCH(BG$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$QJ,MATCH(BG$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BG$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BG$3)>9,YEAR(BG$3)+1,YEAR(BG$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(BG$3)>9,YEAR(BG$3)+1,YEAR(BG$3)),$D$3:$E$3,0))*VLOOKUP(BG$3,RT1SC!$L$44:$N$67,MATCH(BG$4,RT1SC!$L$3:$N$3,0),FALSE)+I5)/VLOOKUP(BG$3,Init!$F:$K,MATCH(BG$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(BG$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(BG$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BH$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(BH$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$QJ,MATCH(BH$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$QJ,MATCH(BH$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BH$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BH$3)>9,YEAR(BH$3)+1,YEAR(BH$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(BH$3)>9,YEAR(BH$3)+1,YEAR(BH$3)),$D$3:$E$3,0))*VLOOKUP(BH$3,RT1SC!$L$44:$N$67,MATCH(BH$4,RT1SC!$L$3:$N$3,0),FALSE)+J5)/VLOOKUP(BH$3,Init!$F:$K,MATCH(BH$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(BH$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(BH$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":64.551397499999965},{"$f":"IF(OR(BI$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(BI$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$QJ,MATCH(BI$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$QJ,MATCH(BI$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BI$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BI$3)>9,YEAR(BI$3)+1,YEAR(BI$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(BI$3)>9,YEAR(BI$3)+1,YEAR(BI$3)),$D$3:$E$3,0))*VLOOKUP(BI$3,RT1SC!$L$44:$N$67,MATCH(BI$4,RT1SC!$L$3:$N$3,0),FALSE)+K5)/VLOOKUP(BI$3,Init!$F:$K,MATCH(BI$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(BI$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(BI$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BJ$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(BJ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$QJ,MATCH(BJ$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$QJ,MATCH(BJ$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BJ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BJ$3)>9,YEAR(BJ$3)+1,YEAR(BJ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(BJ$3)>9,YEAR(BJ$3)+1,YEAR(BJ$3)),$D$3:$E$3,0))*VLOOKUP(BJ$3,RT1SC!$L$44:$N$67,MATCH(BJ$4,RT1SC!$L$3:$N$3,0),FALSE)+L5)/VLOOKUP(BJ$3,Init!$F:$K,MATCH(BJ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(BJ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(BJ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":54.72840865384623},{"$f":"IF(OR(BK$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(BK$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$QJ,MATCH(BK$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$QJ,MATCH(BK$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BK$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BK$3)>9,YEAR(BK$3)+1,YEAR(BK$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(BK$3)>9,YEAR(BK$3)+1,YEAR(BK$3)),$D$3:$E$3,0))*VLOOKUP(BK$3,RT1SC!$L$44:$N$67,MATCH(BK$4,RT1SC!$L$3:$N$3,0),FALSE)+M5)/VLOOKUP(BK$3,Init!$F:$K,MATCH(BK$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(BK$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(BK$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BL$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(BL$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$QJ,MATCH(BL$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$QJ,MATCH(BL$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BL$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BL$3)>9,YEAR(BL$3)+1,YEAR(BL$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(BL$3)>9,YEAR(BL$3)+1,YEAR(BL$3)),$D$3:$E$3,0))*VLOOKUP(BL$3,RT1SC!$L$44:$N$67,MATCH(BL$4,RT1SC!$L$3:$N$3,0),FALSE)+N5)/VLOOKUP(BL$3,Init!$F:$K,MATCH(BL$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(BL$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(BL$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":65.57209000000006},{"$f":"IF(OR(BM$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(BM$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$QJ,MATCH(BM$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$QJ,MATCH(BM$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BM$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BM$3)>9,YEAR(BM$3)+1,YEAR(BM$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(BM$3)>9,YEAR(BM$3)+1,YEAR(BM$3)),$D$3:$E$3,0))*VLOOKUP(BM$3,RT1SC!$L$44:$N$67,MATCH(BM$4,RT1SC!$L$3:$N$3,0),FALSE)+O5)/VLOOKUP(BM$3,Init!$F:$K,MATCH(BM$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(BM$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(BM$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BN$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(BN$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$QJ,MATCH(BN$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$QJ,MATCH(BN$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BN$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BN$3)>9,YEAR(BN$3)+1,YEAR(BN$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(BN$3)>9,YEAR(BN$3)+1,YEAR(BN$3)),$D$3:$E$3,0))*VLOOKUP(BN$3,RT1SC!$L$44:$N$67,MATCH(BN$4,RT1SC!$L$3:$N$3,0),FALSE)+P5)/VLOOKUP(BN$3,Init!$F:$K,MATCH(BN$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(BN$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(BN$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":63.473514423076921},{"$f":"IF(OR(BO$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(BO$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$QJ,MATCH(BO$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$QJ,MATCH(BO$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BO$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BO$3)>9,YEAR(BO$3)+1,YEAR(BO$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(BO$3)>9,YEAR(BO$3)+1,YEAR(BO$3)),$D$3:$E$3,0))*VLOOKUP(BO$3,RT1SC!$L$44:$N$67,MATCH(BO$4,RT1SC!$L$3:$N$3,0),FALSE)+Q5)/VLOOKUP(BO$3,Init!$F:$K,MATCH(BO$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(BO$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(BO$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BP$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(BP$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$QJ,MATCH(BP$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$QJ,MATCH(BP$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BP$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BP$3)>9,YEAR(BP$3)+1,YEAR(BP$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(BP$3)>9,YEAR(BP$3)+1,YEAR(BP$3)),$D$3:$E$3,0))*VLOOKUP(BP$3,RT1SC!$L$44:$N$67,MATCH(BP$4,RT1SC!$L$3:$N$3,0),FALSE)+R5)/VLOOKUP(BP$3,Init!$F:$K,MATCH(BP$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(BP$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(BP$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":50.319689903846189},{"$f":"IF(OR(BQ$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(BQ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$QJ,MATCH(BQ$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$QJ,MATCH(BQ$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BQ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BQ$3)>9,YEAR(BQ$3)+1,YEAR(BQ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(BQ$3)>9,YEAR(BQ$3)+1,YEAR(BQ$3)),$D$3:$E$3,0))*VLOOKUP(BQ$3,RT1SC!$L$44:$N$67,MATCH(BQ$4,RT1SC!$L$3:$N$3,0),FALSE)+S5)/VLOOKUP(BQ$3,Init!$F:$K,MATCH(BQ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(BQ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(BQ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BR$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(BR$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$QJ,MATCH(BR$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$QJ,MATCH(BR$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BR$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BR$3)>9,YEAR(BR$3)+1,YEAR(BR$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(BR$3)>9,YEAR(BR$3)+1,YEAR(BR$3)),$D$3:$E$3,0))*VLOOKUP(BR$3,RT1SC!$L$44:$N$67,MATCH(BR$4,RT1SC!$L$3:$N$3,0),FALSE)+T5)/VLOOKUP(BR$3,Init!$F:$K,MATCH(BR$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(BR$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(BR$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":25.244723557692282},{"$f":"IF(OR(BS$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(BS$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$QJ,MATCH(BS$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$QJ,MATCH(BS$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BS$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BS$3)>9,YEAR(BS$3)+1,YEAR(BS$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(BS$3)>9,YEAR(BS$3)+1,YEAR(BS$3)),$D$3:$E$3,0))*VLOOKUP(BS$3,RT1SC!$L$44:$N$67,MATCH(BS$4,RT1SC!$L$3:$N$3,0),FALSE)+U5)/VLOOKUP(BS$3,Init!$F:$K,MATCH(BS$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(BS$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(BS$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BT$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(BT$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$QJ,MATCH(BT$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$QJ,MATCH(BT$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BT$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BT$3)>9,YEAR(BT$3)+1,YEAR(BT$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(BT$3)>9,YEAR(BT$3)+1,YEAR(BT$3)),$D$3:$E$3,0))*VLOOKUP(BT$3,RT1SC!$L$44:$N$67,MATCH(BT$4,RT1SC!$L$3:$N$3,0),FALSE)+V5)/VLOOKUP(BT$3,Init!$F:$K,MATCH(BT$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(BT$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(BT$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":31.289135000000019},{"$f":"IF(OR(BU$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(BU$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$QJ,MATCH(BU$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$QJ,MATCH(BU$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BU$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BU$3)>9,YEAR(BU$3)+1,YEAR(BU$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(BU$3)>9,YEAR(BU$3)+1,YEAR(BU$3)),$D$3:$E$3,0))*VLOOKUP(BU$3,RT1SC!$L$44:$N$67,MATCH(BU$4,RT1SC!$L$3:$N$3,0),FALSE)+W5)/VLOOKUP(BU$3,Init!$F:$K,MATCH(BU$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(BU$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(BU$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BV$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(BV$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$QJ,MATCH(BV$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$QJ,MATCH(BV$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BV$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BV$3)>9,YEAR(BV$3)+1,YEAR(BV$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(BV$3)>9,YEAR(BV$3)+1,YEAR(BV$3)),$D$3:$E$3,0))*VLOOKUP(BV$3,RT1SC!$L$44:$N$67,MATCH(BV$4,RT1SC!$L$3:$N$3,0),FALSE)+X5)/VLOOKUP(BV$3,Init!$F:$K,MATCH(BV$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(BV$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(BV$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":33.437855769230744},{"$f":"IF(OR(BW$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(BW$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$QJ,MATCH(BW$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$QJ,MATCH(BW$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BW$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BW$3)>9,YEAR(BW$3)+1,YEAR(BW$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(BW$3)>9,YEAR(BW$3)+1,YEAR(BW$3)),$D$3:$E$3,0))*VLOOKUP(BW$3,RT1SC!$L$44:$N$67,MATCH(BW$4,RT1SC!$L$3:$N$3,0),FALSE)+Y5)/VLOOKUP(BW$3,Init!$F:$K,MATCH(BW$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(BW$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(BW$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BX$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(BX$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$QJ,MATCH(BX$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$QJ,MATCH(BX$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BX$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BX$3)>9,YEAR(BX$3)+1,YEAR(BX$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(BX$3)>9,YEAR(BX$3)+1,YEAR(BX$3)),$D$3:$E$3,0))*VLOOKUP(BX$3,RT1SC!$L$44:$N$67,MATCH(BX$4,RT1SC!$L$3:$N$3,0),FALSE)+Z5)/VLOOKUP(BX$3,Init!$F:$K,MATCH(BX$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(BX$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(BX$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":57.189900462962996},{"$f":"IF(OR(BY$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(BY$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$QJ,MATCH(BY$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$QJ,MATCH(BY$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BY$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BY$3)>9,YEAR(BY$3)+1,YEAR(BY$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(BY$3)>9,YEAR(BY$3)+1,YEAR(BY$3)),$D$3:$E$3,0))*VLOOKUP(BY$3,RT1SC!$L$44:$N$67,MATCH(BY$4,RT1SC!$L$3:$N$3,0),FALSE)+AA5)/VLOOKUP(BY$3,Init!$F:$K,MATCH(BY$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(BY$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(BY$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BZ$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(BZ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$QJ,MATCH(BZ$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$QJ,MATCH(BZ$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BZ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BZ$3)>9,YEAR(BZ$3)+1,YEAR(BZ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(BZ$3)>9,YEAR(BZ$3)+1,YEAR(BZ$3)),$D$3:$E$3,0))*VLOOKUP(BZ$3,RT1SC!$L$44:$N$67,MATCH(BZ$4,RT1SC!$L$3:$N$3,0),FALSE)+AB5)/VLOOKUP(BZ$3,Init!$F:$K,MATCH(BZ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(BZ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(BZ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":44.29207291666669},{"$f":"IF(OR(CA$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(CA$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$QJ,MATCH(CA$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$QJ,MATCH(CA$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CA$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CA$3)>9,YEAR(CA$3)+1,YEAR(CA$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(CA$3)>9,YEAR(CA$3)+1,YEAR(CA$3)),$D$3:$E$3,0))*VLOOKUP(CA$3,RT1SC!$L$44:$N$67,MATCH(CA$4,RT1SC!$L$3:$N$3,0),FALSE)+AC5)/VLOOKUP(CA$3,Init!$F:$K,MATCH(CA$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(CA$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(CA$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CB$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(CB$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$QJ,MATCH(CB$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$QJ,MATCH(CB$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CB$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CB$3)>9,YEAR(CB$3)+1,YEAR(CB$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(CB$3)>9,YEAR(CB$3)+1,YEAR(CB$3)),$D$3:$E$3,0))*VLOOKUP(CB$3,RT1SC!$L$44:$N$67,MATCH(CB$4,RT1SC!$L$3:$N$3,0),FALSE)+AD5)/VLOOKUP(CB$3,Init!$F:$K,MATCH(CB$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(CB$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(CB$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":57.087650462962984},{"$f":"IF(OR(CC$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(CC$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$QJ,MATCH(CC$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$QJ,MATCH(CC$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CC$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CC$3)>9,YEAR(CC$3)+1,YEAR(CC$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(CC$3)>9,YEAR(CC$3)+1,YEAR(CC$3)),$D$3:$E$3,0))*VLOOKUP(CC$3,RT1SC!$L$44:$N$67,MATCH(CC$4,RT1SC!$L$3:$N$3,0),FALSE)+AE5)/VLOOKUP(CC$3,Init!$F:$K,MATCH(CC$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(CC$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(CC$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CD$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(CD$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$QJ,MATCH(CD$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$QJ,MATCH(CD$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CD$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CD$3)>9,YEAR(CD$3)+1,YEAR(CD$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(CD$3)>9,YEAR(CD$3)+1,YEAR(CD$3)),$D$3:$E$3,0))*VLOOKUP(CD$3,RT1SC!$L$44:$N$67,MATCH(CD$4,RT1SC!$L$3:$N$3,0),FALSE)+AF5)/VLOOKUP(CD$3,Init!$F:$K,MATCH(CD$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(CD$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(CD$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":78.2283075},{"$f":"IF(OR(CE$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(CE$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$QJ,MATCH(CE$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$QJ,MATCH(CE$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CE$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CE$3)>9,YEAR(CE$3)+1,YEAR(CE$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(CE$3)>9,YEAR(CE$3)+1,YEAR(CE$3)),$D$3:$E$3,0))*VLOOKUP(CE$3,RT1SC!$L$44:$N$67,MATCH(CE$4,RT1SC!$L$3:$N$3,0),FALSE)+AG5)/VLOOKUP(CE$3,Init!$F:$K,MATCH(CE$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(CE$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(CE$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CF$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(CF$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$QJ,MATCH(CF$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$QJ,MATCH(CF$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CF$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CF$3)>9,YEAR(CF$3)+1,YEAR(CF$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(CF$3)>9,YEAR(CF$3)+1,YEAR(CF$3)),$D$3:$E$3,0))*VLOOKUP(CF$3,RT1SC!$L$44:$N$67,MATCH(CF$4,RT1SC!$L$3:$N$3,0),FALSE)+AH5)/VLOOKUP(CF$3,Init!$F:$K,MATCH(CF$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(CF$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(CF$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":66.149959999999979},{"$f":"IF(OR(CG$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(CG$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$QJ,MATCH(CG$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$QJ,MATCH(CG$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CG$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CG$3)>9,YEAR(CG$3)+1,YEAR(CG$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(CG$3)>9,YEAR(CG$3)+1,YEAR(CG$3)),$D$3:$E$3,0))*VLOOKUP(CG$3,RT1SC!$L$44:$N$67,MATCH(CG$4,RT1SC!$L$3:$N$3,0),FALSE)+AI5)/VLOOKUP(CG$3,Init!$F:$K,MATCH(CG$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(CG$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(CG$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CH$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(CH$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$QJ,MATCH(CH$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$QJ,MATCH(CH$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CH$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CH$3)>9,YEAR(CH$3)+1,YEAR(CH$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(CH$3)>9,YEAR(CH$3)+1,YEAR(CH$3)),$D$3:$E$3,0))*VLOOKUP(CH$3,RT1SC!$L$44:$N$67,MATCH(CH$4,RT1SC!$L$3:$N$3,0),FALSE)+AJ5)/VLOOKUP(CH$3,Init!$F:$K,MATCH(CH$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(CH$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(CH$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":55.993399038461547},{"$f":"IF(OR(CI$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(CI$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$QJ,MATCH(CI$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$QJ,MATCH(CI$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CI$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CI$3)>9,YEAR(CI$3)+1,YEAR(CI$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(CI$3)>9,YEAR(CI$3)+1,YEAR(CI$3)),$D$3:$E$3,0))*VLOOKUP(CI$3,RT1SC!$L$44:$N$67,MATCH(CI$4,RT1SC!$L$3:$N$3,0),FALSE)+AK5)/VLOOKUP(CI$3,Init!$F:$K,MATCH(CI$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(CI$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(CI$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CJ$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(CJ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$QJ,MATCH(CJ$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$QJ,MATCH(CJ$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CJ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CJ$3)>9,YEAR(CJ$3)+1,YEAR(CJ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(CJ$3)>9,YEAR(CJ$3)+1,YEAR(CJ$3)),$D$3:$E$3,0))*VLOOKUP(CJ$3,RT1SC!$L$44:$N$67,MATCH(CJ$4,RT1SC!$L$3:$N$3,0),FALSE)+AL5)/VLOOKUP(CJ$3,Init!$F:$K,MATCH(CJ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(CJ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(CJ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":55.444046875000026},{"$f":"IF(OR(CK$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(CK$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$QJ,MATCH(CK$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$QJ,MATCH(CK$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CK$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CK$3)>9,YEAR(CK$3)+1,YEAR(CK$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(CK$3)>9,YEAR(CK$3)+1,YEAR(CK$3)),$D$3:$E$3,0))*VLOOKUP(CK$3,RT1SC!$L$44:$N$67,MATCH(CK$4,RT1SC!$L$3:$N$3,0),FALSE)+AM5)/VLOOKUP(CK$3,Init!$F:$K,MATCH(CK$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(CK$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(CK$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CL$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(CL$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$QJ,MATCH(CL$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$QJ,MATCH(CL$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CL$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CL$3)>9,YEAR(CL$3)+1,YEAR(CL$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(CL$3)>9,YEAR(CL$3)+1,YEAR(CL$3)),$D$3:$E$3,0))*VLOOKUP(CL$3,RT1SC!$L$44:$N$67,MATCH(CL$4,RT1SC!$L$3:$N$3,0),FALSE)+AN5)/VLOOKUP(CL$3,Init!$F:$K,MATCH(CL$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(CL$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(CL$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":64.168860576923038},{"$f":"IF(OR(CM$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(CM$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$QJ,MATCH(CM$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$QJ,MATCH(CM$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CM$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CM$3)>9,YEAR(CM$3)+1,YEAR(CM$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(CM$3)>9,YEAR(CM$3)+1,YEAR(CM$3)),$D$3:$E$3,0))*VLOOKUP(CM$3,RT1SC!$L$44:$N$67,MATCH(CM$4,RT1SC!$L$3:$N$3,0),FALSE)+AO5)/VLOOKUP(CM$3,Init!$F:$K,MATCH(CM$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(CM$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(CM$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CN$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(CN$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$QJ,MATCH(CN$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$QJ,MATCH(CN$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CN$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CN$3)>9,YEAR(CN$3)+1,YEAR(CN$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(CN$3)>9,YEAR(CN$3)+1,YEAR(CN$3)),$D$3:$E$3,0))*VLOOKUP(CN$3,RT1SC!$L$44:$N$67,MATCH(CN$4,RT1SC!$L$3:$N$3,0),FALSE)+AP5)/VLOOKUP(CN$3,Init!$F:$K,MATCH(CN$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(CN$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(CN$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":50.872704326923078},{"$f":"IF(OR(CO$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(CO$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$QJ,MATCH(CO$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$QJ,MATCH(CO$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CO$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CO$3)>9,YEAR(CO$3)+1,YEAR(CO$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(CO$3)>9,YEAR(CO$3)+1,YEAR(CO$3)),$D$3:$E$3,0))*VLOOKUP(CO$3,RT1SC!$L$44:$N$67,MATCH(CO$4,RT1SC!$L$3:$N$3,0),FALSE)+AQ5)/VLOOKUP(CO$3,Init!$F:$K,MATCH(CO$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(CO$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(CO$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CP$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(CP$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$QJ,MATCH(CP$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$QJ,MATCH(CP$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CP$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CP$3)>9,YEAR(CP$3)+1,YEAR(CP$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(CP$3)>9,YEAR(CP$3)+1,YEAR(CP$3)),$D$3:$E$3,0))*VLOOKUP(CP$3,RT1SC!$L$44:$N$67,MATCH(CP$4,RT1SC!$L$3:$N$3,0),FALSE)+AR5)/VLOOKUP(CP$3,Init!$F:$K,MATCH(CP$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(CP$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(CP$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":25.606192307692282},{"$f":"IF(OR(CQ$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(CQ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$QJ,MATCH(CQ$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$QJ,MATCH(CQ$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CQ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CQ$3)>9,YEAR(CQ$3)+1,YEAR(CQ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(CQ$3)>9,YEAR(CQ$3)+1,YEAR(CQ$3)),$D$3:$E$3,0))*VLOOKUP(CQ$3,RT1SC!$L$44:$N$67,MATCH(CQ$4,RT1SC!$L$3:$N$3,0),FALSE)+AS5)/VLOOKUP(CQ$3,Init!$F:$K,MATCH(CQ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(CQ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(CQ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CR$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(CR$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$QJ,MATCH(CR$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$QJ,MATCH(CR$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CR$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CR$3)>9,YEAR(CR$3)+1,YEAR(CR$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(CR$3)>9,YEAR(CR$3)+1,YEAR(CR$3)),$D$3:$E$3,0))*VLOOKUP(CR$3,RT1SC!$L$44:$N$67,MATCH(CR$4,RT1SC!$L$3:$N$3,0),FALSE)+AT5)/VLOOKUP(CR$3,Init!$F:$K,MATCH(CR$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(CR$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(CR$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":31.814594999999972},{"$f":"IF(OR(CS$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(CS$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$QJ,MATCH(CS$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$QJ,MATCH(CS$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CS$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CS$3)>9,YEAR(CS$3)+1,YEAR(CS$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(CS$3)>9,YEAR(CS$3)+1,YEAR(CS$3)),$D$3:$E$3,0))*VLOOKUP(CS$3,RT1SC!$L$44:$N$67,MATCH(CS$4,RT1SC!$L$3:$N$3,0),FALSE)+AU5)/VLOOKUP(CS$3,Init!$F:$K,MATCH(CS$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(CS$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(CS$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CT$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(CT$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$QJ,MATCH(CT$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$QJ,MATCH(CT$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CT$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CT$3)>9,YEAR(CT$3)+1,YEAR(CT$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(CT$3)>9,YEAR(CT$3)+1,YEAR(CT$3)),$D$3:$E$3,0))*VLOOKUP(CT$3,RT1SC!$L$44:$N$67,MATCH(CT$4,RT1SC!$L$3:$N$3,0),FALSE)+AV5)/VLOOKUP(CT$3,Init!$F:$K,MATCH(CT$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(CT$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(CT$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":33.780687500000006},{"$f":"IF(OR(CU$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(CU$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$QJ,MATCH(CU$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$QJ,MATCH(CU$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CU$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CU$3)>9,YEAR(CU$3)+1,YEAR(CU$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(CU$3)>9,YEAR(CU$3)+1,YEAR(CU$3)),$D$3:$E$3,0))*VLOOKUP(CU$3,RT1SC!$L$44:$N$67,MATCH(CU$4,RT1SC!$L$3:$N$3,0),FALSE)+AW5)/VLOOKUP(CU$3,Init!$F:$K,MATCH(CU$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(CU$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(CU$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CV$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(CV$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$QJ,MATCH(CV$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$QJ,MATCH(CV$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CV$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CV$3)>9,YEAR(CV$3)+1,YEAR(CV$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(CV$3)>9,YEAR(CV$3)+1,YEAR(CV$3)),$D$3:$E$3,0))*VLOOKUP(CV$3,RT1SC!$L$44:$N$67,MATCH(CV$4,RT1SC!$L$3:$N$3,0),FALSE)+AX5)/VLOOKUP(CV$3,Init!$F:$K,MATCH(CV$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(CV$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(CV$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":57.635557692307671},{"$f":"IF(OR(CW$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(CW$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$QJ,MATCH(CW$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$QJ,MATCH(CW$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CW$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CW$3)>9,YEAR(CW$3)+1,YEAR(CW$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(CW$3)>9,YEAR(CW$3)+1,YEAR(CW$3)),$D$3:$E$3,0))*VLOOKUP(CW$3,RT1SC!$L$44:$N$67,MATCH(CW$4,RT1SC!$L$3:$N$3,0),FALSE)+AY5)/VLOOKUP(CW$3,Init!$F:$K,MATCH(CW$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(CW$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(CW$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CX$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(CX$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$QJ,MATCH(CX$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$QJ,MATCH(CX$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CX$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CX$3)>9,YEAR(CX$3)+1,YEAR(CX$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(CX$3)>9,YEAR(CX$3)+1,YEAR(CX$3)),$D$3:$E$3,0))*VLOOKUP(CX$3,RT1SC!$L$44:$N$67,MATCH(CX$4,RT1SC!$L$3:$N$3,0),FALSE)+AZ5)/VLOOKUP(CX$3,Init!$F:$K,MATCH(CX$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(CX$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(CX$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":44.41075500000003},{"$f":"IF(OR(CY$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(CY$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$QJ,MATCH(CY$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$QJ,MATCH(CY$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CY$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CY$3)>9,YEAR(CY$3)+1,YEAR(CY$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(CY$3)>9,YEAR(CY$3)+1,YEAR(CY$3)),$D$3:$E$3,0))*VLOOKUP(CY$3,RT1SC!$L$44:$N$67,MATCH(CY$4,RT1SC!$L$3:$N$3,0),FALSE)+BA5)/VLOOKUP(CY$3,Init!$F:$K,MATCH(CY$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(CY$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(CY$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0}]
[null,10204,"Idaho Falls Power",{"$f":"ROUND(MAX(MIN((HLOOKUP(SliceLF!D$3,I_TRL!$B$2:$ZZ$201,MATCH($B6,I_TRL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_NLSL!$B$2:$ZZ$201,MATCH($B6,I_NLSL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_ER!$B$2:$ZZ$201,MATCH($B6,I_ER!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_ER_other!$B$2:$ZZ$201,MATCH($B6,I_ER_other!$B$2:$B$201,0),FALSE))/VLOOKUP(D$3,Init!$M:$O,3,FALSE),VLOOKUP($B6,TOCA!$B:$BI,MATCH(\"RHWM \"&$D$3,TOCA!$B$3:$BI$3,0),FALSE))/SUMPRODUCT(TOCA!$D$4:$D$201,TOCA!$T$4:$T$201),0),7)","v":8.9855999999999998E-3},{"$f":"ROUND(MAX(MIN((HLOOKUP(SliceLF!E$3,I_TRL!$B$2:$ZZ$201,MATCH($B6,I_TRL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_NLSL!$B$2:$ZZ$201,MATCH($B6,I_NLSL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_ER!$B$2:$ZZ$201,MATCH($B6,I_ER!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_ER_other!$B$2:$ZZ$201,MATCH($B6,I_ER_other!$B$2:$B$201,0),FALSE))/VLOOKUP(E$3,Init!$M:$O,3,FALSE),VLOOKUP($B6,TOCA!$B:$BI,MATCH(\"RHWM \"&$D$3,TOCA!$B$3:$BI$3,0),FALSE))/SUMPRODUCT(TOCA!$D$4:$D$201,TOCA!$T$4:$T$201),0),7)","v":8.9890999999999999E-3},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$QJ,IF(F$4=\"HLH\",MATCH(F$3,I_TRL!$B$2:$QJ$2,0),MATCH(F$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$QJ,IF(F$4=\"HLH\",MATCH(F$3,I_NLSL!$B$2:$QJ$2,0),MATCH(F$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$QJ,IF(F$4=\"HLH\",MATCH(F$3,I_ER!$B$2:$QJ$2,0),MATCH(F$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$QJ,IF(F$4=\"HLH\",MATCH(F$3,I_ER_other!$B$2:$QJ$2,0),MATCH(F$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$3)>9,YEAR(F$3)+1,YEAR(F$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(F$3)>9,YEAR(F$3)+1,YEAR(F$3)),$D$3:$E$3,0))*VLOOKUP(F$3,RT1SC!$L$44:$N$67,MATCH(F$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":4606.3104780625945},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$QJ,IF(G$4=\"HLH\",MATCH(G$3,I_TRL!$B$2:$QJ$2,0),MATCH(G$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$QJ,IF(G$4=\"HLH\",MATCH(G$3,I_NLSL!$B$2:$QJ$2,0),MATCH(G$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$QJ,IF(G$4=\"HLH\",MATCH(G$3,I_ER!$B$2:$QJ$2,0),MATCH(G$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$QJ,IF(G$4=\"HLH\",MATCH(G$3,I_ER_other!$B$2:$QJ$2,0),MATCH(G$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$3)>9,YEAR(G$3)+1,YEAR(G$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(G$3)>9,YEAR(G$3)+1,YEAR(G$3)),$D$3:$E$3,0))*VLOOKUP(G$3,RT1SC!$L$44:$N$67,MATCH(G$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-2346.1120286140413},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$QJ,IF(H$4=\"HLH\",MATCH(H$3,I_TRL!$B$2:$QJ$2,0),MATCH(H$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$QJ,IF(H$4=\"HLH\",MATCH(H$3,I_NLSL!$B$2:$QJ$2,0),MATCH(H$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$QJ,IF(H$4=\"HLH\",MATCH(H$3,I_ER!$B$2:$QJ$2,0),MATCH(H$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$QJ,IF(H$4=\"HLH\",MATCH(H$3,I_ER_other!$B$2:$QJ$2,0),MATCH(H$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$3)>9,YEAR(H$3)+1,YEAR(H$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(H$3)>9,YEAR(H$3)+1,YEAR(H$3)),$D$3:$E$3,0))*VLOOKUP(H$3,RT1SC!$L$44:$N$67,MATCH(H$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":890.75113256960321},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$QJ,IF(I$4=\"HLH\",MATCH(I$3,I_TRL!$B$2:$QJ$2,0),MATCH(I$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$QJ,IF(I$4=\"HLH\",MATCH(I$3,I_NLSL!$B$2:$QJ$2,0),MATCH(I$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$QJ,IF(I$4=\"HLH\",MATCH(I$3,I_ER!$B$2:$QJ$2,0),MATCH(I$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$QJ,IF(I$4=\"HLH\",MATCH(I$3,I_ER_other!$B$2:$QJ$2,0),MATCH(I$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$3)>9,YEAR(I$3)+1,YEAR(I$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(I$3)>9,YEAR(I$3)+1,YEAR(I$3)),$D$3:$E$3,0))*VLOOKUP(I$3,RT1SC!$L$44:$N$67,MATCH(I$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-3651.5644811128986},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$QJ,IF(J$4=\"HLH\",MATCH(J$3,I_TRL!$B$2:$QJ$2,0),MATCH(J$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$QJ,IF(J$4=\"HLH\",MATCH(J$3,I_NLSL!$B$2:$QJ$2,0),MATCH(J$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$QJ,IF(J$4=\"HLH\",MATCH(J$3,I_ER!$B$2:$QJ$2,0),MATCH(J$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$QJ,IF(J$4=\"HLH\",MATCH(J$3,I_ER_other!$B$2:$QJ$2,0),MATCH(J$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$3)>9,YEAR(J$3)+1,YEAR(J$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(J$3)>9,YEAR(J$3)+1,YEAR(J$3)),$D$3:$E$3,0))*VLOOKUP(J$3,RT1SC!$L$44:$N$67,MATCH(J$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":4609.6423451520022},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$QJ,IF(K$4=\"HLH\",MATCH(K$3,I_TRL!$B$2:$QJ$2,0),MATCH(K$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$QJ,IF(K$4=\"HLH\",MATCH(K$3,I_NLSL!$B$2:$QJ$2,0),MATCH(K$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$QJ,IF(K$4=\"HLH\",MATCH(K$3,I_ER!$B$2:$QJ$2,0),MATCH(K$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$QJ,IF(K$4=\"HLH\",MATCH(K$3,I_ER_other!$B$2:$QJ$2,0),MATCH(K$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$3)>9,YEAR(K$3)+1,YEAR(K$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(K$3)>9,YEAR(K$3)+1,YEAR(K$3)),$D$3:$E$3,0))*VLOOKUP(K$3,RT1SC!$L$44:$N$67,MATCH(K$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-3806.6929631692801},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$QJ,IF(L$4=\"HLH\",MATCH(L$3,I_TRL!$B$2:$QJ$2,0),MATCH(L$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$QJ,IF(L$4=\"HLH\",MATCH(L$3,I_NLSL!$B$2:$QJ$2,0),MATCH(L$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$QJ,IF(L$4=\"HLH\",MATCH(L$3,I_ER!$B$2:$QJ$2,0),MATCH(L$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$QJ,IF(L$4=\"HLH\",MATCH(L$3,I_ER_other!$B$2:$QJ$2,0),MATCH(L$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$3)>9,YEAR(L$3)+1,YEAR(L$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(L$3)>9,YEAR(L$3)+1,YEAR(L$3)),$D$3:$E$3,0))*VLOOKUP(L$3,RT1SC!$L$44:$N$67,MATCH(L$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":2418.5172429871127},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$QJ,IF(M$4=\"HLH\",MATCH(M$3,I_TRL!$B$2:$QJ$2,0),MATCH(M$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$QJ,IF(M$4=\"HLH\",MATCH(M$3,I_NLSL!$B$2:$QJ$2,0),MATCH(M$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$QJ,IF(M$4=\"HLH\",MATCH(M$3,I_ER!$B$2:$QJ$2,0),MATCH(M$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$QJ,IF(M$4=\"HLH\",MATCH(M$3,I_ER_other!$B$2:$QJ$2,0),MATCH(M$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$3)>9,YEAR(M$3)+1,YEAR(M$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(M$3)>9,YEAR(M$3)+1,YEAR(M$3)),$D$3:$E$3,0))*VLOOKUP(M$3,RT1SC!$L$44:$N$67,MATCH(M$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-2175.8283661063178},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$QJ,IF(N$4=\"HLH\",MATCH(N$3,I_TRL!$B$2:$QJ$2,0),MATCH(N$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$QJ,IF(N$4=\"HLH\",MATCH(N$3,I_NLSL!$B$2:$QJ$2,0),MATCH(N$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$QJ,IF(N$4=\"HLH\",MATCH(N$3,I_ER!$B$2:$QJ$2,0),MATCH(N$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$QJ,IF(N$4=\"HLH\",MATCH(N$3,I_ER_other!$B$2:$QJ$2,0),MATCH(N$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$3)>9,YEAR(N$3)+1,YEAR(N$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(N$3)>9,YEAR(N$3)+1,YEAR(N$3)),$D$3:$E$3,0))*VLOOKUP(N$3,RT1SC!$L$44:$N$67,MATCH(N$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":4093.8247255116839},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$QJ,IF(O$4=\"HLH\",MATCH(O$3,I_TRL!$B$2:$QJ$2,0),MATCH(O$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$QJ,IF(O$4=\"HLH\",MATCH(O$3,I_NLSL!$B$2:$QJ$2,0),MATCH(O$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$QJ,IF(O$4=\"HLH\",MATCH(O$3,I_ER!$B$2:$QJ$2,0),MATCH(O$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$QJ,IF(O$4=\"HLH\",MATCH(O$3,I_ER_other!$B$2:$QJ$2,0),MATCH(O$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$3)>9,YEAR(O$3)+1,YEAR(O$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(O$3)>9,YEAR(O$3)+1,YEAR(O$3)),$D$3:$E$3,0))*VLOOKUP(O$3,RT1SC!$L$44:$N$67,MATCH(O$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-1467.0744662451216},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$QJ,IF(P$4=\"HLH\",MATCH(P$3,I_TRL!$B$2:$QJ$2,0),MATCH(P$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$QJ,IF(P$4=\"HLH\",MATCH(P$3,I_NLSL!$B$2:$QJ$2,0),MATCH(P$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$QJ,IF(P$4=\"HLH\",MATCH(P$3,I_ER!$B$2:$QJ$2,0),MATCH(P$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$QJ,IF(P$4=\"HLH\",MATCH(P$3,I_ER_other!$B$2:$QJ$2,0),MATCH(P$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$3)>9,YEAR(P$3)+1,YEAR(P$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(P$3)>9,YEAR(P$3)+1,YEAR(P$3)),$D$3:$E$3,0))*VLOOKUP(P$3,RT1SC!$L$44:$N$67,MATCH(P$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":962.05629593569756},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$QJ,IF(Q$4=\"HLH\",MATCH(Q$3,I_TRL!$B$2:$QJ$2,0),MATCH(Q$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$QJ,IF(Q$4=\"HLH\",MATCH(Q$3,I_NLSL!$B$2:$QJ$2,0),MATCH(Q$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$QJ,IF(Q$4=\"HLH\",MATCH(Q$3,I_ER!$B$2:$QJ$2,0),MATCH(Q$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$QJ,IF(Q$4=\"HLH\",MATCH(Q$3,I_ER_other!$B$2:$QJ$2,0),MATCH(Q$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$3)>9,YEAR(Q$3)+1,YEAR(Q$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(Q$3)>9,YEAR(Q$3)+1,YEAR(Q$3)),$D$3:$E$3,0))*VLOOKUP(Q$3,RT1SC!$L$44:$N$67,MATCH(Q$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-6095.1733322813197},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$QJ,IF(R$4=\"HLH\",MATCH(R$3,I_TRL!$B$2:$QJ$2,0),MATCH(R$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$QJ,IF(R$4=\"HLH\",MATCH(R$3,I_NLSL!$B$2:$QJ$2,0),MATCH(R$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$QJ,IF(R$4=\"HLH\",MATCH(R$3,I_ER!$B$2:$QJ$2,0),MATCH(R$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$QJ,IF(R$4=\"HLH\",MATCH(R$3,I_ER_other!$B$2:$QJ$2,0),MATCH(R$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$3)>9,YEAR(R$3)+1,YEAR(R$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(R$3)>9,YEAR(R$3)+1,YEAR(R$3)),$D$3:$E$3,0))*VLOOKUP(R$3,RT1SC!$L$44:$N$67,MATCH(R$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":3560.9440903191571},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$QJ,IF(S$4=\"HLH\",MATCH(S$3,I_TRL!$B$2:$QJ$2,0),MATCH(S$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$QJ,IF(S$4=\"HLH\",MATCH(S$3,I_NLSL!$B$2:$QJ$2,0),MATCH(S$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$QJ,IF(S$4=\"HLH\",MATCH(S$3,I_ER!$B$2:$QJ$2,0),MATCH(S$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$QJ,IF(S$4=\"HLH\",MATCH(S$3,I_ER_other!$B$2:$QJ$2,0),MATCH(S$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$3)>9,YEAR(S$3)+1,YEAR(S$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(S$3)>9,YEAR(S$3)+1,YEAR(S$3)),$D$3:$E$3,0))*VLOOKUP(S$3,RT1SC!$L$44:$N$67,MATCH(S$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-1680.7276647667677},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$QJ,IF(T$4=\"HLH\",MATCH(T$3,I_TRL!$B$2:$QJ$2,0),MATCH(T$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$QJ,IF(T$4=\"HLH\",MATCH(T$3,I_NLSL!$B$2:$QJ$2,0),MATCH(T$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$QJ,IF(T$4=\"HLH\",MATCH(T$3,I_ER!$B$2:$QJ$2,0),MATCH(T$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$QJ,IF(T$4=\"HLH\",MATCH(T$3,I_ER_other!$B$2:$QJ$2,0),MATCH(T$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$3)>9,YEAR(T$3)+1,YEAR(T$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(T$3)>9,YEAR(T$3)+1,YEAR(T$3)),$D$3:$E$3,0))*VLOOKUP(T$3,RT1SC!$L$44:$N$67,MATCH(T$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-564.47864165672581},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$QJ,IF(U$4=\"HLH\",MATCH(U$3,I_TRL!$B$2:$QJ$2,0),MATCH(U$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$QJ,IF(U$4=\"HLH\",MATCH(U$3,I_NLSL!$B$2:$QJ$2,0),MATCH(U$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$QJ,IF(U$4=\"HLH\",MATCH(U$3,I_ER!$B$2:$QJ$2,0),MATCH(U$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$QJ,IF(U$4=\"HLH\",MATCH(U$3,I_ER_other!$B$2:$QJ$2,0),MATCH(U$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$3)>9,YEAR(U$3)+1,YEAR(U$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(U$3)>9,YEAR(U$3)+1,YEAR(U$3)),$D$3:$E$3,0))*VLOOKUP(U$3,RT1SC!$L$44:$N$67,MATCH(U$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-5279.7341405370389},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$QJ,IF(V$4=\"HLH\",MATCH(V$3,I_TRL!$B$2:$QJ$2,0),MATCH(V$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$QJ,IF(V$4=\"HLH\",MATCH(V$3,I_NLSL!$B$2:$QJ$2,0),MATCH(V$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$QJ,IF(V$4=\"HLH\",MATCH(V$3,I_ER!$B$2:$QJ$2,0),MATCH(V$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$QJ,IF(V$4=\"HLH\",MATCH(V$3,I_ER_other!$B$2:$QJ$2,0),MATCH(V$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$3)>9,YEAR(V$3)+1,YEAR(V$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(V$3)>9,YEAR(V$3)+1,YEAR(V$3)),$D$3:$E$3,0))*VLOOKUP(V$3,RT1SC!$L$44:$N$67,MATCH(V$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":5801.112329320953},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$QJ,IF(W$4=\"HLH\",MATCH(W$3,I_TRL!$B$2:$QJ$2,0),MATCH(W$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$QJ,IF(W$4=\"HLH\",MATCH(W$3,I_NLSL!$B$2:$QJ$2,0),MATCH(W$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$QJ,IF(W$4=\"HLH\",MATCH(W$3,I_ER!$B$2:$QJ$2,0),MATCH(W$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$QJ,IF(W$4=\"HLH\",MATCH(W$3,I_ER_other!$B$2:$QJ$2,0),MATCH(W$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$3)>9,YEAR(W$3)+1,YEAR(W$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(W$3)>9,YEAR(W$3)+1,YEAR(W$3)),$D$3:$E$3,0))*VLOOKUP(W$3,RT1SC!$L$44:$N$67,MATCH(W$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-3787.2775365432317},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$QJ,IF(X$4=\"HLH\",MATCH(X$3,I_TRL!$B$2:$QJ$2,0),MATCH(X$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$QJ,IF(X$4=\"HLH\",MATCH(X$3,I_NLSL!$B$2:$QJ$2,0),MATCH(X$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$QJ,IF(X$4=\"HLH\",MATCH(X$3,I_ER!$B$2:$QJ$2,0),MATCH(X$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$QJ,IF(X$4=\"HLH\",MATCH(X$3,I_ER_other!$B$2:$QJ$2,0),MATCH(X$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$3)>9,YEAR(X$3)+1,YEAR(X$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(X$3)>9,YEAR(X$3)+1,YEAR(X$3)),$D$3:$E$3,0))*VLOOKUP(X$3,RT1SC!$L$44:$N$67,MATCH(X$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":6525.8569694010366},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$QJ,IF(Y$4=\"HLH\",MATCH(Y$3,I_TRL!$B$2:$QJ$2,0),MATCH(Y$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$QJ,IF(Y$4=\"HLH\",MATCH(Y$3,I_NLSL!$B$2:$QJ$2,0),MATCH(Y$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$QJ,IF(Y$4=\"HLH\",MATCH(Y$3,I_ER!$B$2:$QJ$2,0),MATCH(Y$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$QJ,IF(Y$4=\"HLH\",MATCH(Y$3,I_ER_other!$B$2:$QJ$2,0),MATCH(Y$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$3)>9,YEAR(Y$3)+1,YEAR(Y$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(Y$3)>9,YEAR(Y$3)+1,YEAR(Y$3)),$D$3:$E$3,0))*VLOOKUP(Y$3,RT1SC!$L$44:$N$67,MATCH(Y$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-1522.5845241261086},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$QJ,IF(Z$4=\"HLH\",MATCH(Z$3,I_TRL!$B$2:$QJ$2,0),MATCH(Z$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$QJ,IF(Z$4=\"HLH\",MATCH(Z$3,I_NLSL!$B$2:$QJ$2,0),MATCH(Z$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$QJ,IF(Z$4=\"HLH\",MATCH(Z$3,I_ER!$B$2:$QJ$2,0),MATCH(Z$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$QJ,IF(Z$4=\"HLH\",MATCH(Z$3,I_ER_other!$B$2:$QJ$2,0),MATCH(Z$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$3)>9,YEAR(Z$3)+1,YEAR(Z$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(Z$3)>9,YEAR(Z$3)+1,YEAR(Z$3)),$D$3:$E$3,0))*VLOOKUP(Z$3,RT1SC!$L$44:$N$67,MATCH(Z$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":5496.4460946123472},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$QJ,IF(AA$4=\"HLH\",MATCH(AA$3,I_TRL!$B$2:$QJ$2,0),MATCH(AA$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$QJ,IF(AA$4=\"HLH\",MATCH(AA$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AA$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$QJ,IF(AA$4=\"HLH\",MATCH(AA$3,I_ER!$B$2:$QJ$2,0),MATCH(AA$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$QJ,IF(AA$4=\"HLH\",MATCH(AA$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AA$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$3)>9,YEAR(AA$3)+1,YEAR(AA$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(AA$3)>9,YEAR(AA$3)+1,YEAR(AA$3)),$D$3:$E$3,0))*VLOOKUP(AA$3,RT1SC!$L$44:$N$67,MATCH(AA$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-3624.5275746754305},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$QJ,IF(AB$4=\"HLH\",MATCH(AB$3,I_TRL!$B$2:$QJ$2,0),MATCH(AB$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$QJ,IF(AB$4=\"HLH\",MATCH(AB$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AB$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$QJ,IF(AB$4=\"HLH\",MATCH(AB$3,I_ER!$B$2:$QJ$2,0),MATCH(AB$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$QJ,IF(AB$4=\"HLH\",MATCH(AB$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AB$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$3)>9,YEAR(AB$3)+1,YEAR(AB$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(AB$3)>9,YEAR(AB$3)+1,YEAR(AB$3)),$D$3:$E$3,0))*VLOOKUP(AB$3,RT1SC!$L$44:$N$67,MATCH(AB$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":2118.8939485944866},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$QJ,IF(AC$4=\"HLH\",MATCH(AC$3,I_TRL!$B$2:$QJ$2,0),MATCH(AC$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$QJ,IF(AC$4=\"HLH\",MATCH(AC$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AC$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$QJ,IF(AC$4=\"HLH\",MATCH(AC$3,I_ER!$B$2:$QJ$2,0),MATCH(AC$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$QJ,IF(AC$4=\"HLH\",MATCH(AC$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AC$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$3)>9,YEAR(AC$3)+1,YEAR(AC$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(AC$3)>9,YEAR(AC$3)+1,YEAR(AC$3)),$D$3:$E$3,0))*VLOOKUP(AC$3,RT1SC!$L$44:$N$67,MATCH(AC$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-5084.1853979384832},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$QJ,IF(AD$4=\"HLH\",MATCH(AD$3,I_TRL!$B$2:$QJ$2,0),MATCH(AD$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$QJ,IF(AD$4=\"HLH\",MATCH(AD$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AD$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$QJ,IF(AD$4=\"HLH\",MATCH(AD$3,I_ER!$B$2:$QJ$2,0),MATCH(AD$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$QJ,IF(AD$4=\"HLH\",MATCH(AD$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AD$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$3)>9,YEAR(AD$3)+1,YEAR(AD$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(AD$3)>9,YEAR(AD$3)+1,YEAR(AD$3)),$D$3:$E$3,0))*VLOOKUP(AD$3,RT1SC!$L$44:$N$67,MATCH(AD$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":4353.4894417682153},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$QJ,IF(AE$4=\"HLH\",MATCH(AE$3,I_TRL!$B$2:$QJ$2,0),MATCH(AE$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$QJ,IF(AE$4=\"HLH\",MATCH(AE$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AE$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$QJ,IF(AE$4=\"HLH\",MATCH(AE$3,I_ER!$B$2:$QJ$2,0),MATCH(AE$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$QJ,IF(AE$4=\"HLH\",MATCH(AE$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AE$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$3)>9,YEAR(AE$3)+1,YEAR(AE$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(AE$3)>9,YEAR(AE$3)+1,YEAR(AE$3)),$D$3:$E$3,0))*VLOOKUP(AE$3,RT1SC!$L$44:$N$67,MATCH(AE$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-2075.4695661407677},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$QJ,IF(AF$4=\"HLH\",MATCH(AF$3,I_TRL!$B$2:$QJ$2,0),MATCH(AF$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$QJ,IF(AF$4=\"HLH\",MATCH(AF$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AF$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$QJ,IF(AF$4=\"HLH\",MATCH(AF$3,I_ER!$B$2:$QJ$2,0),MATCH(AF$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$QJ,IF(AF$4=\"HLH\",MATCH(AF$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AF$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$3)>9,YEAR(AF$3)+1,YEAR(AF$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(AF$3)>9,YEAR(AF$3)+1,YEAR(AF$3)),$D$3:$E$3,0))*VLOOKUP(AF$3,RT1SC!$L$44:$N$67,MATCH(AF$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":899.50518656309941},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$QJ,IF(AG$4=\"HLH\",MATCH(AG$3,I_TRL!$B$2:$QJ$2,0),MATCH(AG$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$QJ,IF(AG$4=\"HLH\",MATCH(AG$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AG$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$QJ,IF(AG$4=\"HLH\",MATCH(AG$3,I_ER!$B$2:$QJ$2,0),MATCH(AG$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$QJ,IF(AG$4=\"HLH\",MATCH(AG$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AG$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$3)>9,YEAR(AG$3)+1,YEAR(AG$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(AG$3)>9,YEAR(AG$3)+1,YEAR(AG$3)),$D$3:$E$3,0))*VLOOKUP(AG$3,RT1SC!$L$44:$N$67,MATCH(AG$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-3647.0134427831181},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$QJ,IF(AH$4=\"HLH\",MATCH(AH$3,I_TRL!$B$2:$QJ$2,0),MATCH(AH$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$QJ,IF(AH$4=\"HLH\",MATCH(AH$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AH$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$QJ,IF(AH$4=\"HLH\",MATCH(AH$3,I_ER!$B$2:$QJ$2,0),MATCH(AH$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$QJ,IF(AH$4=\"HLH\",MATCH(AH$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AH$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$3)>9,YEAR(AH$3)+1,YEAR(AH$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(AH$3)>9,YEAR(AH$3)+1,YEAR(AH$3)),$D$3:$E$3,0))*VLOOKUP(AH$3,RT1SC!$L$44:$N$67,MATCH(AH$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":4617.8891036220011},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$QJ,IF(AI$4=\"HLH\",MATCH(AI$3,I_TRL!$B$2:$QJ$2,0),MATCH(AI$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$QJ,IF(AI$4=\"HLH\",MATCH(AI$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AI$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$QJ,IF(AI$4=\"HLH\",MATCH(AI$3,I_ER!$B$2:$QJ$2,0),MATCH(AI$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$QJ,IF(AI$4=\"HLH\",MATCH(AI$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AI$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$3)>9,YEAR(AI$3)+1,YEAR(AI$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(AI$3)>9,YEAR(AI$3)+1,YEAR(AI$3)),$D$3:$E$3,0))*VLOOKUP(AI$3,RT1SC!$L$44:$N$67,MATCH(AI$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-3803.0568708850806},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$QJ,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_TRL!$B$2:$QJ$2,0),MATCH(AJ$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$QJ,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AJ$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$QJ,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_ER!$B$2:$QJ$2,0),MATCH(AJ$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$QJ,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AJ$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$3)>9,YEAR(AJ$3)+1,YEAR(AJ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(AJ$3)>9,YEAR(AJ$3)+1,YEAR(AJ$3)),$D$3:$E$3,0))*VLOOKUP(AJ$3,RT1SC!$L$44:$N$67,MATCH(AJ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":2425.9672898788594},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$QJ,IF(AK$4=\"HLH\",MATCH(AK$3,I_TRL!$B$2:$QJ$2,0),MATCH(AK$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$QJ,IF(AK$4=\"HLH\",MATCH(AK$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AK$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$QJ,IF(AK$4=\"HLH\",MATCH(AK$3,I_ER!$B$2:$QJ$2,0),MATCH(AK$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$QJ,IF(AK$4=\"HLH\",MATCH(AK$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AK$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$3)>9,YEAR(AK$3)+1,YEAR(AK$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(AK$3)>9,YEAR(AK$3)+1,YEAR(AK$3)),$D$3:$E$3,0))*VLOOKUP(AK$3,RT1SC!$L$44:$N$67,MATCH(AK$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-2172.1087137493669},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$QJ,IF(AL$4=\"HLH\",MATCH(AL$3,I_TRL!$B$2:$QJ$2,0),MATCH(AL$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$QJ,IF(AL$4=\"HLH\",MATCH(AL$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AL$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$QJ,IF(AL$4=\"HLH\",MATCH(AL$3,I_ER!$B$2:$QJ$2,0),MATCH(AL$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$QJ,IF(AL$4=\"HLH\",MATCH(AL$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AL$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$3)>9,YEAR(AL$3)+1,YEAR(AL$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(AL$3)>9,YEAR(AL$3)+1,YEAR(AL$3)),$D$3:$E$3,0))*VLOOKUP(AL$3,RT1SC!$L$44:$N$67,MATCH(AL$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":4114.9647334397814},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$QJ,IF(AM$4=\"HLH\",MATCH(AM$3,I_TRL!$B$2:$QJ$2,0),MATCH(AM$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$QJ,IF(AM$4=\"HLH\",MATCH(AM$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AM$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$QJ,IF(AM$4=\"HLH\",MATCH(AM$3,I_ER!$B$2:$QJ$2,0),MATCH(AM$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$QJ,IF(AM$4=\"HLH\",MATCH(AM$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AM$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$3)>9,YEAR(AM$3)+1,YEAR(AM$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(AM$3)>9,YEAR(AM$3)+1,YEAR(AM$3)),$D$3:$E$3,0))*VLOOKUP(AM$3,RT1SC!$L$44:$N$67,MATCH(AM$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-1647.5344125516676},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$QJ,IF(AN$4=\"HLH\",MATCH(AN$3,I_TRL!$B$2:$QJ$2,0),MATCH(AN$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$QJ,IF(AN$4=\"HLH\",MATCH(AN$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AN$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$QJ,IF(AN$4=\"HLH\",MATCH(AN$3,I_ER!$B$2:$QJ$2,0),MATCH(AN$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$QJ,IF(AN$4=\"HLH\",MATCH(AN$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AN$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$3)>9,YEAR(AN$3)+1,YEAR(AN$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(AN$3)>9,YEAR(AN$3)+1,YEAR(AN$3)),$D$3:$E$3,0))*VLOOKUP(AN$3,RT1SC!$L$44:$N$67,MATCH(AN$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":970.83039835910313},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$QJ,IF(AO$4=\"HLH\",MATCH(AO$3,I_TRL!$B$2:$QJ$2,0),MATCH(AO$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$QJ,IF(AO$4=\"HLH\",MATCH(AO$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AO$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$QJ,IF(AO$4=\"HLH\",MATCH(AO$3,I_ER!$B$2:$QJ$2,0),MATCH(AO$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$QJ,IF(AO$4=\"HLH\",MATCH(AO$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AO$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$3)>9,YEAR(AO$3)+1,YEAR(AO$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(AO$3)>9,YEAR(AO$3)+1,YEAR(AO$3)),$D$3:$E$3,0))*VLOOKUP(AO$3,RT1SC!$L$44:$N$67,MATCH(AO$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-6091.7682710013833},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$QJ,IF(AP$4=\"HLH\",MATCH(AP$3,I_TRL!$B$2:$QJ$2,0),MATCH(AP$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$QJ,IF(AP$4=\"HLH\",MATCH(AP$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AP$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$QJ,IF(AP$4=\"HLH\",MATCH(AP$3,I_ER!$B$2:$QJ$2,0),MATCH(AP$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$QJ,IF(AP$4=\"HLH\",MATCH(AP$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AP$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$3)>9,YEAR(AP$3)+1,YEAR(AP$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(AP$3)>9,YEAR(AP$3)+1,YEAR(AP$3)),$D$3:$E$3,0))*VLOOKUP(AP$3,RT1SC!$L$44:$N$67,MATCH(AP$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":3572.6516608560269},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$QJ,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_TRL!$B$2:$QJ$2,0),MATCH(AQ$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$QJ,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AQ$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$QJ,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_ER!$B$2:$QJ$2,0),MATCH(AQ$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$QJ,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AQ$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$3)>9,YEAR(AQ$3)+1,YEAR(AQ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(AQ$3)>9,YEAR(AQ$3)+1,YEAR(AQ$3)),$D$3:$E$3,0))*VLOOKUP(AQ$3,RT1SC!$L$44:$N$67,MATCH(AQ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-1674.9201709129029},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$QJ,IF(AR$4=\"HLH\",MATCH(AR$3,I_TRL!$B$2:$QJ$2,0),MATCH(AR$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$QJ,IF(AR$4=\"HLH\",MATCH(AR$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AR$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$QJ,IF(AR$4=\"HLH\",MATCH(AR$3,I_ER!$B$2:$QJ$2,0),MATCH(AR$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$QJ,IF(AR$4=\"HLH\",MATCH(AR$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AR$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$3)>9,YEAR(AR$3)+1,YEAR(AR$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(AR$3)>9,YEAR(AR$3)+1,YEAR(AR$3)),$D$3:$E$3,0))*VLOOKUP(AR$3,RT1SC!$L$44:$N$67,MATCH(AR$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-555.69010312238242},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$QJ,IF(AS$4=\"HLH\",MATCH(AS$3,I_TRL!$B$2:$QJ$2,0),MATCH(AS$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$QJ,IF(AS$4=\"HLH\",MATCH(AS$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AS$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$QJ,IF(AS$4=\"HLH\",MATCH(AS$3,I_ER!$B$2:$QJ$2,0),MATCH(AS$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$QJ,IF(AS$4=\"HLH\",MATCH(AS$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AS$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$3)>9,YEAR(AS$3)+1,YEAR(AS$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(AS$3)>9,YEAR(AS$3)+1,YEAR(AS$3)),$D$3:$E$3,0))*VLOOKUP(AS$3,RT1SC!$L$44:$N$67,MATCH(AS$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-5276.0688313080354},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$QJ,IF(AT$4=\"HLH\",MATCH(AT$3,I_TRL!$B$2:$QJ$2,0),MATCH(AT$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$QJ,IF(AT$4=\"HLH\",MATCH(AT$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AT$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$QJ,IF(AT$4=\"HLH\",MATCH(AT$3,I_ER!$B$2:$QJ$2,0),MATCH(AT$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$QJ,IF(AT$4=\"HLH\",MATCH(AT$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AT$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$3)>9,YEAR(AT$3)+1,YEAR(AT$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(AT$3)>9,YEAR(AT$3)+1,YEAR(AT$3)),$D$3:$E$3,0))*VLOOKUP(AT$3,RT1SC!$L$44:$N$67,MATCH(AT$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":5812.1090260415549},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$QJ,IF(AU$4=\"HLH\",MATCH(AU$3,I_TRL!$B$2:$QJ$2,0),MATCH(AU$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$QJ,IF(AU$4=\"HLH\",MATCH(AU$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AU$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$QJ,IF(AU$4=\"HLH\",MATCH(AU$3,I_ER!$B$2:$QJ$2,0),MATCH(AU$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$QJ,IF(AU$4=\"HLH\",MATCH(AU$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AU$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$3)>9,YEAR(AU$3)+1,YEAR(AU$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(AU$3)>9,YEAR(AU$3)+1,YEAR(AU$3)),$D$3:$E$3,0))*VLOOKUP(AU$3,RT1SC!$L$44:$N$67,MATCH(AU$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-3783.8093791667525},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$QJ,IF(AV$4=\"HLH\",MATCH(AV$3,I_TRL!$B$2:$QJ$2,0),MATCH(AV$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$QJ,IF(AV$4=\"HLH\",MATCH(AV$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AV$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$QJ,IF(AV$4=\"HLH\",MATCH(AV$3,I_ER!$B$2:$QJ$2,0),MATCH(AV$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$QJ,IF(AV$4=\"HLH\",MATCH(AV$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AV$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$3)>9,YEAR(AV$3)+1,YEAR(AV$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(AV$3)>9,YEAR(AV$3)+1,YEAR(AV$3)),$D$3:$E$3,0))*VLOOKUP(AV$3,RT1SC!$L$44:$N$67,MATCH(AV$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":6536.4515657432858},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$QJ,IF(AW$4=\"HLH\",MATCH(AW$3,I_TRL!$B$2:$QJ$2,0),MATCH(AW$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$QJ,IF(AW$4=\"HLH\",MATCH(AW$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AW$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$QJ,IF(AW$4=\"HLH\",MATCH(AW$3,I_ER!$B$2:$QJ$2,0),MATCH(AW$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$QJ,IF(AW$4=\"HLH\",MATCH(AW$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AW$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$3)>9,YEAR(AW$3)+1,YEAR(AW$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(AW$3)>9,YEAR(AW$3)+1,YEAR(AW$3)),$D$3:$E$3,0))*VLOOKUP(AW$3,RT1SC!$L$44:$N$67,MATCH(AW$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-1518.3119962408746},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$QJ,IF(AX$4=\"HLH\",MATCH(AX$3,I_TRL!$B$2:$QJ$2,0),MATCH(AX$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$QJ,IF(AX$4=\"HLH\",MATCH(AX$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AX$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$QJ,IF(AX$4=\"HLH\",MATCH(AX$3,I_ER!$B$2:$QJ$2,0),MATCH(AX$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$QJ,IF(AX$4=\"HLH\",MATCH(AX$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AX$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$3)>9,YEAR(AX$3)+1,YEAR(AX$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(AX$3)>9,YEAR(AX$3)+1,YEAR(AX$3)),$D$3:$E$3,0))*VLOOKUP(AX$3,RT1SC!$L$44:$N$67,MATCH(AX$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":5717.0032550502874},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$QJ,IF(AY$4=\"HLH\",MATCH(AY$3,I_TRL!$B$2:$QJ$2,0),MATCH(AY$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$QJ,IF(AY$4=\"HLH\",MATCH(AY$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AY$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$QJ,IF(AY$4=\"HLH\",MATCH(AY$3,I_ER!$B$2:$QJ$2,0),MATCH(AY$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$QJ,IF(AY$4=\"HLH\",MATCH(AY$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AY$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$3)>9,YEAR(AY$3)+1,YEAR(AY$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(AY$3)>9,YEAR(AY$3)+1,YEAR(AY$3)),$D$3:$E$3,0))*VLOOKUP(AY$3,RT1SC!$L$44:$N$67,MATCH(AY$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-3829.4392657935932},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$QJ,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_TRL!$B$2:$QJ$2,0),MATCH(AZ$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$QJ,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AZ$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$QJ,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_ER!$B$2:$QJ$2,0),MATCH(AZ$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$QJ,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AZ$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$3)>9,YEAR(AZ$3)+1,YEAR(AZ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(AZ$3)>9,YEAR(AZ$3)+1,YEAR(AZ$3)),$D$3:$E$3,0))*VLOOKUP(AZ$3,RT1SC!$L$44:$N$67,MATCH(AZ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":1860.5699588019343},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$QJ,IF(BA$4=\"HLH\",MATCH(BA$3,I_TRL!$B$2:$QJ$2,0),MATCH(BA$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$QJ,IF(BA$4=\"HLH\",MATCH(BA$3,I_NLSL!$B$2:$QJ$2,0),MATCH(BA$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$QJ,IF(BA$4=\"HLH\",MATCH(BA$3,I_ER!$B$2:$QJ$2,0),MATCH(BA$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$QJ,IF(BA$4=\"HLH\",MATCH(BA$3,I_ER_other!$B$2:$QJ$2,0),MATCH(BA$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$3)>9,YEAR(BA$3)+1,YEAR(BA$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(BA$3)>9,YEAR(BA$3)+1,YEAR(BA$3)),$D$3:$E$3,0))*VLOOKUP(BA$3,RT1SC!$L$44:$N$67,MATCH(BA$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-4808.9608091734335},10204,"Idaho Falls Power",{"$f":"IF(OR(BD$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(BD$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$QJ,MATCH(BD$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$QJ,MATCH(BD$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BD$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BD$3)>9,YEAR(BD$3)+1,YEAR(BD$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(BD$3)>9,YEAR(BD$3)+1,YEAR(BD$3)),$D$3:$E$3,0))*VLOOKUP(BD$3,RT1SC!$L$44:$N$67,MATCH(BD$4,RT1SC!$L$3:$N$3,0),FALSE)+F6)/VLOOKUP(BD$3,Init!$F:$K,MATCH(BD$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(BD$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(BD$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":10.525115384615388},{"$f":"IF(OR(BE$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(BE$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$QJ,MATCH(BE$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$QJ,MATCH(BE$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BE$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BE$3)>9,YEAR(BE$3)+1,YEAR(BE$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(BE$3)>9,YEAR(BE$3)+1,YEAR(BE$3)),$D$3:$E$3,0))*VLOOKUP(BE$3,RT1SC!$L$44:$N$67,MATCH(BE$4,RT1SC!$L$3:$N$3,0),FALSE)+G6)/VLOOKUP(BE$3,Init!$F:$K,MATCH(BE$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(BE$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(BE$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BF$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(BF$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$QJ,MATCH(BF$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$QJ,MATCH(BF$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BF$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BF$3)>9,YEAR(BF$3)+1,YEAR(BF$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(BF$3)>9,YEAR(BF$3)+1,YEAR(BF$3)),$D$3:$E$3,0))*VLOOKUP(BF$3,RT1SC!$L$44:$N$67,MATCH(BF$4,RT1SC!$L$3:$N$3,0),FALSE)+H6)/VLOOKUP(BF$3,Init!$F:$K,MATCH(BF$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(BF$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(BF$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":2.8905349999999927},{"$f":"IF(OR(BG$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(BG$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$QJ,MATCH(BG$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$QJ,MATCH(BG$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BG$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BG$3)>9,YEAR(BG$3)+1,YEAR(BG$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(BG$3)>9,YEAR(BG$3)+1,YEAR(BG$3)),$D$3:$E$3,0))*VLOOKUP(BG$3,RT1SC!$L$44:$N$67,MATCH(BG$4,RT1SC!$L$3:$N$3,0),FALSE)+I6)/VLOOKUP(BG$3,Init!$F:$K,MATCH(BG$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(BG$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(BG$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BH$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(BH$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$QJ,MATCH(BH$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$QJ,MATCH(BH$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BH$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BH$3)>9,YEAR(BH$3)+1,YEAR(BH$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(BH$3)>9,YEAR(BH$3)+1,YEAR(BH$3)),$D$3:$E$3,0))*VLOOKUP(BH$3,RT1SC!$L$44:$N$67,MATCH(BH$4,RT1SC!$L$3:$N$3,0),FALSE)+J6)/VLOOKUP(BH$3,Init!$F:$K,MATCH(BH$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(BH$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(BH$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":2.8537925000000008},{"$f":"IF(OR(BI$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(BI$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$QJ,MATCH(BI$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$QJ,MATCH(BI$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BI$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BI$3)>9,YEAR(BI$3)+1,YEAR(BI$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(BI$3)>9,YEAR(BI$3)+1,YEAR(BI$3)),$D$3:$E$3,0))*VLOOKUP(BI$3,RT1SC!$L$44:$N$67,MATCH(BI$4,RT1SC!$L$3:$N$3,0),FALSE)+K6)/VLOOKUP(BI$3,Init!$F:$K,MATCH(BI$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(BI$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(BI$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BJ$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(BJ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$QJ,MATCH(BJ$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$QJ,MATCH(BJ$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BJ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BJ$3)>9,YEAR(BJ$3)+1,YEAR(BJ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(BJ$3)>9,YEAR(BJ$3)+1,YEAR(BJ$3)),$D$3:$E$3,0))*VLOOKUP(BJ$3,RT1SC!$L$44:$N$67,MATCH(BJ$4,RT1SC!$L$3:$N$3,0),FALSE)+L6)/VLOOKUP(BJ$3,Init!$F:$K,MATCH(BJ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(BJ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(BJ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":11.146062500000006},{"$f":"IF(OR(BK$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(BK$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$QJ,MATCH(BK$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$QJ,MATCH(BK$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BK$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BK$3)>9,YEAR(BK$3)+1,YEAR(BK$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(BK$3)>9,YEAR(BK$3)+1,YEAR(BK$3)),$D$3:$E$3,0))*VLOOKUP(BK$3,RT1SC!$L$44:$N$67,MATCH(BK$4,RT1SC!$L$3:$N$3,0),FALSE)+M6)/VLOOKUP(BK$3,Init!$F:$K,MATCH(BK$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(BK$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(BK$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BL$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(BL$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$QJ,MATCH(BL$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$QJ,MATCH(BL$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BL$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BL$3)>9,YEAR(BL$3)+1,YEAR(BL$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(BL$3)>9,YEAR(BL$3)+1,YEAR(BL$3)),$D$3:$E$3,0))*VLOOKUP(BL$3,RT1SC!$L$44:$N$67,MATCH(BL$4,RT1SC!$L$3:$N$3,0),FALSE)+N6)/VLOOKUP(BL$3,Init!$F:$K,MATCH(BL$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(BL$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(BL$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BM$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(BM$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$QJ,MATCH(BM$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$QJ,MATCH(BM$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BM$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BM$3)>9,YEAR(BM$3)+1,YEAR(BM$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(BM$3)>9,YEAR(BM$3)+1,YEAR(BM$3)),$D$3:$E$3,0))*VLOOKUP(BM$3,RT1SC!$L$44:$N$67,MATCH(BM$4,RT1SC!$L$3:$N$3,0),FALSE)+O6)/VLOOKUP(BM$3,Init!$F:$K,MATCH(BM$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(BM$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(BM$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BN$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(BN$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$QJ,MATCH(BN$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$QJ,MATCH(BN$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BN$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BN$3)>9,YEAR(BN$3)+1,YEAR(BN$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(BN$3)>9,YEAR(BN$3)+1,YEAR(BN$3)),$D$3:$E$3,0))*VLOOKUP(BN$3,RT1SC!$L$44:$N$67,MATCH(BN$4,RT1SC!$L$3:$N$3,0),FALSE)+P6)/VLOOKUP(BN$3,Init!$F:$K,MATCH(BN$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(BN$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(BN$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":5.3327379807692346},{"$f":"IF(OR(BO$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(BO$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$QJ,MATCH(BO$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$QJ,MATCH(BO$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BO$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BO$3)>9,YEAR(BO$3)+1,YEAR(BO$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(BO$3)>9,YEAR(BO$3)+1,YEAR(BO$3)),$D$3:$E$3,0))*VLOOKUP(BO$3,RT1SC!$L$44:$N$67,MATCH(BO$4,RT1SC!$L$3:$N$3,0),FALSE)+Q6)/VLOOKUP(BO$3,Init!$F:$K,MATCH(BO$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(BO$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(BO$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BP$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(BP$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$QJ,MATCH(BP$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$QJ,MATCH(BP$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BP$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BP$3)>9,YEAR(BP$3)+1,YEAR(BP$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(BP$3)>9,YEAR(BP$3)+1,YEAR(BP$3)),$D$3:$E$3,0))*VLOOKUP(BP$3,RT1SC!$L$44:$N$67,MATCH(BP$4,RT1SC!$L$3:$N$3,0),FALSE)+R6)/VLOOKUP(BP$3,Init!$F:$K,MATCH(BP$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(BP$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(BP$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":6.5343197115384744},{"$f":"IF(OR(BQ$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(BQ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$QJ,MATCH(BQ$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$QJ,MATCH(BQ$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BQ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BQ$3)>9,YEAR(BQ$3)+1,YEAR(BQ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(BQ$3)>9,YEAR(BQ$3)+1,YEAR(BQ$3)),$D$3:$E$3,0))*VLOOKUP(BQ$3,RT1SC!$L$44:$N$67,MATCH(BQ$4,RT1SC!$L$3:$N$3,0),FALSE)+S6)/VLOOKUP(BQ$3,Init!$F:$K,MATCH(BQ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(BQ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(BQ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BR$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(BR$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$QJ,MATCH(BR$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$QJ,MATCH(BR$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BR$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BR$3)>9,YEAR(BR$3)+1,YEAR(BR$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(BR$3)>9,YEAR(BR$3)+1,YEAR(BR$3)),$D$3:$E$3,0))*VLOOKUP(BR$3,RT1SC!$L$44:$N$67,MATCH(BR$4,RT1SC!$L$3:$N$3,0),FALSE)+T6)/VLOOKUP(BR$3,Init!$F:$K,MATCH(BR$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(BR$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(BR$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":7.4579543269230753},{"$f":"IF(OR(BS$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(BS$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$QJ,MATCH(BS$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$QJ,MATCH(BS$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BS$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BS$3)>9,YEAR(BS$3)+1,YEAR(BS$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(BS$3)>9,YEAR(BS$3)+1,YEAR(BS$3)),$D$3:$E$3,0))*VLOOKUP(BS$3,RT1SC!$L$44:$N$67,MATCH(BS$4,RT1SC!$L$3:$N$3,0),FALSE)+U6)/VLOOKUP(BS$3,Init!$F:$K,MATCH(BS$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(BS$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(BS$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BT$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(BT$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$QJ,MATCH(BT$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$QJ,MATCH(BT$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BT$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BT$3)>9,YEAR(BT$3)+1,YEAR(BT$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(BT$3)>9,YEAR(BT$3)+1,YEAR(BT$3)),$D$3:$E$3,0))*VLOOKUP(BT$3,RT1SC!$L$44:$N$67,MATCH(BT$4,RT1SC!$L$3:$N$3,0),FALSE)+V6)/VLOOKUP(BT$3,Init!$F:$K,MATCH(BT$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(BT$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(BT$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":7.738267500000001},{"$f":"IF(OR(BU$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(BU$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$QJ,MATCH(BU$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$QJ,MATCH(BU$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BU$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BU$3)>9,YEAR(BU$3)+1,YEAR(BU$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(BU$3)>9,YEAR(BU$3)+1,YEAR(BU$3)),$D$3:$E$3,0))*VLOOKUP(BU$3,RT1SC!$L$44:$N$67,MATCH(BU$4,RT1SC!$L$3:$N$3,0),FALSE)+W6)/VLOOKUP(BU$3,Init!$F:$K,MATCH(BU$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(BU$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(BU$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BV$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(BV$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$QJ,MATCH(BV$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$QJ,MATCH(BV$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BV$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BV$3)>9,YEAR(BV$3)+1,YEAR(BV$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(BV$3)>9,YEAR(BV$3)+1,YEAR(BV$3)),$D$3:$E$3,0))*VLOOKUP(BV$3,RT1SC!$L$44:$N$67,MATCH(BV$4,RT1SC!$L$3:$N$3,0),FALSE)+X6)/VLOOKUP(BV$3,Init!$F:$K,MATCH(BV$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(BV$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(BV$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":15.998665865384622},{"$f":"IF(OR(BW$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(BW$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$QJ,MATCH(BW$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$QJ,MATCH(BW$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BW$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BW$3)>9,YEAR(BW$3)+1,YEAR(BW$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(BW$3)>9,YEAR(BW$3)+1,YEAR(BW$3)),$D$3:$E$3,0))*VLOOKUP(BW$3,RT1SC!$L$44:$N$67,MATCH(BW$4,RT1SC!$L$3:$N$3,0),FALSE)+Y6)/VLOOKUP(BW$3,Init!$F:$K,MATCH(BW$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(BW$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(BW$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BX$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(BX$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$QJ,MATCH(BX$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$QJ,MATCH(BX$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BX$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BX$3)>9,YEAR(BX$3)+1,YEAR(BX$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(BX$3)>9,YEAR(BX$3)+1,YEAR(BX$3)),$D$3:$E$3,0))*VLOOKUP(BX$3,RT1SC!$L$44:$N$67,MATCH(BX$4,RT1SC!$L$3:$N$3,0),FALSE)+Z6)/VLOOKUP(BX$3,Init!$F:$K,MATCH(BX$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(BX$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(BX$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":14.557650462962963},{"$f":"IF(OR(BY$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(BY$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$QJ,MATCH(BY$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$QJ,MATCH(BY$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BY$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BY$3)>9,YEAR(BY$3)+1,YEAR(BY$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(BY$3)>9,YEAR(BY$3)+1,YEAR(BY$3)),$D$3:$E$3,0))*VLOOKUP(BY$3,RT1SC!$L$44:$N$67,MATCH(BY$4,RT1SC!$L$3:$N$3,0),FALSE)+AA6)/VLOOKUP(BY$3,Init!$F:$K,MATCH(BY$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(BY$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(BY$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BZ$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(BZ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$QJ,MATCH(BZ$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$QJ,MATCH(BZ$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BZ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BZ$3)>9,YEAR(BZ$3)+1,YEAR(BZ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(BZ$3)>9,YEAR(BZ$3)+1,YEAR(BZ$3)),$D$3:$E$3,0))*VLOOKUP(BZ$3,RT1SC!$L$44:$N$67,MATCH(BZ$4,RT1SC!$L$3:$N$3,0),FALSE)+AB6)/VLOOKUP(BZ$3,Init!$F:$K,MATCH(BZ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(BZ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(BZ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":10.323580729166656},{"$f":"IF(OR(CA$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(CA$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$QJ,MATCH(CA$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$QJ,MATCH(CA$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CA$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CA$3)>9,YEAR(CA$3)+1,YEAR(CA$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(CA$3)>9,YEAR(CA$3)+1,YEAR(CA$3)),$D$3:$E$3,0))*VLOOKUP(CA$3,RT1SC!$L$44:$N$67,MATCH(CA$4,RT1SC!$L$3:$N$3,0),FALSE)+AC6)/VLOOKUP(CA$3,Init!$F:$K,MATCH(CA$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(CA$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(CA$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CB$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(CB$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$QJ,MATCH(CB$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$QJ,MATCH(CB$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CB$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CB$3)>9,YEAR(CB$3)+1,YEAR(CB$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(CB$3)>9,YEAR(CB$3)+1,YEAR(CB$3)),$D$3:$E$3,0))*VLOOKUP(CB$3,RT1SC!$L$44:$N$67,MATCH(CB$4,RT1SC!$L$3:$N$3,0),FALSE)+AD6)/VLOOKUP(CB$3,Init!$F:$K,MATCH(CB$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(CB$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(CB$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":13.39283333333332},{"$f":"IF(OR(CC$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(CC$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$QJ,MATCH(CC$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$QJ,MATCH(CC$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CC$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CC$3)>9,YEAR(CC$3)+1,YEAR(CC$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(CC$3)>9,YEAR(CC$3)+1,YEAR(CC$3)),$D$3:$E$3,0))*VLOOKUP(CC$3,RT1SC!$L$44:$N$67,MATCH(CC$4,RT1SC!$L$3:$N$3,0),FALSE)+AE6)/VLOOKUP(CC$3,Init!$F:$K,MATCH(CC$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(CC$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(CC$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CD$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(CD$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$QJ,MATCH(CD$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$QJ,MATCH(CD$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CD$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CD$3)>9,YEAR(CD$3)+1,YEAR(CD$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(CD$3)>9,YEAR(CD$3)+1,YEAR(CD$3)),$D$3:$E$3,0))*VLOOKUP(CD$3,RT1SC!$L$44:$N$67,MATCH(CD$4,RT1SC!$L$3:$N$3,0),FALSE)+AF6)/VLOOKUP(CD$3,Init!$F:$K,MATCH(CD$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(CD$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(CD$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":2.8422449999999984},{"$f":"IF(OR(CE$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(CE$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$QJ,MATCH(CE$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$QJ,MATCH(CE$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CE$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CE$3)>9,YEAR(CE$3)+1,YEAR(CE$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(CE$3)>9,YEAR(CE$3)+1,YEAR(CE$3)),$D$3:$E$3,0))*VLOOKUP(CE$3,RT1SC!$L$44:$N$67,MATCH(CE$4,RT1SC!$L$3:$N$3,0),FALSE)+AG6)/VLOOKUP(CE$3,Init!$F:$K,MATCH(CE$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(CE$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(CE$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CF$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(CF$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$QJ,MATCH(CF$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$QJ,MATCH(CF$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CF$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CF$3)>9,YEAR(CF$3)+1,YEAR(CF$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(CF$3)>9,YEAR(CF$3)+1,YEAR(CF$3)),$D$3:$E$3,0))*VLOOKUP(CF$3,RT1SC!$L$44:$N$67,MATCH(CF$4,RT1SC!$L$3:$N$3,0),FALSE)+AH6)/VLOOKUP(CF$3,Init!$F:$K,MATCH(CF$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(CF$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(CF$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":2.8056874999999941},{"$f":"IF(OR(CG$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(CG$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$QJ,MATCH(CG$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$QJ,MATCH(CG$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CG$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CG$3)>9,YEAR(CG$3)+1,YEAR(CG$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(CG$3)>9,YEAR(CG$3)+1,YEAR(CG$3)),$D$3:$E$3,0))*VLOOKUP(CG$3,RT1SC!$L$44:$N$67,MATCH(CG$4,RT1SC!$L$3:$N$3,0),FALSE)+AI6)/VLOOKUP(CG$3,Init!$F:$K,MATCH(CG$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(CG$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(CG$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CH$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(CH$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$QJ,MATCH(CH$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$QJ,MATCH(CH$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CH$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CH$3)>9,YEAR(CH$3)+1,YEAR(CH$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(CH$3)>9,YEAR(CH$3)+1,YEAR(CH$3)),$D$3:$E$3,0))*VLOOKUP(CH$3,RT1SC!$L$44:$N$67,MATCH(CH$4,RT1SC!$L$3:$N$3,0),FALSE)+AJ6)/VLOOKUP(CH$3,Init!$F:$K,MATCH(CH$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(CH$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(CH$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":11.099692307692301},{"$f":"IF(OR(CI$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(CI$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$QJ,MATCH(CI$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$QJ,MATCH(CI$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CI$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CI$3)>9,YEAR(CI$3)+1,YEAR(CI$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(CI$3)>9,YEAR(CI$3)+1,YEAR(CI$3)),$D$3:$E$3,0))*VLOOKUP(CI$3,RT1SC!$L$44:$N$67,MATCH(CI$4,RT1SC!$L$3:$N$3,0),FALSE)+AK6)/VLOOKUP(CI$3,Init!$F:$K,MATCH(CI$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(CI$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(CI$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CJ$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(CJ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$QJ,MATCH(CJ$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$QJ,MATCH(CJ$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CJ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CJ$3)>9,YEAR(CJ$3)+1,YEAR(CJ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(CJ$3)>9,YEAR(CJ$3)+1,YEAR(CJ$3)),$D$3:$E$3,0))*VLOOKUP(CJ$3,RT1SC!$L$44:$N$67,MATCH(CJ$4,RT1SC!$L$3:$N$3,0),FALSE)+AL6)/VLOOKUP(CJ$3,Init!$F:$K,MATCH(CJ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(CJ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(CJ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CK$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(CK$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$QJ,MATCH(CK$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$QJ,MATCH(CK$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CK$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CK$3)>9,YEAR(CK$3)+1,YEAR(CK$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(CK$3)>9,YEAR(CK$3)+1,YEAR(CK$3)),$D$3:$E$3,0))*VLOOKUP(CK$3,RT1SC!$L$44:$N$67,MATCH(CK$4,RT1SC!$L$3:$N$3,0),FALSE)+AM6)/VLOOKUP(CK$3,Init!$F:$K,MATCH(CK$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(CK$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(CK$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CL$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(CL$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$QJ,MATCH(CL$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$QJ,MATCH(CL$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CL$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CL$3)>9,YEAR(CL$3)+1,YEAR(CL$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(CL$3)>9,YEAR(CL$3)+1,YEAR(CL$3)),$D$3:$E$3,0))*VLOOKUP(CL$3,RT1SC!$L$44:$N$67,MATCH(CL$4,RT1SC!$L$3:$N$3,0),FALSE)+AN6)/VLOOKUP(CL$3,Init!$F:$K,MATCH(CL$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(CL$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(CL$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":5.2845120192307711},{"$f":"IF(OR(CM$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(CM$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$QJ,MATCH(CM$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$QJ,MATCH(CM$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CM$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CM$3)>9,YEAR(CM$3)+1,YEAR(CM$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(CM$3)>9,YEAR(CM$3)+1,YEAR(CM$3)),$D$3:$E$3,0))*VLOOKUP(CM$3,RT1SC!$L$44:$N$67,MATCH(CM$4,RT1SC!$L$3:$N$3,0),FALSE)+AO6)/VLOOKUP(CM$3,Init!$F:$K,MATCH(CM$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(CM$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(CM$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CN$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(CN$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$QJ,MATCH(CN$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$QJ,MATCH(CN$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CN$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CN$3)>9,YEAR(CN$3)+1,YEAR(CN$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(CN$3)>9,YEAR(CN$3)+1,YEAR(CN$3)),$D$3:$E$3,0))*VLOOKUP(CN$3,RT1SC!$L$44:$N$67,MATCH(CN$4,RT1SC!$L$3:$N$3,0),FALSE)+AP6)/VLOOKUP(CN$3,Init!$F:$K,MATCH(CN$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(CN$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(CN$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":6.4856057692307818},{"$f":"IF(OR(CO$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(CO$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$QJ,MATCH(CO$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$QJ,MATCH(CO$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CO$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CO$3)>9,YEAR(CO$3)+1,YEAR(CO$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(CO$3)>9,YEAR(CO$3)+1,YEAR(CO$3)),$D$3:$E$3,0))*VLOOKUP(CO$3,RT1SC!$L$44:$N$67,MATCH(CO$4,RT1SC!$L$3:$N$3,0),FALSE)+AQ6)/VLOOKUP(CO$3,Init!$F:$K,MATCH(CO$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(CO$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(CO$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CP$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(CP$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$QJ,MATCH(CP$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$QJ,MATCH(CP$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CP$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CP$3)>9,YEAR(CP$3)+1,YEAR(CP$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(CP$3)>9,YEAR(CP$3)+1,YEAR(CP$3)),$D$3:$E$3,0))*VLOOKUP(CP$3,RT1SC!$L$44:$N$67,MATCH(CP$4,RT1SC!$L$3:$N$3,0),FALSE)+AR6)/VLOOKUP(CP$3,Init!$F:$K,MATCH(CP$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(CP$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(CP$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":7.4101033653846029},{"$f":"IF(OR(CQ$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(CQ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$QJ,MATCH(CQ$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$QJ,MATCH(CQ$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CQ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CQ$3)>9,YEAR(CQ$3)+1,YEAR(CQ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(CQ$3)>9,YEAR(CQ$3)+1,YEAR(CQ$3)),$D$3:$E$3,0))*VLOOKUP(CQ$3,RT1SC!$L$44:$N$67,MATCH(CQ$4,RT1SC!$L$3:$N$3,0),FALSE)+AS6)/VLOOKUP(CQ$3,Init!$F:$K,MATCH(CQ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(CQ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(CQ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CR$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(CR$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$QJ,MATCH(CR$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$QJ,MATCH(CR$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CR$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CR$3)>9,YEAR(CR$3)+1,YEAR(CR$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(CR$3)>9,YEAR(CR$3)+1,YEAR(CR$3)),$D$3:$E$3,0))*VLOOKUP(CR$3,RT1SC!$L$44:$N$67,MATCH(CR$4,RT1SC!$L$3:$N$3,0),FALSE)+AT6)/VLOOKUP(CR$3,Init!$F:$K,MATCH(CR$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(CR$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(CR$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":7.6859325000000016},{"$f":"IF(OR(CS$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(CS$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$QJ,MATCH(CS$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$QJ,MATCH(CS$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CS$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CS$3)>9,YEAR(CS$3)+1,YEAR(CS$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(CS$3)>9,YEAR(CS$3)+1,YEAR(CS$3)),$D$3:$E$3,0))*VLOOKUP(CS$3,RT1SC!$L$44:$N$67,MATCH(CS$4,RT1SC!$L$3:$N$3,0),FALSE)+AU6)/VLOOKUP(CS$3,Init!$F:$K,MATCH(CS$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(CS$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(CS$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CT$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(CT$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$QJ,MATCH(CT$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$QJ,MATCH(CT$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CT$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CT$3)>9,YEAR(CT$3)+1,YEAR(CT$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(CT$3)>9,YEAR(CT$3)+1,YEAR(CT$3)),$D$3:$E$3,0))*VLOOKUP(CT$3,RT1SC!$L$44:$N$67,MATCH(CT$4,RT1SC!$L$3:$N$3,0),FALSE)+AV6)/VLOOKUP(CT$3,Init!$F:$K,MATCH(CT$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(CT$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(CT$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":15.949687500000008},{"$f":"IF(OR(CU$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(CU$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$QJ,MATCH(CU$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$QJ,MATCH(CU$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CU$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CU$3)>9,YEAR(CU$3)+1,YEAR(CU$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(CU$3)>9,YEAR(CU$3)+1,YEAR(CU$3)),$D$3:$E$3,0))*VLOOKUP(CU$3,RT1SC!$L$44:$N$67,MATCH(CU$4,RT1SC!$L$3:$N$3,0),FALSE)+AW6)/VLOOKUP(CU$3,Init!$F:$K,MATCH(CU$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(CU$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(CU$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CV$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(CV$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$QJ,MATCH(CV$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$QJ,MATCH(CV$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CV$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CV$3)>9,YEAR(CV$3)+1,YEAR(CV$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(CV$3)>9,YEAR(CV$3)+1,YEAR(CV$3)),$D$3:$E$3,0))*VLOOKUP(CV$3,RT1SC!$L$44:$N$67,MATCH(CV$4,RT1SC!$L$3:$N$3,0),FALSE)+AX6)/VLOOKUP(CV$3,Init!$F:$K,MATCH(CV$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(CV$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(CV$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":11.339987980769232},{"$f":"IF(OR(CW$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(CW$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$QJ,MATCH(CW$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$QJ,MATCH(CW$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CW$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CW$3)>9,YEAR(CW$3)+1,YEAR(CW$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(CW$3)>9,YEAR(CW$3)+1,YEAR(CW$3)),$D$3:$E$3,0))*VLOOKUP(CW$3,RT1SC!$L$44:$N$67,MATCH(CW$4,RT1SC!$L$3:$N$3,0),FALSE)+AY6)/VLOOKUP(CW$3,Init!$F:$K,MATCH(CW$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(CW$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(CW$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CX$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(CX$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$QJ,MATCH(CX$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$QJ,MATCH(CX$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CX$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CX$3)>9,YEAR(CX$3)+1,YEAR(CX$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(CX$3)>9,YEAR(CX$3)+1,YEAR(CX$3)),$D$3:$E$3,0))*VLOOKUP(CX$3,RT1SC!$L$44:$N$67,MATCH(CX$4,RT1SC!$L$3:$N$3,0),FALSE)+AZ6)/VLOOKUP(CX$3,Init!$F:$K,MATCH(CX$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(CX$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(CX$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":13.407084999999993},{"$f":"IF(OR(CY$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(CY$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$QJ,MATCH(CY$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$QJ,MATCH(CY$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CY$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CY$3)>9,YEAR(CY$3)+1,YEAR(CY$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(CY$3)>9,YEAR(CY$3)+1,YEAR(CY$3)),$D$3:$E$3,0))*VLOOKUP(CY$3,RT1SC!$L$44:$N$67,MATCH(CY$4,RT1SC!$L$3:$N$3,0),FALSE)+BA6)/VLOOKUP(CY$3,Init!$F:$K,MATCH(CY$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(CY$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(CY$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0}]
[null,10349,"Seattle City Light",{"$f":"ROUND(MAX(MIN((HLOOKUP(SliceLF!D$3,I_TRL!$B$2:$ZZ$201,MATCH($B7,I_TRL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_NLSL!$B$2:$ZZ$201,MATCH($B7,I_NLSL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_ER!$B$2:$ZZ$201,MATCH($B7,I_ER!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_ER_other!$B$2:$ZZ$201,MATCH($B7,I_ER_other!$B$2:$B$201,0),FALSE))/VLOOKUP(D$3,Init!$M:$O,3,FALSE),VLOOKUP($B7,TOCA!$B:$BI,MATCH(\"RHWM \"&$D$3,TOCA!$B$3:$BI$3,0),FALSE))/SUMPRODUCT(TOCA!$D$4:$D$201,TOCA!$T$4:$T$201),0),7)","v":6.3358200000000003E-2},{"$f":"ROUND(MAX(MIN((HLOOKUP(SliceLF!E$3,I_TRL!$B$2:$ZZ$201,MATCH($B7,I_TRL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_NLSL!$B$2:$ZZ$201,MATCH($B7,I_NLSL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_ER!$B$2:$ZZ$201,MATCH($B7,I_ER!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_ER_other!$B$2:$ZZ$201,MATCH($B7,I_ER_other!$B$2:$B$201,0),FALSE))/VLOOKUP(E$3,Init!$M:$O,3,FALSE),VLOOKUP($B7,TOCA!$B:$BI,MATCH(\"RHWM \"&$D$3,TOCA!$B$3:$BI$3,0),FALSE))/SUMPRODUCT(TOCA!$D$4:$D$201,TOCA!$T$4:$T$201),0),7)","v":6.2887600000000002E-2},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$QJ,IF(F$4=\"HLH\",MATCH(F$3,I_TRL!$B$2:$QJ$2,0),MATCH(F$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$QJ,IF(F$4=\"HLH\",MATCH(F$3,I_NLSL!$B$2:$QJ$2,0),MATCH(F$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$QJ,IF(F$4=\"HLH\",MATCH(F$3,I_ER!$B$2:$QJ$2,0),MATCH(F$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$QJ,IF(F$4=\"HLH\",MATCH(F$3,I_ER_other!$B$2:$QJ$2,0),MATCH(F$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$3)>9,YEAR(F$3)+1,YEAR(F$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(F$3)>9,YEAR(F$3)+1,YEAR(F$3)),$D$3:$E$3,0))*VLOOKUP(F$3,RT1SC!$L$44:$N$67,MATCH(F$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":52967.064158118068},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$QJ,IF(G$4=\"HLH\",MATCH(G$3,I_TRL!$B$2:$QJ$2,0),MATCH(G$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$QJ,IF(G$4=\"HLH\",MATCH(G$3,I_NLSL!$B$2:$QJ$2,0),MATCH(G$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$QJ,IF(G$4=\"HLH\",MATCH(G$3,I_ER!$B$2:$QJ$2,0),MATCH(G$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$QJ,IF(G$4=\"HLH\",MATCH(G$3,I_ER_other!$B$2:$QJ$2,0),MATCH(G$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$3)>9,YEAR(G$3)+1,YEAR(G$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(G$3)>9,YEAR(G$3)+1,YEAR(G$3)),$D$3:$E$3,0))*VLOOKUP(G$3,RT1SC!$L$44:$N$67,MATCH(G$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-29925.775978803198},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$QJ,IF(H$4=\"HLH\",MATCH(H$3,I_TRL!$B$2:$QJ$2,0),MATCH(H$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$QJ,IF(H$4=\"HLH\",MATCH(H$3,I_NLSL!$B$2:$QJ$2,0),MATCH(H$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$QJ,IF(H$4=\"HLH\",MATCH(H$3,I_ER!$B$2:$QJ$2,0),MATCH(H$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$QJ,IF(H$4=\"HLH\",MATCH(H$3,I_ER_other!$B$2:$QJ$2,0),MATCH(H$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$3)>9,YEAR(H$3)+1,YEAR(H$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(H$3)>9,YEAR(H$3)+1,YEAR(H$3)),$D$3:$E$3,0))*VLOOKUP(H$3,RT1SC!$L$44:$N$67,MATCH(H$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":133170.34515170619},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$QJ,IF(I$4=\"HLH\",MATCH(I$3,I_TRL!$B$2:$QJ$2,0),MATCH(I$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$QJ,IF(I$4=\"HLH\",MATCH(I$3,I_NLSL!$B$2:$QJ$2,0),MATCH(I$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$QJ,IF(I$4=\"HLH\",MATCH(I$3,I_ER!$B$2:$QJ$2,0),MATCH(I$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$QJ,IF(I$4=\"HLH\",MATCH(I$3,I_ER_other!$B$2:$QJ$2,0),MATCH(I$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$3)>9,YEAR(I$3)+1,YEAR(I$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(I$3)>9,YEAR(I$3)+1,YEAR(I$3)),$D$3:$E$3,0))*VLOOKUP(I$3,RT1SC!$L$44:$N$67,MATCH(I$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":16277.923801744211},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$QJ,IF(J$4=\"HLH\",MATCH(J$3,I_TRL!$B$2:$QJ$2,0),MATCH(J$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$QJ,IF(J$4=\"HLH\",MATCH(J$3,I_NLSL!$B$2:$QJ$2,0),MATCH(J$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$QJ,IF(J$4=\"HLH\",MATCH(J$3,I_ER!$B$2:$QJ$2,0),MATCH(J$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$QJ,IF(J$4=\"HLH\",MATCH(J$3,I_ER_other!$B$2:$QJ$2,0),MATCH(J$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$3)>9,YEAR(J$3)+1,YEAR(J$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(J$3)>9,YEAR(J$3)+1,YEAR(J$3)),$D$3:$E$3,0))*VLOOKUP(J$3,RT1SC!$L$44:$N$67,MATCH(J$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":142709.61802684399},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$QJ,IF(K$4=\"HLH\",MATCH(K$3,I_TRL!$B$2:$QJ$2,0),MATCH(K$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$QJ,IF(K$4=\"HLH\",MATCH(K$3,I_NLSL!$B$2:$QJ$2,0),MATCH(K$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$QJ,IF(K$4=\"HLH\",MATCH(K$3,I_ER!$B$2:$QJ$2,0),MATCH(K$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$QJ,IF(K$4=\"HLH\",MATCH(K$3,I_ER_other!$B$2:$QJ$2,0),MATCH(K$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$3)>9,YEAR(K$3)+1,YEAR(K$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(K$3)>9,YEAR(K$3)+1,YEAR(K$3)),$D$3:$E$3,0))*VLOOKUP(K$3,RT1SC!$L$44:$N$67,MATCH(K$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-11191.333496914187},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$QJ,IF(L$4=\"HLH\",MATCH(L$3,I_TRL!$B$2:$QJ$2,0),MATCH(L$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$QJ,IF(L$4=\"HLH\",MATCH(L$3,I_NLSL!$B$2:$QJ$2,0),MATCH(L$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$QJ,IF(L$4=\"HLH\",MATCH(L$3,I_ER!$B$2:$QJ$2,0),MATCH(L$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$QJ,IF(L$4=\"HLH\",MATCH(L$3,I_ER_other!$B$2:$QJ$2,0),MATCH(L$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$3)>9,YEAR(L$3)+1,YEAR(L$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(L$3)>9,YEAR(L$3)+1,YEAR(L$3)),$D$3:$E$3,0))*VLOOKUP(L$3,RT1SC!$L$44:$N$67,MATCH(L$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":153082.92242185559},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$QJ,IF(M$4=\"HLH\",MATCH(M$3,I_TRL!$B$2:$QJ$2,0),MATCH(M$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$QJ,IF(M$4=\"HLH\",MATCH(M$3,I_NLSL!$B$2:$QJ$2,0),MATCH(M$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$QJ,IF(M$4=\"HLH\",MATCH(M$3,I_ER!$B$2:$QJ$2,0),MATCH(M$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$QJ,IF(M$4=\"HLH\",MATCH(M$3,I_ER_other!$B$2:$QJ$2,0),MATCH(M$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$3)>9,YEAR(M$3)+1,YEAR(M$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(M$3)>9,YEAR(M$3)+1,YEAR(M$3)),$D$3:$E$3,0))*VLOOKUP(M$3,RT1SC!$L$44:$N$67,MATCH(M$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":27816.524274924624},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$QJ,IF(N$4=\"HLH\",MATCH(N$3,I_TRL!$B$2:$QJ$2,0),MATCH(N$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$QJ,IF(N$4=\"HLH\",MATCH(N$3,I_NLSL!$B$2:$QJ$2,0),MATCH(N$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$QJ,IF(N$4=\"HLH\",MATCH(N$3,I_ER!$B$2:$QJ$2,0),MATCH(N$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$QJ,IF(N$4=\"HLH\",MATCH(N$3,I_ER_other!$B$2:$QJ$2,0),MATCH(N$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$3)>9,YEAR(N$3)+1,YEAR(N$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(N$3)>9,YEAR(N$3)+1,YEAR(N$3)),$D$3:$E$3,0))*VLOOKUP(N$3,RT1SC!$L$44:$N$67,MATCH(N$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":154384.21116552196},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$QJ,IF(O$4=\"HLH\",MATCH(O$3,I_TRL!$B$2:$QJ$2,0),MATCH(O$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$QJ,IF(O$4=\"HLH\",MATCH(O$3,I_NLSL!$B$2:$QJ$2,0),MATCH(O$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$QJ,IF(O$4=\"HLH\",MATCH(O$3,I_ER!$B$2:$QJ$2,0),MATCH(O$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$QJ,IF(O$4=\"HLH\",MATCH(O$3,I_ER_other!$B$2:$QJ$2,0),MATCH(O$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$3)>9,YEAR(O$3)+1,YEAR(O$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(O$3)>9,YEAR(O$3)+1,YEAR(O$3)),$D$3:$E$3,0))*VLOOKUP(O$3,RT1SC!$L$44:$N$67,MATCH(O$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":53104.253801409854},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$QJ,IF(P$4=\"HLH\",MATCH(P$3,I_TRL!$B$2:$QJ$2,0),MATCH(P$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$QJ,IF(P$4=\"HLH\",MATCH(P$3,I_NLSL!$B$2:$QJ$2,0),MATCH(P$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$QJ,IF(P$4=\"HLH\",MATCH(P$3,I_ER!$B$2:$QJ$2,0),MATCH(P$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$QJ,IF(P$4=\"HLH\",MATCH(P$3,I_ER_other!$B$2:$QJ$2,0),MATCH(P$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$3)>9,YEAR(P$3)+1,YEAR(P$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(P$3)>9,YEAR(P$3)+1,YEAR(P$3)),$D$3:$E$3,0))*VLOOKUP(P$3,RT1SC!$L$44:$N$67,MATCH(P$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":140067.07693221961},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$QJ,IF(Q$4=\"HLH\",MATCH(Q$3,I_TRL!$B$2:$QJ$2,0),MATCH(Q$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$QJ,IF(Q$4=\"HLH\",MATCH(Q$3,I_NLSL!$B$2:$QJ$2,0),MATCH(Q$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$QJ,IF(Q$4=\"HLH\",MATCH(Q$3,I_ER!$B$2:$QJ$2,0),MATCH(Q$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$QJ,IF(Q$4=\"HLH\",MATCH(Q$3,I_ER_other!$B$2:$QJ$2,0),MATCH(Q$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$3)>9,YEAR(Q$3)+1,YEAR(Q$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(Q$3)>9,YEAR(Q$3)+1,YEAR(Q$3)),$D$3:$E$3,0))*VLOOKUP(Q$3,RT1SC!$L$44:$N$67,MATCH(Q$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":25897.552139028412},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$QJ,IF(R$4=\"HLH\",MATCH(R$3,I_TRL!$B$2:$QJ$2,0),MATCH(R$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$QJ,IF(R$4=\"HLH\",MATCH(R$3,I_NLSL!$B$2:$QJ$2,0),MATCH(R$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$QJ,IF(R$4=\"HLH\",MATCH(R$3,I_ER!$B$2:$QJ$2,0),MATCH(R$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$QJ,IF(R$4=\"HLH\",MATCH(R$3,I_ER_other!$B$2:$QJ$2,0),MATCH(R$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$3)>9,YEAR(R$3)+1,YEAR(R$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(R$3)>9,YEAR(R$3)+1,YEAR(R$3)),$D$3:$E$3,0))*VLOOKUP(R$3,RT1SC!$L$44:$N$67,MATCH(R$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":16063.602882641018},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$QJ,IF(S$4=\"HLH\",MATCH(S$3,I_TRL!$B$2:$QJ$2,0),MATCH(S$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$QJ,IF(S$4=\"HLH\",MATCH(S$3,I_NLSL!$B$2:$QJ$2,0),MATCH(S$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$QJ,IF(S$4=\"HLH\",MATCH(S$3,I_ER!$B$2:$QJ$2,0),MATCH(S$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$QJ,IF(S$4=\"HLH\",MATCH(S$3,I_ER_other!$B$2:$QJ$2,0),MATCH(S$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$3)>9,YEAR(S$3)+1,YEAR(S$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(S$3)>9,YEAR(S$3)+1,YEAR(S$3)),$D$3:$E$3,0))*VLOOKUP(S$3,RT1SC!$L$44:$N$67,MATCH(S$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-38808.237316531566},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$QJ,IF(T$4=\"HLH\",MATCH(T$3,I_TRL!$B$2:$QJ$2,0),MATCH(T$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$QJ,IF(T$4=\"HLH\",MATCH(T$3,I_NLSL!$B$2:$QJ$2,0),MATCH(T$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$QJ,IF(T$4=\"HLH\",MATCH(T$3,I_ER!$B$2:$QJ$2,0),MATCH(T$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$QJ,IF(T$4=\"HLH\",MATCH(T$3,I_ER_other!$B$2:$QJ$2,0),MATCH(T$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$3)>9,YEAR(T$3)+1,YEAR(T$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(T$3)>9,YEAR(T$3)+1,YEAR(T$3)),$D$3:$E$3,0))*VLOOKUP(T$3,RT1SC!$L$44:$N$67,MATCH(T$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-126653.50515237887},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$QJ,IF(U$4=\"HLH\",MATCH(U$3,I_TRL!$B$2:$QJ$2,0),MATCH(U$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$QJ,IF(U$4=\"HLH\",MATCH(U$3,I_NLSL!$B$2:$QJ$2,0),MATCH(U$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$QJ,IF(U$4=\"HLH\",MATCH(U$3,I_ER!$B$2:$QJ$2,0),MATCH(U$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$QJ,IF(U$4=\"HLH\",MATCH(U$3,I_ER_other!$B$2:$QJ$2,0),MATCH(U$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$3)>9,YEAR(U$3)+1,YEAR(U$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(U$3)>9,YEAR(U$3)+1,YEAR(U$3)),$D$3:$E$3,0))*VLOOKUP(U$3,RT1SC!$L$44:$N$67,MATCH(U$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-173713.1337162987},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$QJ,IF(V$4=\"HLH\",MATCH(V$3,I_TRL!$B$2:$QJ$2,0),MATCH(V$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$QJ,IF(V$4=\"HLH\",MATCH(V$3,I_NLSL!$B$2:$QJ$2,0),MATCH(V$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$QJ,IF(V$4=\"HLH\",MATCH(V$3,I_ER!$B$2:$QJ$2,0),MATCH(V$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$QJ,IF(V$4=\"HLH\",MATCH(V$3,I_ER_other!$B$2:$QJ$2,0),MATCH(V$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$3)>9,YEAR(V$3)+1,YEAR(V$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(V$3)>9,YEAR(V$3)+1,YEAR(V$3)),$D$3:$E$3,0))*VLOOKUP(V$3,RT1SC!$L$44:$N$67,MATCH(V$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-187096.87703910895},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$QJ,IF(W$4=\"HLH\",MATCH(W$3,I_TRL!$B$2:$QJ$2,0),MATCH(W$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$QJ,IF(W$4=\"HLH\",MATCH(W$3,I_NLSL!$B$2:$QJ$2,0),MATCH(W$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$QJ,IF(W$4=\"HLH\",MATCH(W$3,I_ER!$B$2:$QJ$2,0),MATCH(W$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$QJ,IF(W$4=\"HLH\",MATCH(W$3,I_ER_other!$B$2:$QJ$2,0),MATCH(W$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$3)>9,YEAR(W$3)+1,YEAR(W$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(W$3)>9,YEAR(W$3)+1,YEAR(W$3)),$D$3:$E$3,0))*VLOOKUP(W$3,RT1SC!$L$44:$N$67,MATCH(W$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-224091.37083128712},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$QJ,IF(X$4=\"HLH\",MATCH(X$3,I_TRL!$B$2:$QJ$2,0),MATCH(X$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$QJ,IF(X$4=\"HLH\",MATCH(X$3,I_NLSL!$B$2:$QJ$2,0),MATCH(X$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$QJ,IF(X$4=\"HLH\",MATCH(X$3,I_ER!$B$2:$QJ$2,0),MATCH(X$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$QJ,IF(X$4=\"HLH\",MATCH(X$3,I_ER_other!$B$2:$QJ$2,0),MATCH(X$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$3)>9,YEAR(X$3)+1,YEAR(X$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(X$3)>9,YEAR(X$3)+1,YEAR(X$3)),$D$3:$E$3,0))*VLOOKUP(X$3,RT1SC!$L$44:$N$67,MATCH(X$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-33372.251293880807},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$QJ,IF(Y$4=\"HLH\",MATCH(Y$3,I_TRL!$B$2:$QJ$2,0),MATCH(Y$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$QJ,IF(Y$4=\"HLH\",MATCH(Y$3,I_NLSL!$B$2:$QJ$2,0),MATCH(Y$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$QJ,IF(Y$4=\"HLH\",MATCH(Y$3,I_ER!$B$2:$QJ$2,0),MATCH(Y$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$QJ,IF(Y$4=\"HLH\",MATCH(Y$3,I_ER_other!$B$2:$QJ$2,0),MATCH(Y$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$3)>9,YEAR(Y$3)+1,YEAR(Y$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(Y$3)>9,YEAR(Y$3)+1,YEAR(Y$3)),$D$3:$E$3,0))*VLOOKUP(Y$3,RT1SC!$L$44:$N$67,MATCH(Y$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-99584.681154790625},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$QJ,IF(Z$4=\"HLH\",MATCH(Z$3,I_TRL!$B$2:$QJ$2,0),MATCH(Z$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$QJ,IF(Z$4=\"HLH\",MATCH(Z$3,I_NLSL!$B$2:$QJ$2,0),MATCH(Z$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$QJ,IF(Z$4=\"HLH\",MATCH(Z$3,I_ER!$B$2:$QJ$2,0),MATCH(Z$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$QJ,IF(Z$4=\"HLH\",MATCH(Z$3,I_ER_other!$B$2:$QJ$2,0),MATCH(Z$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$3)>9,YEAR(Z$3)+1,YEAR(Z$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(Z$3)>9,YEAR(Z$3)+1,YEAR(Z$3)),$D$3:$E$3,0))*VLOOKUP(Z$3,RT1SC!$L$44:$N$67,MATCH(Z$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-12599.777297423861},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$QJ,IF(AA$4=\"HLH\",MATCH(AA$3,I_TRL!$B$2:$QJ$2,0),MATCH(AA$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$QJ,IF(AA$4=\"HLH\",MATCH(AA$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AA$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$QJ,IF(AA$4=\"HLH\",MATCH(AA$3,I_ER!$B$2:$QJ$2,0),MATCH(AA$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$QJ,IF(AA$4=\"HLH\",MATCH(AA$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AA$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$3)>9,YEAR(AA$3)+1,YEAR(AA$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(AA$3)>9,YEAR(AA$3)+1,YEAR(AA$3)),$D$3:$E$3,0))*VLOOKUP(AA$3,RT1SC!$L$44:$N$67,MATCH(AA$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-59805.136229367097},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$QJ,IF(AB$4=\"HLH\",MATCH(AB$3,I_TRL!$B$2:$QJ$2,0),MATCH(AB$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$QJ,IF(AB$4=\"HLH\",MATCH(AB$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AB$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$QJ,IF(AB$4=\"HLH\",MATCH(AB$3,I_ER!$B$2:$QJ$2,0),MATCH(AB$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$QJ,IF(AB$4=\"HLH\",MATCH(AB$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AB$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$3)>9,YEAR(AB$3)+1,YEAR(AB$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(AB$3)>9,YEAR(AB$3)+1,YEAR(AB$3)),$D$3:$E$3,0))*VLOOKUP(AB$3,RT1SC!$L$44:$N$67,MATCH(AB$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":96886.083407367259},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$QJ,IF(AC$4=\"HLH\",MATCH(AC$3,I_TRL!$B$2:$QJ$2,0),MATCH(AC$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$QJ,IF(AC$4=\"HLH\",MATCH(AC$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AC$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$QJ,IF(AC$4=\"HLH\",MATCH(AC$3,I_ER!$B$2:$QJ$2,0),MATCH(AC$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$QJ,IF(AC$4=\"HLH\",MATCH(AC$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AC$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$3)>9,YEAR(AC$3)+1,YEAR(AC$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(AC$3)>9,YEAR(AC$3)+1,YEAR(AC$3)),$D$3:$E$3,0))*VLOOKUP(AC$3,RT1SC!$L$44:$N$67,MATCH(AC$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-15582.455001810231},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$QJ,IF(AD$4=\"HLH\",MATCH(AD$3,I_TRL!$B$2:$QJ$2,0),MATCH(AD$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$QJ,IF(AD$4=\"HLH\",MATCH(AD$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AD$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$QJ,IF(AD$4=\"HLH\",MATCH(AD$3,I_ER!$B$2:$QJ$2,0),MATCH(AD$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$QJ,IF(AD$4=\"HLH\",MATCH(AD$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AD$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$3)>9,YEAR(AD$3)+1,YEAR(AD$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(AD$3)>9,YEAR(AD$3)+1,YEAR(AD$3)),$D$3:$E$3,0))*VLOOKUP(AD$3,RT1SC!$L$44:$N$67,MATCH(AD$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":48287.470809585269},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$QJ,IF(AE$4=\"HLH\",MATCH(AE$3,I_TRL!$B$2:$QJ$2,0),MATCH(AE$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$QJ,IF(AE$4=\"HLH\",MATCH(AE$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AE$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$QJ,IF(AE$4=\"HLH\",MATCH(AE$3,I_ER!$B$2:$QJ$2,0),MATCH(AE$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$QJ,IF(AE$4=\"HLH\",MATCH(AE$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AE$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$3)>9,YEAR(AE$3)+1,YEAR(AE$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(AE$3)>9,YEAR(AE$3)+1,YEAR(AE$3)),$D$3:$E$3,0))*VLOOKUP(AE$3,RT1SC!$L$44:$N$67,MATCH(AE$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-16651.384390209685},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$QJ,IF(AF$4=\"HLH\",MATCH(AF$3,I_TRL!$B$2:$QJ$2,0),MATCH(AF$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$QJ,IF(AF$4=\"HLH\",MATCH(AF$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AF$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$QJ,IF(AF$4=\"HLH\",MATCH(AF$3,I_ER!$B$2:$QJ$2,0),MATCH(AF$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$QJ,IF(AF$4=\"HLH\",MATCH(AF$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AF$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$3)>9,YEAR(AF$3)+1,YEAR(AF$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(AF$3)>9,YEAR(AF$3)+1,YEAR(AF$3)),$D$3:$E$3,0))*VLOOKUP(AF$3,RT1SC!$L$44:$N$67,MATCH(AF$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":132660.3492347516},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$QJ,IF(AG$4=\"HLH\",MATCH(AG$3,I_TRL!$B$2:$QJ$2,0),MATCH(AG$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$QJ,IF(AG$4=\"HLH\",MATCH(AG$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AG$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$QJ,IF(AG$4=\"HLH\",MATCH(AG$3,I_ER!$B$2:$QJ$2,0),MATCH(AG$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$QJ,IF(AG$4=\"HLH\",MATCH(AG$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AG$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$3)>9,YEAR(AG$3)+1,YEAR(AG$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(AG$3)>9,YEAR(AG$3)+1,YEAR(AG$3)),$D$3:$E$3,0))*VLOOKUP(AG$3,RT1SC!$L$44:$N$67,MATCH(AG$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":16213.702390888153},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$QJ,IF(AH$4=\"HLH\",MATCH(AH$3,I_TRL!$B$2:$QJ$2,0),MATCH(AH$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$QJ,IF(AH$4=\"HLH\",MATCH(AH$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AH$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$QJ,IF(AH$4=\"HLH\",MATCH(AH$3,I_ER!$B$2:$QJ$2,0),MATCH(AH$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$QJ,IF(AH$4=\"HLH\",MATCH(AH$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AH$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$3)>9,YEAR(AH$3)+1,YEAR(AH$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(AH$3)>9,YEAR(AH$3)+1,YEAR(AH$3)),$D$3:$E$3,0))*VLOOKUP(AH$3,RT1SC!$L$44:$N$67,MATCH(AH$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":141933.94478799196},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$QJ,IF(AI$4=\"HLH\",MATCH(AI$3,I_TRL!$B$2:$QJ$2,0),MATCH(AI$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$QJ,IF(AI$4=\"HLH\",MATCH(AI$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AI$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$QJ,IF(AI$4=\"HLH\",MATCH(AI$3,I_ER!$B$2:$QJ$2,0),MATCH(AI$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$QJ,IF(AI$4=\"HLH\",MATCH(AI$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AI$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$3)>9,YEAR(AI$3)+1,YEAR(AI$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(AI$3)>9,YEAR(AI$3)+1,YEAR(AI$3)),$D$3:$E$3,0))*VLOOKUP(AI$3,RT1SC!$L$44:$N$67,MATCH(AI$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-11333.856162326876},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$QJ,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_TRL!$B$2:$QJ$2,0),MATCH(AJ$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$QJ,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AJ$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$QJ,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_ER!$B$2:$QJ$2,0),MATCH(AJ$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$QJ,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AJ$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$3)>9,YEAR(AJ$3)+1,YEAR(AJ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(AJ$3)>9,YEAR(AJ$3)+1,YEAR(AJ$3)),$D$3:$E$3,0))*VLOOKUP(AJ$3,RT1SC!$L$44:$N$67,MATCH(AJ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":152399.88868835426},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$QJ,IF(AK$4=\"HLH\",MATCH(AK$3,I_TRL!$B$2:$QJ$2,0),MATCH(AK$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$QJ,IF(AK$4=\"HLH\",MATCH(AK$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AK$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$QJ,IF(AK$4=\"HLH\",MATCH(AK$3,I_ER!$B$2:$QJ$2,0),MATCH(AK$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$QJ,IF(AK$4=\"HLH\",MATCH(AK$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AK$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$3)>9,YEAR(AK$3)+1,YEAR(AK$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(AK$3)>9,YEAR(AK$3)+1,YEAR(AK$3)),$D$3:$E$3,0))*VLOOKUP(AK$3,RT1SC!$L$44:$N$67,MATCH(AK$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":27644.728446587047},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$QJ,IF(AL$4=\"HLH\",MATCH(AL$3,I_TRL!$B$2:$QJ$2,0),MATCH(AL$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$QJ,IF(AL$4=\"HLH\",MATCH(AL$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AL$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$QJ,IF(AL$4=\"HLH\",MATCH(AL$3,I_ER!$B$2:$QJ$2,0),MATCH(AL$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$QJ,IF(AL$4=\"HLH\",MATCH(AL$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AL$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$3)>9,YEAR(AL$3)+1,YEAR(AL$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(AL$3)>9,YEAR(AL$3)+1,YEAR(AL$3)),$D$3:$E$3,0))*VLOOKUP(AL$3,RT1SC!$L$44:$N$67,MATCH(AL$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":149289.14877405608},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$QJ,IF(AM$4=\"HLH\",MATCH(AM$3,I_TRL!$B$2:$QJ$2,0),MATCH(AM$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$QJ,IF(AM$4=\"HLH\",MATCH(AM$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AM$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$QJ,IF(AM$4=\"HLH\",MATCH(AM$3,I_ER!$B$2:$QJ$2,0),MATCH(AM$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$QJ,IF(AM$4=\"HLH\",MATCH(AM$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AM$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$3)>9,YEAR(AM$3)+1,YEAR(AM$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(AM$3)>9,YEAR(AM$3)+1,YEAR(AM$3)),$D$3:$E$3,0))*VLOOKUP(AM$3,RT1SC!$L$44:$N$67,MATCH(AM$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":48627.894919203885},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$QJ,IF(AN$4=\"HLH\",MATCH(AN$3,I_TRL!$B$2:$QJ$2,0),MATCH(AN$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$QJ,IF(AN$4=\"HLH\",MATCH(AN$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AN$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$QJ,IF(AN$4=\"HLH\",MATCH(AN$3,I_ER!$B$2:$QJ$2,0),MATCH(AN$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$QJ,IF(AN$4=\"HLH\",MATCH(AN$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AN$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$3)>9,YEAR(AN$3)+1,YEAR(AN$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(AN$3)>9,YEAR(AN$3)+1,YEAR(AN$3)),$D$3:$E$3,0))*VLOOKUP(AN$3,RT1SC!$L$44:$N$67,MATCH(AN$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":139660.44038923224},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$QJ,IF(AO$4=\"HLH\",MATCH(AO$3,I_TRL!$B$2:$QJ$2,0),MATCH(AO$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$QJ,IF(AO$4=\"HLH\",MATCH(AO$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AO$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$QJ,IF(AO$4=\"HLH\",MATCH(AO$3,I_ER!$B$2:$QJ$2,0),MATCH(AO$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$QJ,IF(AO$4=\"HLH\",MATCH(AO$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AO$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$3)>9,YEAR(AO$3)+1,YEAR(AO$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(AO$3)>9,YEAR(AO$3)+1,YEAR(AO$3)),$D$3:$E$3,0))*VLOOKUP(AO$3,RT1SC!$L$44:$N$67,MATCH(AO$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":25883.957128074398},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$QJ,IF(AP$4=\"HLH\",MATCH(AP$3,I_TRL!$B$2:$QJ$2,0),MATCH(AP$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$QJ,IF(AP$4=\"HLH\",MATCH(AP$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AP$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$QJ,IF(AP$4=\"HLH\",MATCH(AP$3,I_ER!$B$2:$QJ$2,0),MATCH(AP$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$QJ,IF(AP$4=\"HLH\",MATCH(AP$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AP$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$3)>9,YEAR(AP$3)+1,YEAR(AP$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(AP$3)>9,YEAR(AP$3)+1,YEAR(AP$3)),$D$3:$E$3,0))*VLOOKUP(AP$3,RT1SC!$L$44:$N$67,MATCH(AP$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":15678.554398454726},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$QJ,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_TRL!$B$2:$QJ$2,0),MATCH(AQ$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$QJ,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AQ$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$QJ,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_ER!$B$2:$QJ$2,0),MATCH(AQ$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$QJ,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AQ$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$3)>9,YEAR(AQ$3)+1,YEAR(AQ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(AQ$3)>9,YEAR(AQ$3)+1,YEAR(AQ$3)),$D$3:$E$3,0))*VLOOKUP(AQ$3,RT1SC!$L$44:$N$67,MATCH(AQ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-38894.752747283055},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$QJ,IF(AR$4=\"HLH\",MATCH(AR$3,I_TRL!$B$2:$QJ$2,0),MATCH(AR$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$QJ,IF(AR$4=\"HLH\",MATCH(AR$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AR$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$QJ,IF(AR$4=\"HLH\",MATCH(AR$3,I_ER!$B$2:$QJ$2,0),MATCH(AR$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$QJ,IF(AR$4=\"HLH\",MATCH(AR$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AR$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$3)>9,YEAR(AR$3)+1,YEAR(AR$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(AR$3)>9,YEAR(AR$3)+1,YEAR(AR$3)),$D$3:$E$3,0))*VLOOKUP(AR$3,RT1SC!$L$44:$N$67,MATCH(AR$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-126279.40204788235},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$QJ,IF(AS$4=\"HLH\",MATCH(AS$3,I_TRL!$B$2:$QJ$2,0),MATCH(AS$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$QJ,IF(AS$4=\"HLH\",MATCH(AS$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AS$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$QJ,IF(AS$4=\"HLH\",MATCH(AS$3,I_ER!$B$2:$QJ$2,0),MATCH(AS$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$QJ,IF(AS$4=\"HLH\",MATCH(AS$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AS$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$3)>9,YEAR(AS$3)+1,YEAR(AS$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(AS$3)>9,YEAR(AS$3)+1,YEAR(AS$3)),$D$3:$E$3,0))*VLOOKUP(AS$3,RT1SC!$L$44:$N$67,MATCH(AS$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-173176.8049800611},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$QJ,IF(AT$4=\"HLH\",MATCH(AT$3,I_TRL!$B$2:$QJ$2,0),MATCH(AT$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$QJ,IF(AT$4=\"HLH\",MATCH(AT$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AT$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$QJ,IF(AT$4=\"HLH\",MATCH(AT$3,I_ER!$B$2:$QJ$2,0),MATCH(AT$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$QJ,IF(AT$4=\"HLH\",MATCH(AT$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AT$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$3)>9,YEAR(AT$3)+1,YEAR(AT$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(AT$3)>9,YEAR(AT$3)+1,YEAR(AT$3)),$D$3:$E$3,0))*VLOOKUP(AT$3,RT1SC!$L$44:$N$67,MATCH(AT$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-186819.29863245587},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$QJ,IF(AU$4=\"HLH\",MATCH(AU$3,I_TRL!$B$2:$QJ$2,0),MATCH(AU$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$QJ,IF(AU$4=\"HLH\",MATCH(AU$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AU$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$QJ,IF(AU$4=\"HLH\",MATCH(AU$3,I_ER!$B$2:$QJ$2,0),MATCH(AU$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$QJ,IF(AU$4=\"HLH\",MATCH(AU$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AU$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$3)>9,YEAR(AU$3)+1,YEAR(AU$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(AU$3)>9,YEAR(AU$3)+1,YEAR(AU$3)),$D$3:$E$3,0))*VLOOKUP(AU$3,RT1SC!$L$44:$N$67,MATCH(AU$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-223626.89470596466},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$QJ,IF(AV$4=\"HLH\",MATCH(AV$3,I_TRL!$B$2:$QJ$2,0),MATCH(AV$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$QJ,IF(AV$4=\"HLH\",MATCH(AV$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AV$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$QJ,IF(AV$4=\"HLH\",MATCH(AV$3,I_ER!$B$2:$QJ$2,0),MATCH(AV$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$QJ,IF(AV$4=\"HLH\",MATCH(AV$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AV$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$3)>9,YEAR(AV$3)+1,YEAR(AV$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(AV$3)>9,YEAR(AV$3)+1,YEAR(AV$3)),$D$3:$E$3,0))*VLOOKUP(AV$3,RT1SC!$L$44:$N$67,MATCH(AV$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-32957.081162069924},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$QJ,IF(AW$4=\"HLH\",MATCH(AW$3,I_TRL!$B$2:$QJ$2,0),MATCH(AW$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$QJ,IF(AW$4=\"HLH\",MATCH(AW$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AW$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$QJ,IF(AW$4=\"HLH\",MATCH(AW$3,I_ER!$B$2:$QJ$2,0),MATCH(AW$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$QJ,IF(AW$4=\"HLH\",MATCH(AW$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AW$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$3)>9,YEAR(AW$3)+1,YEAR(AW$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(AW$3)>9,YEAR(AW$3)+1,YEAR(AW$3)),$D$3:$E$3,0))*VLOOKUP(AW$3,RT1SC!$L$44:$N$67,MATCH(AW$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-99042.943647016655},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$QJ,IF(AX$4=\"HLH\",MATCH(AX$3,I_TRL!$B$2:$QJ$2,0),MATCH(AX$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$QJ,IF(AX$4=\"HLH\",MATCH(AX$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AX$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$QJ,IF(AX$4=\"HLH\",MATCH(AX$3,I_ER!$B$2:$QJ$2,0),MATCH(AX$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$QJ,IF(AX$4=\"HLH\",MATCH(AX$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AX$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$3)>9,YEAR(AX$3)+1,YEAR(AX$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(AX$3)>9,YEAR(AX$3)+1,YEAR(AX$3)),$D$3:$E$3,0))*VLOOKUP(AX$3,RT1SC!$L$44:$N$67,MATCH(AX$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-1672.864069450734},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$QJ,IF(AY$4=\"HLH\",MATCH(AY$3,I_TRL!$B$2:$QJ$2,0),MATCH(AY$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$QJ,IF(AY$4=\"HLH\",MATCH(AY$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AY$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$QJ,IF(AY$4=\"HLH\",MATCH(AY$3,I_ER!$B$2:$QJ$2,0),MATCH(AY$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$QJ,IF(AY$4=\"HLH\",MATCH(AY$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AY$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$3)>9,YEAR(AY$3)+1,YEAR(AY$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(AY$3)>9,YEAR(AY$3)+1,YEAR(AY$3)),$D$3:$E$3,0))*VLOOKUP(AY$3,RT1SC!$L$44:$N$67,MATCH(AY$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-68977.619475022089},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$QJ,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_TRL!$B$2:$QJ$2,0),MATCH(AZ$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$QJ,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AZ$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$QJ,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_ER!$B$2:$QJ$2,0),MATCH(AZ$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$QJ,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AZ$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$3)>9,YEAR(AZ$3)+1,YEAR(AZ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(AZ$3)>9,YEAR(AZ$3)+1,YEAR(AZ$3)),$D$3:$E$3,0))*VLOOKUP(AZ$3,RT1SC!$L$44:$N$67,MATCH(AZ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":89808.041863473802},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$QJ,IF(BA$4=\"HLH\",MATCH(BA$3,I_TRL!$B$2:$QJ$2,0),MATCH(BA$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$QJ,IF(BA$4=\"HLH\",MATCH(BA$3,I_NLSL!$B$2:$QJ$2,0),MATCH(BA$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$QJ,IF(BA$4=\"HLH\",MATCH(BA$3,I_ER!$B$2:$QJ$2,0),MATCH(BA$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$QJ,IF(BA$4=\"HLH\",MATCH(BA$3,I_ER_other!$B$2:$QJ$2,0),MATCH(BA$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$3)>9,YEAR(BA$3)+1,YEAR(BA$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(BA$3)>9,YEAR(BA$3)+1,YEAR(BA$3)),$D$3:$E$3,0))*VLOOKUP(BA$3,RT1SC!$L$44:$N$67,MATCH(BA$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-8655.6187940478412},10349,"Seattle City Light",{"$f":"IF(OR(BD$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(BD$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$QJ,MATCH(BD$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$QJ,MATCH(BD$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BD$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BD$3)>9,YEAR(BD$3)+1,YEAR(BD$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(BD$3)>9,YEAR(BD$3)+1,YEAR(BD$3)),$D$3:$E$3,0))*VLOOKUP(BD$3,RT1SC!$L$44:$N$67,MATCH(BD$4,RT1SC!$L$3:$N$3,0),FALSE)+F7)/VLOOKUP(BD$3,Init!$F:$K,MATCH(BD$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(BD$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(BD$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":5.3406610576922446},{"$f":"IF(OR(BE$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(BE$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$QJ,MATCH(BE$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$QJ,MATCH(BE$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BE$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BE$3)>9,YEAR(BE$3)+1,YEAR(BE$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(BE$3)>9,YEAR(BE$3)+1,YEAR(BE$3)),$D$3:$E$3,0))*VLOOKUP(BE$3,RT1SC!$L$44:$N$67,MATCH(BE$4,RT1SC!$L$3:$N$3,0),FALSE)+G7)/VLOOKUP(BE$3,Init!$F:$K,MATCH(BE$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(BE$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(BE$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BF$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(BF$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$QJ,MATCH(BF$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$QJ,MATCH(BF$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BF$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BF$3)>9,YEAR(BF$3)+1,YEAR(BF$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(BF$3)>9,YEAR(BF$3)+1,YEAR(BF$3)),$D$3:$E$3,0))*VLOOKUP(BF$3,RT1SC!$L$44:$N$67,MATCH(BF$4,RT1SC!$L$3:$N$3,0),FALSE)+H7)/VLOOKUP(BF$3,Init!$F:$K,MATCH(BF$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(BF$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(BF$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":7.489717499999955},{"$f":"IF(OR(BG$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(BG$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$QJ,MATCH(BG$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$QJ,MATCH(BG$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BG$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BG$3)>9,YEAR(BG$3)+1,YEAR(BG$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(BG$3)>9,YEAR(BG$3)+1,YEAR(BG$3)),$D$3:$E$3,0))*VLOOKUP(BG$3,RT1SC!$L$44:$N$67,MATCH(BG$4,RT1SC!$L$3:$N$3,0),FALSE)+I7)/VLOOKUP(BG$3,Init!$F:$K,MATCH(BG$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(BG$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(BG$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BH$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(BH$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$QJ,MATCH(BH$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$QJ,MATCH(BH$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BH$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BH$3)>9,YEAR(BH$3)+1,YEAR(BH$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(BH$3)>9,YEAR(BH$3)+1,YEAR(BH$3)),$D$3:$E$3,0))*VLOOKUP(BH$3,RT1SC!$L$44:$N$67,MATCH(BH$4,RT1SC!$L$3:$N$3,0),FALSE)+J7)/VLOOKUP(BH$3,Init!$F:$K,MATCH(BH$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(BH$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(BH$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":14.951874999999973},{"$f":"IF(OR(BI$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(BI$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$QJ,MATCH(BI$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$QJ,MATCH(BI$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BI$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BI$3)>9,YEAR(BI$3)+1,YEAR(BI$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(BI$3)>9,YEAR(BI$3)+1,YEAR(BI$3)),$D$3:$E$3,0))*VLOOKUP(BI$3,RT1SC!$L$44:$N$67,MATCH(BI$4,RT1SC!$L$3:$N$3,0),FALSE)+K7)/VLOOKUP(BI$3,Init!$F:$K,MATCH(BI$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(BI$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(BI$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BJ$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(BJ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$QJ,MATCH(BJ$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$QJ,MATCH(BJ$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BJ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BJ$3)>9,YEAR(BJ$3)+1,YEAR(BJ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(BJ$3)>9,YEAR(BJ$3)+1,YEAR(BJ$3)),$D$3:$E$3,0))*VLOOKUP(BJ$3,RT1SC!$L$44:$N$67,MATCH(BJ$4,RT1SC!$L$3:$N$3,0),FALSE)+L7)/VLOOKUP(BJ$3,Init!$F:$K,MATCH(BJ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(BJ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(BJ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":127.18619951923077},{"$f":"IF(OR(BK$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(BK$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$QJ,MATCH(BK$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$QJ,MATCH(BK$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BK$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BK$3)>9,YEAR(BK$3)+1,YEAR(BK$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(BK$3)>9,YEAR(BK$3)+1,YEAR(BK$3)),$D$3:$E$3,0))*VLOOKUP(BK$3,RT1SC!$L$44:$N$67,MATCH(BK$4,RT1SC!$L$3:$N$3,0),FALSE)+M7)/VLOOKUP(BK$3,Init!$F:$K,MATCH(BK$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(BK$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(BK$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BL$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(BL$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$QJ,MATCH(BL$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$QJ,MATCH(BL$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BL$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BL$3)>9,YEAR(BL$3)+1,YEAR(BL$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(BL$3)>9,YEAR(BL$3)+1,YEAR(BL$3)),$D$3:$E$3,0))*VLOOKUP(BL$3,RT1SC!$L$44:$N$67,MATCH(BL$4,RT1SC!$L$3:$N$3,0),FALSE)+N7)/VLOOKUP(BL$3,Init!$F:$K,MATCH(BL$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(BL$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(BL$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":145.0718900000002},{"$f":"IF(OR(BM$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(BM$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$QJ,MATCH(BM$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$QJ,MATCH(BM$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BM$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BM$3)>9,YEAR(BM$3)+1,YEAR(BM$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(BM$3)>9,YEAR(BM$3)+1,YEAR(BM$3)),$D$3:$E$3,0))*VLOOKUP(BM$3,RT1SC!$L$44:$N$67,MATCH(BM$4,RT1SC!$L$3:$N$3,0),FALSE)+O7)/VLOOKUP(BM$3,Init!$F:$K,MATCH(BM$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(BM$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(BM$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BN$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(BN$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$QJ,MATCH(BN$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$QJ,MATCH(BN$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BN$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BN$3)>9,YEAR(BN$3)+1,YEAR(BN$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(BN$3)>9,YEAR(BN$3)+1,YEAR(BN$3)),$D$3:$E$3,0))*VLOOKUP(BN$3,RT1SC!$L$44:$N$67,MATCH(BN$4,RT1SC!$L$3:$N$3,0),FALSE)+P7)/VLOOKUP(BN$3,Init!$F:$K,MATCH(BN$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(BN$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(BN$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":116.57635336538461},{"$f":"IF(OR(BO$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(BO$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$QJ,MATCH(BO$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$QJ,MATCH(BO$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BO$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BO$3)>9,YEAR(BO$3)+1,YEAR(BO$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(BO$3)>9,YEAR(BO$3)+1,YEAR(BO$3)),$D$3:$E$3,0))*VLOOKUP(BO$3,RT1SC!$L$44:$N$67,MATCH(BO$4,RT1SC!$L$3:$N$3,0),FALSE)+Q7)/VLOOKUP(BO$3,Init!$F:$K,MATCH(BO$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(BO$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(BO$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BP$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(BP$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$QJ,MATCH(BP$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$QJ,MATCH(BP$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BP$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BP$3)>9,YEAR(BP$3)+1,YEAR(BP$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(BP$3)>9,YEAR(BP$3)+1,YEAR(BP$3)),$D$3:$E$3,0))*VLOOKUP(BP$3,RT1SC!$L$44:$N$67,MATCH(BP$4,RT1SC!$L$3:$N$3,0),FALSE)+R7)/VLOOKUP(BP$3,Init!$F:$K,MATCH(BP$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(BP$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(BP$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":69.505430288461611},{"$f":"IF(OR(BQ$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(BQ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$QJ,MATCH(BQ$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$QJ,MATCH(BQ$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BQ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BQ$3)>9,YEAR(BQ$3)+1,YEAR(BQ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(BQ$3)>9,YEAR(BQ$3)+1,YEAR(BQ$3)),$D$3:$E$3,0))*VLOOKUP(BQ$3,RT1SC!$L$44:$N$67,MATCH(BQ$4,RT1SC!$L$3:$N$3,0),FALSE)+S7)/VLOOKUP(BQ$3,Init!$F:$K,MATCH(BQ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(BQ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(BQ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BR$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(BR$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$QJ,MATCH(BR$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$QJ,MATCH(BR$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BR$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BR$3)>9,YEAR(BR$3)+1,YEAR(BR$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(BR$3)>9,YEAR(BR$3)+1,YEAR(BR$3)),$D$3:$E$3,0))*VLOOKUP(BR$3,RT1SC!$L$44:$N$67,MATCH(BR$4,RT1SC!$L$3:$N$3,0),FALSE)+T7)/VLOOKUP(BR$3,Init!$F:$K,MATCH(BR$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(BR$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(BR$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":35.305687499999991},{"$f":"IF(OR(BS$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(BS$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$QJ,MATCH(BS$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$QJ,MATCH(BS$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BS$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BS$3)>9,YEAR(BS$3)+1,YEAR(BS$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(BS$3)>9,YEAR(BS$3)+1,YEAR(BS$3)),$D$3:$E$3,0))*VLOOKUP(BS$3,RT1SC!$L$44:$N$67,MATCH(BS$4,RT1SC!$L$3:$N$3,0),FALSE)+U7)/VLOOKUP(BS$3,Init!$F:$K,MATCH(BS$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(BS$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(BS$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BT$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(BT$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$QJ,MATCH(BT$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$QJ,MATCH(BT$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BT$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BT$3)>9,YEAR(BT$3)+1,YEAR(BT$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(BT$3)>9,YEAR(BT$3)+1,YEAR(BT$3)),$D$3:$E$3,0))*VLOOKUP(BT$3,RT1SC!$L$44:$N$67,MATCH(BT$4,RT1SC!$L$3:$N$3,0),FALSE)+V7)/VLOOKUP(BT$3,Init!$F:$K,MATCH(BT$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(BT$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(BT$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BU$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(BU$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$QJ,MATCH(BU$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$QJ,MATCH(BU$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BU$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BU$3)>9,YEAR(BU$3)+1,YEAR(BU$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(BU$3)>9,YEAR(BU$3)+1,YEAR(BU$3)),$D$3:$E$3,0))*VLOOKUP(BU$3,RT1SC!$L$44:$N$67,MATCH(BU$4,RT1SC!$L$3:$N$3,0),FALSE)+W7)/VLOOKUP(BU$3,Init!$F:$K,MATCH(BU$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(BU$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(BU$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BV$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(BV$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$QJ,MATCH(BV$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$QJ,MATCH(BV$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BV$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BV$3)>9,YEAR(BV$3)+1,YEAR(BV$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(BV$3)>9,YEAR(BV$3)+1,YEAR(BV$3)),$D$3:$E$3,0))*VLOOKUP(BV$3,RT1SC!$L$44:$N$67,MATCH(BV$4,RT1SC!$L$3:$N$3,0),FALSE)+X7)/VLOOKUP(BV$3,Init!$F:$K,MATCH(BV$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(BV$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(BV$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":32.164978365384599},{"$f":"IF(OR(BW$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(BW$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$QJ,MATCH(BW$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$QJ,MATCH(BW$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BW$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BW$3)>9,YEAR(BW$3)+1,YEAR(BW$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(BW$3)>9,YEAR(BW$3)+1,YEAR(BW$3)),$D$3:$E$3,0))*VLOOKUP(BW$3,RT1SC!$L$44:$N$67,MATCH(BW$4,RT1SC!$L$3:$N$3,0),FALSE)+Y7)/VLOOKUP(BW$3,Init!$F:$K,MATCH(BW$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(BW$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(BW$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BX$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(BX$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$QJ,MATCH(BX$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$QJ,MATCH(BX$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BX$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BX$3)>9,YEAR(BX$3)+1,YEAR(BX$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(BX$3)>9,YEAR(BX$3)+1,YEAR(BX$3)),$D$3:$E$3,0))*VLOOKUP(BX$3,RT1SC!$L$44:$N$67,MATCH(BX$4,RT1SC!$L$3:$N$3,0),FALSE)+Z7)/VLOOKUP(BX$3,Init!$F:$K,MATCH(BX$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(BX$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(BX$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":108.64055092592587},{"$f":"IF(OR(BY$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(BY$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$QJ,MATCH(BY$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$QJ,MATCH(BY$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BY$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BY$3)>9,YEAR(BY$3)+1,YEAR(BY$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(BY$3)>9,YEAR(BY$3)+1,YEAR(BY$3)),$D$3:$E$3,0))*VLOOKUP(BY$3,RT1SC!$L$44:$N$67,MATCH(BY$4,RT1SC!$L$3:$N$3,0),FALSE)+AA7)/VLOOKUP(BY$3,Init!$F:$K,MATCH(BY$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(BY$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(BY$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BZ$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(BZ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$QJ,MATCH(BZ$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$QJ,MATCH(BZ$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BZ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BZ$3)>9,YEAR(BZ$3)+1,YEAR(BZ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(BZ$3)>9,YEAR(BZ$3)+1,YEAR(BZ$3)),$D$3:$E$3,0))*VLOOKUP(BZ$3,RT1SC!$L$44:$N$67,MATCH(BZ$4,RT1SC!$L$3:$N$3,0),FALSE)+AB7)/VLOOKUP(BZ$3,Init!$F:$K,MATCH(BZ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(BZ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(BZ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":7.9774843749999178},{"$f":"IF(OR(CA$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(CA$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$QJ,MATCH(CA$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$QJ,MATCH(CA$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CA$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CA$3)>9,YEAR(CA$3)+1,YEAR(CA$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(CA$3)>9,YEAR(CA$3)+1,YEAR(CA$3)),$D$3:$E$3,0))*VLOOKUP(CA$3,RT1SC!$L$44:$N$67,MATCH(CA$4,RT1SC!$L$3:$N$3,0),FALSE)+AC7)/VLOOKUP(CA$3,Init!$F:$K,MATCH(CA$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(CA$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(CA$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CB$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(CB$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$QJ,MATCH(CB$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$QJ,MATCH(CB$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CB$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CB$3)>9,YEAR(CB$3)+1,YEAR(CB$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(CB$3)>9,YEAR(CB$3)+1,YEAR(CB$3)),$D$3:$E$3,0))*VLOOKUP(CB$3,RT1SC!$L$44:$N$67,MATCH(CB$4,RT1SC!$L$3:$N$3,0),FALSE)+AD7)/VLOOKUP(CB$3,Init!$F:$K,MATCH(CB$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(CB$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(CB$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":71.610053240740655},{"$f":"IF(OR(CC$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(CC$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$QJ,MATCH(CC$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$QJ,MATCH(CC$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CC$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CC$3)>9,YEAR(CC$3)+1,YEAR(CC$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(CC$3)>9,YEAR(CC$3)+1,YEAR(CC$3)),$D$3:$E$3,0))*VLOOKUP(CC$3,RT1SC!$L$44:$N$67,MATCH(CC$4,RT1SC!$L$3:$N$3,0),FALSE)+AE7)/VLOOKUP(CC$3,Init!$F:$K,MATCH(CC$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(CC$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(CC$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CD$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(CD$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$QJ,MATCH(CD$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$QJ,MATCH(CD$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CD$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CD$3)>9,YEAR(CD$3)+1,YEAR(CD$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(CD$3)>9,YEAR(CD$3)+1,YEAR(CD$3)),$D$3:$E$3,0))*VLOOKUP(CD$3,RT1SC!$L$44:$N$67,MATCH(CD$4,RT1SC!$L$3:$N$3,0),FALSE)+AF7)/VLOOKUP(CD$3,Init!$F:$K,MATCH(CD$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(CD$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(CD$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":21.417529999999914},{"$f":"IF(OR(CE$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(CE$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$QJ,MATCH(CE$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$QJ,MATCH(CE$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CE$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CE$3)>9,YEAR(CE$3)+1,YEAR(CE$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(CE$3)>9,YEAR(CE$3)+1,YEAR(CE$3)),$D$3:$E$3,0))*VLOOKUP(CE$3,RT1SC!$L$44:$N$67,MATCH(CE$4,RT1SC!$L$3:$N$3,0),FALSE)+AG7)/VLOOKUP(CE$3,Init!$F:$K,MATCH(CE$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(CE$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(CE$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CF$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(CF$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$QJ,MATCH(CF$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$QJ,MATCH(CF$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CF$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CF$3)>9,YEAR(CF$3)+1,YEAR(CF$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(CF$3)>9,YEAR(CF$3)+1,YEAR(CF$3)),$D$3:$E$3,0))*VLOOKUP(CF$3,RT1SC!$L$44:$N$67,MATCH(CF$4,RT1SC!$L$3:$N$3,0),FALSE)+AH7)/VLOOKUP(CF$3,Init!$F:$K,MATCH(CF$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(CF$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(CF$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":24.589530000000082},{"$f":"IF(OR(CG$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(CG$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$QJ,MATCH(CG$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$QJ,MATCH(CG$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CG$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CG$3)>9,YEAR(CG$3)+1,YEAR(CG$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(CG$3)>9,YEAR(CG$3)+1,YEAR(CG$3)),$D$3:$E$3,0))*VLOOKUP(CG$3,RT1SC!$L$44:$N$67,MATCH(CG$4,RT1SC!$L$3:$N$3,0),FALSE)+AI7)/VLOOKUP(CG$3,Init!$F:$K,MATCH(CG$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(CG$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(CG$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CH$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(CH$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$QJ,MATCH(CH$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$QJ,MATCH(CH$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CH$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CH$3)>9,YEAR(CH$3)+1,YEAR(CH$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(CH$3)>9,YEAR(CH$3)+1,YEAR(CH$3)),$D$3:$E$3,0))*VLOOKUP(CH$3,RT1SC!$L$44:$N$67,MATCH(CH$4,RT1SC!$L$3:$N$3,0),FALSE)+AJ7)/VLOOKUP(CH$3,Init!$F:$K,MATCH(CH$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(CH$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(CH$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":106.65735336538481},{"$f":"IF(OR(CI$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(CI$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$QJ,MATCH(CI$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$QJ,MATCH(CI$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CI$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CI$3)>9,YEAR(CI$3)+1,YEAR(CI$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(CI$3)>9,YEAR(CI$3)+1,YEAR(CI$3)),$D$3:$E$3,0))*VLOOKUP(CI$3,RT1SC!$L$44:$N$67,MATCH(CI$4,RT1SC!$L$3:$N$3,0),FALSE)+AK7)/VLOOKUP(CI$3,Init!$F:$K,MATCH(CI$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(CI$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(CI$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CJ$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(CJ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$QJ,MATCH(CJ$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$QJ,MATCH(CJ$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CJ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CJ$3)>9,YEAR(CJ$3)+1,YEAR(CJ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(CJ$3)>9,YEAR(CJ$3)+1,YEAR(CJ$3)),$D$3:$E$3,0))*VLOOKUP(CJ$3,RT1SC!$L$44:$N$67,MATCH(CJ$4,RT1SC!$L$3:$N$3,0),FALSE)+AL7)/VLOOKUP(CJ$3,Init!$F:$K,MATCH(CJ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(CJ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(CJ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":123.65819270833325},{"$f":"IF(OR(CK$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(CK$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$QJ,MATCH(CK$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$QJ,MATCH(CK$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CK$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CK$3)>9,YEAR(CK$3)+1,YEAR(CK$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(CK$3)>9,YEAR(CK$3)+1,YEAR(CK$3)),$D$3:$E$3,0))*VLOOKUP(CK$3,RT1SC!$L$44:$N$67,MATCH(CK$4,RT1SC!$L$3:$N$3,0),FALSE)+AM7)/VLOOKUP(CK$3,Init!$F:$K,MATCH(CK$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(CK$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(CK$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CL$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(CL$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$QJ,MATCH(CL$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$QJ,MATCH(CL$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CL$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CL$3)>9,YEAR(CL$3)+1,YEAR(CL$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(CL$3)>9,YEAR(CL$3)+1,YEAR(CL$3)),$D$3:$E$3,0))*VLOOKUP(CL$3,RT1SC!$L$44:$N$67,MATCH(CL$4,RT1SC!$L$3:$N$3,0),FALSE)+AN7)/VLOOKUP(CL$3,Init!$F:$K,MATCH(CL$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(CL$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(CL$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":113.20225480769223},{"$f":"IF(OR(CM$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(CM$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$QJ,MATCH(CM$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$QJ,MATCH(CM$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CM$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CM$3)>9,YEAR(CM$3)+1,YEAR(CM$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(CM$3)>9,YEAR(CM$3)+1,YEAR(CM$3)),$D$3:$E$3,0))*VLOOKUP(CM$3,RT1SC!$L$44:$N$67,MATCH(CM$4,RT1SC!$L$3:$N$3,0),FALSE)+AO7)/VLOOKUP(CM$3,Init!$F:$K,MATCH(CM$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(CM$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(CM$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CN$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(CN$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$QJ,MATCH(CN$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$QJ,MATCH(CN$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CN$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CN$3)>9,YEAR(CN$3)+1,YEAR(CN$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(CN$3)>9,YEAR(CN$3)+1,YEAR(CN$3)),$D$3:$E$3,0))*VLOOKUP(CN$3,RT1SC!$L$44:$N$67,MATCH(CN$4,RT1SC!$L$3:$N$3,0),FALSE)+AP7)/VLOOKUP(CN$3,Init!$F:$K,MATCH(CN$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(CN$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(CN$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":66.992584134615385},{"$f":"IF(OR(CO$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(CO$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$QJ,MATCH(CO$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$QJ,MATCH(CO$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CO$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CO$3)>9,YEAR(CO$3)+1,YEAR(CO$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(CO$3)>9,YEAR(CO$3)+1,YEAR(CO$3)),$D$3:$E$3,0))*VLOOKUP(CO$3,RT1SC!$L$44:$N$67,MATCH(CO$4,RT1SC!$L$3:$N$3,0),FALSE)+AQ7)/VLOOKUP(CO$3,Init!$F:$K,MATCH(CO$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(CO$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(CO$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CP$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(CP$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$QJ,MATCH(CP$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$QJ,MATCH(CP$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CP$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CP$3)>9,YEAR(CP$3)+1,YEAR(CP$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(CP$3)>9,YEAR(CP$3)+1,YEAR(CP$3)),$D$3:$E$3,0))*VLOOKUP(CP$3,RT1SC!$L$44:$N$67,MATCH(CP$4,RT1SC!$L$3:$N$3,0),FALSE)+AR7)/VLOOKUP(CP$3,Init!$F:$K,MATCH(CP$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(CP$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(CP$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":33.905973557692263},{"$f":"IF(OR(CQ$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(CQ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$QJ,MATCH(CQ$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$QJ,MATCH(CQ$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CQ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CQ$3)>9,YEAR(CQ$3)+1,YEAR(CQ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(CQ$3)>9,YEAR(CQ$3)+1,YEAR(CQ$3)),$D$3:$E$3,0))*VLOOKUP(CQ$3,RT1SC!$L$44:$N$67,MATCH(CQ$4,RT1SC!$L$3:$N$3,0),FALSE)+AS7)/VLOOKUP(CQ$3,Init!$F:$K,MATCH(CQ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(CQ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(CQ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CR$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(CR$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$QJ,MATCH(CR$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$QJ,MATCH(CR$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CR$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CR$3)>9,YEAR(CR$3)+1,YEAR(CR$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(CR$3)>9,YEAR(CR$3)+1,YEAR(CR$3)),$D$3:$E$3,0))*VLOOKUP(CR$3,RT1SC!$L$44:$N$67,MATCH(CR$4,RT1SC!$L$3:$N$3,0),FALSE)+AT7)/VLOOKUP(CR$3,Init!$F:$K,MATCH(CR$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(CR$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(CR$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CS$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(CS$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$QJ,MATCH(CS$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$QJ,MATCH(CS$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CS$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CS$3)>9,YEAR(CS$3)+1,YEAR(CS$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(CS$3)>9,YEAR(CS$3)+1,YEAR(CS$3)),$D$3:$E$3,0))*VLOOKUP(CS$3,RT1SC!$L$44:$N$67,MATCH(CS$4,RT1SC!$L$3:$N$3,0),FALSE)+AU7)/VLOOKUP(CS$3,Init!$F:$K,MATCH(CS$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(CS$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(CS$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CT$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(CT$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$QJ,MATCH(CT$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$QJ,MATCH(CT$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CT$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CT$3)>9,YEAR(CT$3)+1,YEAR(CT$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(CT$3)>9,YEAR(CT$3)+1,YEAR(CT$3)),$D$3:$E$3,0))*VLOOKUP(CT$3,RT1SC!$L$44:$N$67,MATCH(CT$4,RT1SC!$L$3:$N$3,0),FALSE)+AV7)/VLOOKUP(CT$3,Init!$F:$K,MATCH(CT$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(CT$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(CT$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":47.323331730769297},{"$f":"IF(OR(CU$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(CU$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$QJ,MATCH(CU$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$QJ,MATCH(CU$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CU$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CU$3)>9,YEAR(CU$3)+1,YEAR(CU$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(CU$3)>9,YEAR(CU$3)+1,YEAR(CU$3)),$D$3:$E$3,0))*VLOOKUP(CU$3,RT1SC!$L$44:$N$67,MATCH(CU$4,RT1SC!$L$3:$N$3,0),FALSE)+AW7)/VLOOKUP(CU$3,Init!$F:$K,MATCH(CU$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(CU$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(CU$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CV$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(CV$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$QJ,MATCH(CV$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$QJ,MATCH(CV$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CV$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CV$3)>9,YEAR(CV$3)+1,YEAR(CV$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(CV$3)>9,YEAR(CV$3)+1,YEAR(CV$3)),$D$3:$E$3,0))*VLOOKUP(CV$3,RT1SC!$L$44:$N$67,MATCH(CV$4,RT1SC!$L$3:$N$3,0),FALSE)+AX7)/VLOOKUP(CV$3,Init!$F:$K,MATCH(CV$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(CV$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(CV$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":83.257120192307625},{"$f":"IF(OR(CW$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(CW$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$QJ,MATCH(CW$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$QJ,MATCH(CW$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CW$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CW$3)>9,YEAR(CW$3)+1,YEAR(CW$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(CW$3)>9,YEAR(CW$3)+1,YEAR(CW$3)),$D$3:$E$3,0))*VLOOKUP(CW$3,RT1SC!$L$44:$N$67,MATCH(CW$4,RT1SC!$L$3:$N$3,0),FALSE)+AY7)/VLOOKUP(CW$3,Init!$F:$K,MATCH(CW$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(CW$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(CW$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CX$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(CX$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$QJ,MATCH(CX$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$QJ,MATCH(CX$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CX$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CX$3)>9,YEAR(CX$3)+1,YEAR(CX$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(CX$3)>9,YEAR(CX$3)+1,YEAR(CX$3)),$D$3:$E$3,0))*VLOOKUP(CX$3,RT1SC!$L$44:$N$67,MATCH(CX$4,RT1SC!$L$3:$N$3,0),FALSE)+AZ7)/VLOOKUP(CX$3,Init!$F:$K,MATCH(CX$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(CX$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(CX$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":52.252265000000094},{"$f":"IF(OR(CY$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(CY$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$QJ,MATCH(CY$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$QJ,MATCH(CY$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CY$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CY$3)>9,YEAR(CY$3)+1,YEAR(CY$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(CY$3)>9,YEAR(CY$3)+1,YEAR(CY$3)),$D$3:$E$3,0))*VLOOKUP(CY$3,RT1SC!$L$44:$N$67,MATCH(CY$4,RT1SC!$L$3:$N$3,0),FALSE)+BA7)/VLOOKUP(CY$3,Init!$F:$K,MATCH(CY$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(CY$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(CY$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0}]
[null,10370,"Tacoma Public Utilities",{"$f":"ROUND(MAX(MIN((HLOOKUP(SliceLF!D$3,I_TRL!$B$2:$ZZ$201,MATCH($B8,I_TRL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_NLSL!$B$2:$ZZ$201,MATCH($B8,I_NLSL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_ER!$B$2:$ZZ$201,MATCH($B8,I_ER!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_ER_other!$B$2:$ZZ$201,MATCH($B8,I_ER_other!$B$2:$B$201,0),FALSE))/VLOOKUP(D$3,Init!$M:$O,3,FALSE),VLOOKUP($B8,TOCA!$B:$BI,MATCH(\"RHWM \"&$D$3,TOCA!$B$3:$BI$3,0),FALSE))/SUMPRODUCT(TOCA!$D$4:$D$201,TOCA!$T$4:$T$201),0),7)","v":5.25003E-2},{"$f":"ROUND(MAX(MIN((HLOOKUP(SliceLF!E$3,I_TRL!$B$2:$ZZ$201,MATCH($B8,I_TRL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_NLSL!$B$2:$ZZ$201,MATCH($B8,I_NLSL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_ER!$B$2:$ZZ$201,MATCH($B8,I_ER!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_ER_other!$B$2:$ZZ$201,MATCH($B8,I_ER_other!$B$2:$B$201,0),FALSE))/VLOOKUP(E$3,Init!$M:$O,3,FALSE),VLOOKUP($B8,TOCA!$B:$BI,MATCH(\"RHWM \"&$D$3,TOCA!$B$3:$BI$3,0),FALSE))/SUMPRODUCT(TOCA!$D$4:$D$201,TOCA!$T$4:$T$201),0),7)","v":5.2272899999999997E-2},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$QJ,IF(F$4=\"HLH\",MATCH(F$3,I_TRL!$B$2:$QJ$2,0),MATCH(F$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$QJ,IF(F$4=\"HLH\",MATCH(F$3,I_NLSL!$B$2:$QJ$2,0),MATCH(F$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$QJ,IF(F$4=\"HLH\",MATCH(F$3,I_ER!$B$2:$QJ$2,0),MATCH(F$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$QJ,IF(F$4=\"HLH\",MATCH(F$3,I_ER_other!$B$2:$QJ$2,0),MATCH(F$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$3)>9,YEAR(F$3)+1,YEAR(F$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(F$3)>9,YEAR(F$3)+1,YEAR(F$3)),$D$3:$E$3,0))*VLOOKUP(F$3,RT1SC!$L$44:$N$67,MATCH(F$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":24309.152124046203},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$QJ,IF(G$4=\"HLH\",MATCH(G$3,I_TRL!$B$2:$QJ$2,0),MATCH(G$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$QJ,IF(G$4=\"HLH\",MATCH(G$3,I_NLSL!$B$2:$QJ$2,0),MATCH(G$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$QJ,IF(G$4=\"HLH\",MATCH(G$3,I_ER!$B$2:$QJ$2,0),MATCH(G$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$QJ,IF(G$4=\"HLH\",MATCH(G$3,I_ER_other!$B$2:$QJ$2,0),MATCH(G$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$3)>9,YEAR(G$3)+1,YEAR(G$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(G$3)>9,YEAR(G$3)+1,YEAR(G$3)),$D$3:$E$3,0))*VLOOKUP(G$3,RT1SC!$L$44:$N$67,MATCH(G$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-21322.442318392292},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$QJ,IF(H$4=\"HLH\",MATCH(H$3,I_TRL!$B$2:$QJ$2,0),MATCH(H$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$QJ,IF(H$4=\"HLH\",MATCH(H$3,I_NLSL!$B$2:$QJ$2,0),MATCH(H$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$QJ,IF(H$4=\"HLH\",MATCH(H$3,I_ER!$B$2:$QJ$2,0),MATCH(H$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$QJ,IF(H$4=\"HLH\",MATCH(H$3,I_ER_other!$B$2:$QJ$2,0),MATCH(H$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$3)>9,YEAR(H$3)+1,YEAR(H$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(H$3)>9,YEAR(H$3)+1,YEAR(H$3)),$D$3:$E$3,0))*VLOOKUP(H$3,RT1SC!$L$44:$N$67,MATCH(H$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":2937.4045928423002},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$QJ,IF(I$4=\"HLH\",MATCH(I$3,I_TRL!$B$2:$QJ$2,0),MATCH(I$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$QJ,IF(I$4=\"HLH\",MATCH(I$3,I_NLSL!$B$2:$QJ$2,0),MATCH(I$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$QJ,IF(I$4=\"HLH\",MATCH(I$3,I_ER!$B$2:$QJ$2,0),MATCH(I$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$QJ,IF(I$4=\"HLH\",MATCH(I$3,I_ER_other!$B$2:$QJ$2,0),MATCH(I$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$3)>9,YEAR(I$3)+1,YEAR(I$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(I$3)>9,YEAR(I$3)+1,YEAR(I$3)),$D$3:$E$3,0))*VLOOKUP(I$3,RT1SC!$L$44:$N$67,MATCH(I$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-27239.526564244079},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$QJ,IF(J$4=\"HLH\",MATCH(J$3,I_TRL!$B$2:$QJ$2,0),MATCH(J$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$QJ,IF(J$4=\"HLH\",MATCH(J$3,I_NLSL!$B$2:$QJ$2,0),MATCH(J$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$QJ,IF(J$4=\"HLH\",MATCH(J$3,I_ER!$B$2:$QJ$2,0),MATCH(J$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$QJ,IF(J$4=\"HLH\",MATCH(J$3,I_ER_other!$B$2:$QJ$2,0),MATCH(J$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$3)>9,YEAR(J$3)+1,YEAR(J$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(J$3)>9,YEAR(J$3)+1,YEAR(J$3)),$D$3:$E$3,0))*VLOOKUP(J$3,RT1SC!$L$44:$N$67,MATCH(J$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":40655.997600726027},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$QJ,IF(K$4=\"HLH\",MATCH(K$3,I_TRL!$B$2:$QJ$2,0),MATCH(K$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$QJ,IF(K$4=\"HLH\",MATCH(K$3,I_NLSL!$B$2:$QJ$2,0),MATCH(K$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$QJ,IF(K$4=\"HLH\",MATCH(K$3,I_ER!$B$2:$QJ$2,0),MATCH(K$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$QJ,IF(K$4=\"HLH\",MATCH(K$3,I_ER_other!$B$2:$QJ$2,0),MATCH(K$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$3)>9,YEAR(K$3)+1,YEAR(K$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(K$3)>9,YEAR(K$3)+1,YEAR(K$3)),$D$3:$E$3,0))*VLOOKUP(K$3,RT1SC!$L$44:$N$67,MATCH(K$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-15833.332243375626},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$QJ,IF(L$4=\"HLH\",MATCH(L$3,I_TRL!$B$2:$QJ$2,0),MATCH(L$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$QJ,IF(L$4=\"HLH\",MATCH(L$3,I_NLSL!$B$2:$QJ$2,0),MATCH(L$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$QJ,IF(L$4=\"HLH\",MATCH(L$3,I_ER!$B$2:$QJ$2,0),MATCH(L$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$QJ,IF(L$4=\"HLH\",MATCH(L$3,I_ER_other!$B$2:$QJ$2,0),MATCH(L$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$3)>9,YEAR(L$3)+1,YEAR(L$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(L$3)>9,YEAR(L$3)+1,YEAR(L$3)),$D$3:$E$3,0))*VLOOKUP(L$3,RT1SC!$L$44:$N$67,MATCH(L$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":24180.751523036452},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$QJ,IF(M$4=\"HLH\",MATCH(M$3,I_TRL!$B$2:$QJ$2,0),MATCH(M$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$QJ,IF(M$4=\"HLH\",MATCH(M$3,I_NLSL!$B$2:$QJ$2,0),MATCH(M$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$QJ,IF(M$4=\"HLH\",MATCH(M$3,I_ER!$B$2:$QJ$2,0),MATCH(M$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$QJ,IF(M$4=\"HLH\",MATCH(M$3,I_ER_other!$B$2:$QJ$2,0),MATCH(M$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$3)>9,YEAR(M$3)+1,YEAR(M$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(M$3)>9,YEAR(M$3)+1,YEAR(M$3)),$D$3:$E$3,0))*VLOOKUP(M$3,RT1SC!$L$44:$N$67,MATCH(M$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-11493.670818375103},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$QJ,IF(N$4=\"HLH\",MATCH(N$3,I_TRL!$B$2:$QJ$2,0),MATCH(N$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$QJ,IF(N$4=\"HLH\",MATCH(N$3,I_NLSL!$B$2:$QJ$2,0),MATCH(N$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$QJ,IF(N$4=\"HLH\",MATCH(N$3,I_ER!$B$2:$QJ$2,0),MATCH(N$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$QJ,IF(N$4=\"HLH\",MATCH(N$3,I_ER_other!$B$2:$QJ$2,0),MATCH(N$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$3)>9,YEAR(N$3)+1,YEAR(N$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(N$3)>9,YEAR(N$3)+1,YEAR(N$3)),$D$3:$E$3,0))*VLOOKUP(N$3,RT1SC!$L$44:$N$67,MATCH(N$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":28477.959920014371},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$QJ,IF(O$4=\"HLH\",MATCH(O$3,I_TRL!$B$2:$QJ$2,0),MATCH(O$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$QJ,IF(O$4=\"HLH\",MATCH(O$3,I_NLSL!$B$2:$QJ$2,0),MATCH(O$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$QJ,IF(O$4=\"HLH\",MATCH(O$3,I_ER!$B$2:$QJ$2,0),MATCH(O$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$QJ,IF(O$4=\"HLH\",MATCH(O$3,I_ER_other!$B$2:$QJ$2,0),MATCH(O$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$3)>9,YEAR(O$3)+1,YEAR(O$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(O$3)>9,YEAR(O$3)+1,YEAR(O$3)),$D$3:$E$3,0))*VLOOKUP(O$3,RT1SC!$L$44:$N$67,MATCH(O$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-3721.4455947303213},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$QJ,IF(P$4=\"HLH\",MATCH(P$3,I_TRL!$B$2:$QJ$2,0),MATCH(P$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$QJ,IF(P$4=\"HLH\",MATCH(P$3,I_NLSL!$B$2:$QJ$2,0),MATCH(P$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$QJ,IF(P$4=\"HLH\",MATCH(P$3,I_ER!$B$2:$QJ$2,0),MATCH(P$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$QJ,IF(P$4=\"HLH\",MATCH(P$3,I_ER_other!$B$2:$QJ$2,0),MATCH(P$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$3)>9,YEAR(P$3)+1,YEAR(P$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(P$3)>9,YEAR(P$3)+1,YEAR(P$3)),$D$3:$E$3,0))*VLOOKUP(P$3,RT1SC!$L$44:$N$67,MATCH(P$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":40231.818817042018},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$QJ,IF(Q$4=\"HLH\",MATCH(Q$3,I_TRL!$B$2:$QJ$2,0),MATCH(Q$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$QJ,IF(Q$4=\"HLH\",MATCH(Q$3,I_NLSL!$B$2:$QJ$2,0),MATCH(Q$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$QJ,IF(Q$4=\"HLH\",MATCH(Q$3,I_ER!$B$2:$QJ$2,0),MATCH(Q$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$QJ,IF(Q$4=\"HLH\",MATCH(Q$3,I_ER_other!$B$2:$QJ$2,0),MATCH(Q$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$3)>9,YEAR(Q$3)+1,YEAR(Q$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(Q$3)>9,YEAR(Q$3)+1,YEAR(Q$3)),$D$3:$E$3,0))*VLOOKUP(Q$3,RT1SC!$L$44:$N$67,MATCH(Q$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-10258.716338527098},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$QJ,IF(R$4=\"HLH\",MATCH(R$3,I_TRL!$B$2:$QJ$2,0),MATCH(R$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$QJ,IF(R$4=\"HLH\",MATCH(R$3,I_NLSL!$B$2:$QJ$2,0),MATCH(R$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$QJ,IF(R$4=\"HLH\",MATCH(R$3,I_ER!$B$2:$QJ$2,0),MATCH(R$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$QJ,IF(R$4=\"HLH\",MATCH(R$3,I_ER_other!$B$2:$QJ$2,0),MATCH(R$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$3)>9,YEAR(R$3)+1,YEAR(R$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(R$3)>9,YEAR(R$3)+1,YEAR(R$3)),$D$3:$E$3,0))*VLOOKUP(R$3,RT1SC!$L$44:$N$67,MATCH(R$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":47333.418559126032},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$QJ,IF(S$4=\"HLH\",MATCH(S$3,I_TRL!$B$2:$QJ$2,0),MATCH(S$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$QJ,IF(S$4=\"HLH\",MATCH(S$3,I_NLSL!$B$2:$QJ$2,0),MATCH(S$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$QJ,IF(S$4=\"HLH\",MATCH(S$3,I_ER!$B$2:$QJ$2,0),MATCH(S$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$QJ,IF(S$4=\"HLH\",MATCH(S$3,I_ER_other!$B$2:$QJ$2,0),MATCH(S$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$3)>9,YEAR(S$3)+1,YEAR(S$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(S$3)>9,YEAR(S$3)+1,YEAR(S$3)),$D$3:$E$3,0))*VLOOKUP(S$3,RT1SC!$L$44:$N$67,MATCH(S$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":10900.090793207492},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$QJ,IF(T$4=\"HLH\",MATCH(T$3,I_TRL!$B$2:$QJ$2,0),MATCH(T$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$QJ,IF(T$4=\"HLH\",MATCH(T$3,I_NLSL!$B$2:$QJ$2,0),MATCH(T$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$QJ,IF(T$4=\"HLH\",MATCH(T$3,I_ER!$B$2:$QJ$2,0),MATCH(T$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$QJ,IF(T$4=\"HLH\",MATCH(T$3,I_ER_other!$B$2:$QJ$2,0),MATCH(T$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$3)>9,YEAR(T$3)+1,YEAR(T$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(T$3)>9,YEAR(T$3)+1,YEAR(T$3)),$D$3:$E$3,0))*VLOOKUP(T$3,RT1SC!$L$44:$N$67,MATCH(T$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-18136.968910108495},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$QJ,IF(U$4=\"HLH\",MATCH(U$3,I_TRL!$B$2:$QJ$2,0),MATCH(U$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$QJ,IF(U$4=\"HLH\",MATCH(U$3,I_NLSL!$B$2:$QJ$2,0),MATCH(U$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$QJ,IF(U$4=\"HLH\",MATCH(U$3,I_ER!$B$2:$QJ$2,0),MATCH(U$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$QJ,IF(U$4=\"HLH\",MATCH(U$3,I_ER_other!$B$2:$QJ$2,0),MATCH(U$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$3)>9,YEAR(U$3)+1,YEAR(U$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(U$3)>9,YEAR(U$3)+1,YEAR(U$3)),$D$3:$E$3,0))*VLOOKUP(U$3,RT1SC!$L$44:$N$67,MATCH(U$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-39058.831909893255},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$QJ,IF(V$4=\"HLH\",MATCH(V$3,I_TRL!$B$2:$QJ$2,0),MATCH(V$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$QJ,IF(V$4=\"HLH\",MATCH(V$3,I_NLSL!$B$2:$QJ$2,0),MATCH(V$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$QJ,IF(V$4=\"HLH\",MATCH(V$3,I_ER!$B$2:$QJ$2,0),MATCH(V$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$QJ,IF(V$4=\"HLH\",MATCH(V$3,I_ER_other!$B$2:$QJ$2,0),MATCH(V$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$3)>9,YEAR(V$3)+1,YEAR(V$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(V$3)>9,YEAR(V$3)+1,YEAR(V$3)),$D$3:$E$3,0))*VLOOKUP(V$3,RT1SC!$L$44:$N$67,MATCH(V$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-199.02595985255903},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$QJ,IF(W$4=\"HLH\",MATCH(W$3,I_TRL!$B$2:$QJ$2,0),MATCH(W$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$QJ,IF(W$4=\"HLH\",MATCH(W$3,I_NLSL!$B$2:$QJ$2,0),MATCH(W$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$QJ,IF(W$4=\"HLH\",MATCH(W$3,I_ER!$B$2:$QJ$2,0),MATCH(W$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$QJ,IF(W$4=\"HLH\",MATCH(W$3,I_ER_other!$B$2:$QJ$2,0),MATCH(W$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$3)>9,YEAR(W$3)+1,YEAR(W$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(W$3)>9,YEAR(W$3)+1,YEAR(W$3)),$D$3:$E$3,0))*VLOOKUP(W$3,RT1SC!$L$44:$N$67,MATCH(W$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-39268.257767882023},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$QJ,IF(X$4=\"HLH\",MATCH(X$3,I_TRL!$B$2:$QJ$2,0),MATCH(X$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$QJ,IF(X$4=\"HLH\",MATCH(X$3,I_NLSL!$B$2:$QJ$2,0),MATCH(X$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$QJ,IF(X$4=\"HLH\",MATCH(X$3,I_ER!$B$2:$QJ$2,0),MATCH(X$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$QJ,IF(X$4=\"HLH\",MATCH(X$3,I_ER_other!$B$2:$QJ$2,0),MATCH(X$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$3)>9,YEAR(X$3)+1,YEAR(X$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(X$3)>9,YEAR(X$3)+1,YEAR(X$3)),$D$3:$E$3,0))*VLOOKUP(X$3,RT1SC!$L$44:$N$67,MATCH(X$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":8912.184813406493},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$QJ,IF(Y$4=\"HLH\",MATCH(Y$3,I_TRL!$B$2:$QJ$2,0),MATCH(Y$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$QJ,IF(Y$4=\"HLH\",MATCH(Y$3,I_NLSL!$B$2:$QJ$2,0),MATCH(Y$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$QJ,IF(Y$4=\"HLH\",MATCH(Y$3,I_ER!$B$2:$QJ$2,0),MATCH(Y$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$QJ,IF(Y$4=\"HLH\",MATCH(Y$3,I_ER_other!$B$2:$QJ$2,0),MATCH(Y$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$3)>9,YEAR(Y$3)+1,YEAR(Y$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(Y$3)>9,YEAR(Y$3)+1,YEAR(Y$3)),$D$3:$E$3,0))*VLOOKUP(Y$3,RT1SC!$L$44:$N$67,MATCH(Y$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-19013.726704814122},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$QJ,IF(Z$4=\"HLH\",MATCH(Z$3,I_TRL!$B$2:$QJ$2,0),MATCH(Z$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$QJ,IF(Z$4=\"HLH\",MATCH(Z$3,I_NLSL!$B$2:$QJ$2,0),MATCH(Z$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$QJ,IF(Z$4=\"HLH\",MATCH(Z$3,I_ER!$B$2:$QJ$2,0),MATCH(Z$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$QJ,IF(Z$4=\"HLH\",MATCH(Z$3,I_ER_other!$B$2:$QJ$2,0),MATCH(Z$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$3)>9,YEAR(Z$3)+1,YEAR(Z$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(Z$3)>9,YEAR(Z$3)+1,YEAR(Z$3)),$D$3:$E$3,0))*VLOOKUP(Z$3,RT1SC!$L$44:$N$67,MATCH(Z$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":9229.0911828344106},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$QJ,IF(AA$4=\"HLH\",MATCH(AA$3,I_TRL!$B$2:$QJ$2,0),MATCH(AA$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$QJ,IF(AA$4=\"HLH\",MATCH(AA$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AA$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$QJ,IF(AA$4=\"HLH\",MATCH(AA$3,I_ER!$B$2:$QJ$2,0),MATCH(AA$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$QJ,IF(AA$4=\"HLH\",MATCH(AA$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AA$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$3)>9,YEAR(AA$3)+1,YEAR(AA$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(AA$3)>9,YEAR(AA$3)+1,YEAR(AA$3)),$D$3:$E$3,0))*VLOOKUP(AA$3,RT1SC!$L$44:$N$67,MATCH(AA$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-24725.763174538399},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$QJ,IF(AB$4=\"HLH\",MATCH(AB$3,I_TRL!$B$2:$QJ$2,0),MATCH(AB$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$QJ,IF(AB$4=\"HLH\",MATCH(AB$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AB$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$QJ,IF(AB$4=\"HLH\",MATCH(AB$3,I_ER!$B$2:$QJ$2,0),MATCH(AB$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$QJ,IF(AB$4=\"HLH\",MATCH(AB$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AB$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$3)>9,YEAR(AB$3)+1,YEAR(AB$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(AB$3)>9,YEAR(AB$3)+1,YEAR(AB$3)),$D$3:$E$3,0))*VLOOKUP(AB$3,RT1SC!$L$44:$N$67,MATCH(AB$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":16892.388769797792},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$QJ,IF(AC$4=\"HLH\",MATCH(AC$3,I_TRL!$B$2:$QJ$2,0),MATCH(AC$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$QJ,IF(AC$4=\"HLH\",MATCH(AC$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AC$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$QJ,IF(AC$4=\"HLH\",MATCH(AC$3,I_ER!$B$2:$QJ$2,0),MATCH(AC$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$QJ,IF(AC$4=\"HLH\",MATCH(AC$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AC$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$3)>9,YEAR(AC$3)+1,YEAR(AC$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(AC$3)>9,YEAR(AC$3)+1,YEAR(AC$3)),$D$3:$E$3,0))*VLOOKUP(AC$3,RT1SC!$L$44:$N$67,MATCH(AC$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-23791.252730957276},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$QJ,IF(AD$4=\"HLH\",MATCH(AD$3,I_TRL!$B$2:$QJ$2,0),MATCH(AD$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$QJ,IF(AD$4=\"HLH\",MATCH(AD$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AD$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$QJ,IF(AD$4=\"HLH\",MATCH(AD$3,I_ER!$B$2:$QJ$2,0),MATCH(AD$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$QJ,IF(AD$4=\"HLH\",MATCH(AD$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AD$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$3)>9,YEAR(AD$3)+1,YEAR(AD$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(AD$3)>9,YEAR(AD$3)+1,YEAR(AD$3)),$D$3:$E$3,0))*VLOOKUP(AD$3,RT1SC!$L$44:$N$67,MATCH(AD$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":20023.297996429639},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$QJ,IF(AE$4=\"HLH\",MATCH(AE$3,I_TRL!$B$2:$QJ$2,0),MATCH(AE$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$QJ,IF(AE$4=\"HLH\",MATCH(AE$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AE$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$QJ,IF(AE$4=\"HLH\",MATCH(AE$3,I_ER!$B$2:$QJ$2,0),MATCH(AE$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$QJ,IF(AE$4=\"HLH\",MATCH(AE$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AE$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$3)>9,YEAR(AE$3)+1,YEAR(AE$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(AE$3)>9,YEAR(AE$3)+1,YEAR(AE$3)),$D$3:$E$3,0))*VLOOKUP(AE$3,RT1SC!$L$44:$N$67,MATCH(AE$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-17901.970851655875},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$QJ,IF(AF$4=\"HLH\",MATCH(AF$3,I_TRL!$B$2:$QJ$2,0),MATCH(AF$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$QJ,IF(AF$4=\"HLH\",MATCH(AF$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AF$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$QJ,IF(AF$4=\"HLH\",MATCH(AF$3,I_ER!$B$2:$QJ$2,0),MATCH(AF$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$QJ,IF(AF$4=\"HLH\",MATCH(AF$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AF$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$3)>9,YEAR(AF$3)+1,YEAR(AF$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(AF$3)>9,YEAR(AF$3)+1,YEAR(AF$3)),$D$3:$E$3,0))*VLOOKUP(AF$3,RT1SC!$L$44:$N$67,MATCH(AF$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":2095.7233133788977},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$QJ,IF(AG$4=\"HLH\",MATCH(AG$3,I_TRL!$B$2:$QJ$2,0),MATCH(AG$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$QJ,IF(AG$4=\"HLH\",MATCH(AG$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AG$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$QJ,IF(AG$4=\"HLH\",MATCH(AG$3,I_ER!$B$2:$QJ$2,0),MATCH(AG$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$QJ,IF(AG$4=\"HLH\",MATCH(AG$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AG$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$3)>9,YEAR(AG$3)+1,YEAR(AG$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(AG$3)>9,YEAR(AG$3)+1,YEAR(AG$3)),$D$3:$E$3,0))*VLOOKUP(AG$3,RT1SC!$L$44:$N$67,MATCH(AG$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-27732.487226013443},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$QJ,IF(AH$4=\"HLH\",MATCH(AH$3,I_TRL!$B$2:$QJ$2,0),MATCH(AH$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$QJ,IF(AH$4=\"HLH\",MATCH(AH$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AH$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$QJ,IF(AH$4=\"HLH\",MATCH(AH$3,I_ER!$B$2:$QJ$2,0),MATCH(AH$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$QJ,IF(AH$4=\"HLH\",MATCH(AH$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AH$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$3)>9,YEAR(AH$3)+1,YEAR(AH$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(AH$3)>9,YEAR(AH$3)+1,YEAR(AH$3)),$D$3:$E$3,0))*VLOOKUP(AH$3,RT1SC!$L$44:$N$67,MATCH(AH$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":39934.999150418036},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$QJ,IF(AI$4=\"HLH\",MATCH(AI$3,I_TRL!$B$2:$QJ$2,0),MATCH(AI$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$QJ,IF(AI$4=\"HLH\",MATCH(AI$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AI$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$QJ,IF(AI$4=\"HLH\",MATCH(AI$3,I_ER!$B$2:$QJ$2,0),MATCH(AI$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$QJ,IF(AI$4=\"HLH\",MATCH(AI$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AI$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$3)>9,YEAR(AI$3)+1,YEAR(AI$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(AI$3)>9,YEAR(AI$3)+1,YEAR(AI$3)),$D$3:$E$3,0))*VLOOKUP(AI$3,RT1SC!$L$44:$N$67,MATCH(AI$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-16201.874410640536},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$QJ,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_TRL!$B$2:$QJ$2,0),MATCH(AJ$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$QJ,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AJ$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$QJ,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_ER!$B$2:$QJ$2,0),MATCH(AJ$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$QJ,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AJ$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$3)>9,YEAR(AJ$3)+1,YEAR(AJ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(AJ$3)>9,YEAR(AJ$3)+1,YEAR(AJ$3)),$D$3:$E$3,0))*VLOOKUP(AJ$3,RT1SC!$L$44:$N$67,MATCH(AJ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":23698.728190698574},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$QJ,IF(AK$4=\"HLH\",MATCH(AK$3,I_TRL!$B$2:$QJ$2,0),MATCH(AK$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$QJ,IF(AK$4=\"HLH\",MATCH(AK$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AK$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$QJ,IF(AK$4=\"HLH\",MATCH(AK$3,I_ER!$B$2:$QJ$2,0),MATCH(AK$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$QJ,IF(AK$4=\"HLH\",MATCH(AK$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AK$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$3)>9,YEAR(AK$3)+1,YEAR(AK$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(AK$3)>9,YEAR(AK$3)+1,YEAR(AK$3)),$D$3:$E$3,0))*VLOOKUP(AK$3,RT1SC!$L$44:$N$67,MATCH(AK$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-11741.795945795369},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$QJ,IF(AL$4=\"HLH\",MATCH(AL$3,I_TRL!$B$2:$QJ$2,0),MATCH(AL$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$QJ,IF(AL$4=\"HLH\",MATCH(AL$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AL$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$QJ,IF(AL$4=\"HLH\",MATCH(AL$3,I_ER!$B$2:$QJ$2,0),MATCH(AL$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$QJ,IF(AL$4=\"HLH\",MATCH(AL$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AL$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$3)>9,YEAR(AL$3)+1,YEAR(AL$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(AL$3)>9,YEAR(AL$3)+1,YEAR(AL$3)),$D$3:$E$3,0))*VLOOKUP(AL$3,RT1SC!$L$44:$N$67,MATCH(AL$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":35205.63885633985},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$QJ,IF(AM$4=\"HLH\",MATCH(AM$3,I_TRL!$B$2:$QJ$2,0),MATCH(AM$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$QJ,IF(AM$4=\"HLH\",MATCH(AM$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AM$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$QJ,IF(AM$4=\"HLH\",MATCH(AM$3,I_ER!$B$2:$QJ$2,0),MATCH(AM$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$QJ,IF(AM$4=\"HLH\",MATCH(AM$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AM$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$3)>9,YEAR(AM$3)+1,YEAR(AM$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(AM$3)>9,YEAR(AM$3)+1,YEAR(AM$3)),$D$3:$E$3,0))*VLOOKUP(AM$3,RT1SC!$L$44:$N$67,MATCH(AM$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-629.326857557724},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$QJ,IF(AN$4=\"HLH\",MATCH(AN$3,I_TRL!$B$2:$QJ$2,0),MATCH(AN$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$QJ,IF(AN$4=\"HLH\",MATCH(AN$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AN$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$QJ,IF(AN$4=\"HLH\",MATCH(AN$3,I_ER!$B$2:$QJ$2,0),MATCH(AN$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$QJ,IF(AN$4=\"HLH\",MATCH(AN$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AN$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$3)>9,YEAR(AN$3)+1,YEAR(AN$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(AN$3)>9,YEAR(AN$3)+1,YEAR(AN$3)),$D$3:$E$3,0))*VLOOKUP(AN$3,RT1SC!$L$44:$N$67,MATCH(AN$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":39683.209648161166},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$QJ,IF(AO$4=\"HLH\",MATCH(AO$3,I_TRL!$B$2:$QJ$2,0),MATCH(AO$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$QJ,IF(AO$4=\"HLH\",MATCH(AO$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AO$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$QJ,IF(AO$4=\"HLH\",MATCH(AO$3,I_ER!$B$2:$QJ$2,0),MATCH(AO$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$QJ,IF(AO$4=\"HLH\",MATCH(AO$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AO$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$3)>9,YEAR(AO$3)+1,YEAR(AO$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(AO$3)>9,YEAR(AO$3)+1,YEAR(AO$3)),$D$3:$E$3,0))*VLOOKUP(AO$3,RT1SC!$L$44:$N$67,MATCH(AO$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-10488.759834257944},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$QJ,IF(AP$4=\"HLH\",MATCH(AP$3,I_TRL!$B$2:$QJ$2,0),MATCH(AP$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$QJ,IF(AP$4=\"HLH\",MATCH(AP$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AP$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$QJ,IF(AP$4=\"HLH\",MATCH(AP$3,I_ER!$B$2:$QJ$2,0),MATCH(AP$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$QJ,IF(AP$4=\"HLH\",MATCH(AP$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AP$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$3)>9,YEAR(AP$3)+1,YEAR(AP$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(AP$3)>9,YEAR(AP$3)+1,YEAR(AP$3)),$D$3:$E$3,0))*VLOOKUP(AP$3,RT1SC!$L$44:$N$67,MATCH(AP$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":46718.625976244686},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$QJ,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_TRL!$B$2:$QJ$2,0),MATCH(AQ$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$QJ,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AQ$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$QJ,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_ER!$B$2:$QJ$2,0),MATCH(AQ$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$QJ,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AQ$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$3)>9,YEAR(AQ$3)+1,YEAR(AQ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(AQ$3)>9,YEAR(AQ$3)+1,YEAR(AQ$3)),$D$3:$E$3,0))*VLOOKUP(AQ$3,RT1SC!$L$44:$N$67,MATCH(AQ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":10566.327021101883},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$QJ,IF(AR$4=\"HLH\",MATCH(AR$3,I_TRL!$B$2:$QJ$2,0),MATCH(AR$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$QJ,IF(AR$4=\"HLH\",MATCH(AR$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AR$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$QJ,IF(AR$4=\"HLH\",MATCH(AR$3,I_ER!$B$2:$QJ$2,0),MATCH(AR$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$QJ,IF(AR$4=\"HLH\",MATCH(AR$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AR$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$3)>9,YEAR(AR$3)+1,YEAR(AR$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(AR$3)>9,YEAR(AR$3)+1,YEAR(AR$3)),$D$3:$E$3,0))*VLOOKUP(AR$3,RT1SC!$L$44:$N$67,MATCH(AR$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-18735.573556596995},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$QJ,IF(AS$4=\"HLH\",MATCH(AS$3,I_TRL!$B$2:$QJ$2,0),MATCH(AS$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$QJ,IF(AS$4=\"HLH\",MATCH(AS$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AS$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$QJ,IF(AS$4=\"HLH\",MATCH(AS$3,I_ER!$B$2:$QJ$2,0),MATCH(AS$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$QJ,IF(AS$4=\"HLH\",MATCH(AS$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AS$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$3)>9,YEAR(AS$3)+1,YEAR(AS$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(AS$3)>9,YEAR(AS$3)+1,YEAR(AS$3)),$D$3:$E$3,0))*VLOOKUP(AS$3,RT1SC!$L$44:$N$67,MATCH(AS$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-39381.671458086101},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$QJ,IF(AT$4=\"HLH\",MATCH(AT$3,I_TRL!$B$2:$QJ$2,0),MATCH(AT$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$QJ,IF(AT$4=\"HLH\",MATCH(AT$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AT$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$QJ,IF(AT$4=\"HLH\",MATCH(AT$3,I_ER!$B$2:$QJ$2,0),MATCH(AT$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$QJ,IF(AT$4=\"HLH\",MATCH(AT$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AT$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$3)>9,YEAR(AT$3)+1,YEAR(AT$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(AT$3)>9,YEAR(AT$3)+1,YEAR(AT$3)),$D$3:$E$3,0))*VLOOKUP(AT$3,RT1SC!$L$44:$N$67,MATCH(AT$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-517.5721696424007},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$QJ,IF(AU$4=\"HLH\",MATCH(AU$3,I_TRL!$B$2:$QJ$2,0),MATCH(AU$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$QJ,IF(AU$4=\"HLH\",MATCH(AU$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AU$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$QJ,IF(AU$4=\"HLH\",MATCH(AU$3,I_ER!$B$2:$QJ$2,0),MATCH(AU$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$QJ,IF(AU$4=\"HLH\",MATCH(AU$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AU$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$3)>9,YEAR(AU$3)+1,YEAR(AU$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(AU$3)>9,YEAR(AU$3)+1,YEAR(AU$3)),$D$3:$E$3,0))*VLOOKUP(AU$3,RT1SC!$L$44:$N$67,MATCH(AU$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-39350.870135713893},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$QJ,IF(AV$4=\"HLH\",MATCH(AV$3,I_TRL!$B$2:$QJ$2,0),MATCH(AV$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$QJ,IF(AV$4=\"HLH\",MATCH(AV$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AV$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$QJ,IF(AV$4=\"HLH\",MATCH(AV$3,I_ER!$B$2:$QJ$2,0),MATCH(AV$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$QJ,IF(AV$4=\"HLH\",MATCH(AV$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AV$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$3)>9,YEAR(AV$3)+1,YEAR(AV$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(AV$3)>9,YEAR(AV$3)+1,YEAR(AV$3)),$D$3:$E$3,0))*VLOOKUP(AV$3,RT1SC!$L$44:$N$67,MATCH(AV$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":8401.9286110558605},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$QJ,IF(AW$4=\"HLH\",MATCH(AW$3,I_TRL!$B$2:$QJ$2,0),MATCH(AW$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$QJ,IF(AW$4=\"HLH\",MATCH(AW$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AW$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$QJ,IF(AW$4=\"HLH\",MATCH(AW$3,I_ER!$B$2:$QJ$2,0),MATCH(AW$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$QJ,IF(AW$4=\"HLH\",MATCH(AW$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AW$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$3)>9,YEAR(AW$3)+1,YEAR(AW$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(AW$3)>9,YEAR(AW$3)+1,YEAR(AW$3)),$D$3:$E$3,0))*VLOOKUP(AW$3,RT1SC!$L$44:$N$67,MATCH(AW$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-19278.779345129049},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$QJ,IF(AX$4=\"HLH\",MATCH(AX$3,I_TRL!$B$2:$QJ$2,0),MATCH(AX$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$QJ,IF(AX$4=\"HLH\",MATCH(AX$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AX$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$QJ,IF(AX$4=\"HLH\",MATCH(AX$3,I_ER!$B$2:$QJ$2,0),MATCH(AX$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$QJ,IF(AX$4=\"HLH\",MATCH(AX$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AX$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$3)>9,YEAR(AX$3)+1,YEAR(AX$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(AX$3)>9,YEAR(AX$3)+1,YEAR(AX$3)),$D$3:$E$3,0))*VLOOKUP(AX$3,RT1SC!$L$44:$N$67,MATCH(AX$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":11179.434958952304},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$QJ,IF(AY$4=\"HLH\",MATCH(AY$3,I_TRL!$B$2:$QJ$2,0),MATCH(AY$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$QJ,IF(AY$4=\"HLH\",MATCH(AY$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AY$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$QJ,IF(AY$4=\"HLH\",MATCH(AY$3,I_ER!$B$2:$QJ$2,0),MATCH(AY$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$QJ,IF(AY$4=\"HLH\",MATCH(AY$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AY$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$3)>9,YEAR(AY$3)+1,YEAR(AY$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(AY$3)>9,YEAR(AY$3)+1,YEAR(AY$3)),$D$3:$E$3,0))*VLOOKUP(AY$3,RT1SC!$L$44:$N$67,MATCH(AY$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-27716.601385889779},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$QJ,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_TRL!$B$2:$QJ$2,0),MATCH(AZ$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$QJ,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AZ$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$QJ,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_ER!$B$2:$QJ$2,0),MATCH(AZ$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$QJ,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AZ$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$3)>9,YEAR(AZ$3)+1,YEAR(AZ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(AZ$3)>9,YEAR(AZ$3)+1,YEAR(AZ$3)),$D$3:$E$3,0))*VLOOKUP(AZ$3,RT1SC!$L$44:$N$67,MATCH(AZ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":13738.836992319324},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$QJ,IF(BA$4=\"HLH\",MATCH(BA$3,I_TRL!$B$2:$QJ$2,0),MATCH(BA$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$QJ,IF(BA$4=\"HLH\",MATCH(BA$3,I_NLSL!$B$2:$QJ$2,0),MATCH(BA$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$QJ,IF(BA$4=\"HLH\",MATCH(BA$3,I_ER!$B$2:$QJ$2,0),MATCH(BA$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$QJ,IF(BA$4=\"HLH\",MATCH(BA$3,I_ER_other!$B$2:$QJ$2,0),MATCH(BA$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$3)>9,YEAR(BA$3)+1,YEAR(BA$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(BA$3)>9,YEAR(BA$3)+1,YEAR(BA$3)),$D$3:$E$3,0))*VLOOKUP(BA$3,RT1SC!$L$44:$N$67,MATCH(BA$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-21571.99906957784},10370,"Tacoma Public Utilities",{"$f":"IF(OR(BD$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(BD$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$QJ,MATCH(BD$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$QJ,MATCH(BD$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BD$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BD$3)>9,YEAR(BD$3)+1,YEAR(BD$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(BD$3)>9,YEAR(BD$3)+1,YEAR(BD$3)),$D$3:$E$3,0))*VLOOKUP(BD$3,RT1SC!$L$44:$N$67,MATCH(BD$4,RT1SC!$L$3:$N$3,0),FALSE)+F8)/VLOOKUP(BD$3,Init!$F:$K,MATCH(BD$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(BD$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(BD$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BE$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(BE$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$QJ,MATCH(BE$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$QJ,MATCH(BE$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BE$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BE$3)>9,YEAR(BE$3)+1,YEAR(BE$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(BE$3)>9,YEAR(BE$3)+1,YEAR(BE$3)),$D$3:$E$3,0))*VLOOKUP(BE$3,RT1SC!$L$44:$N$67,MATCH(BE$4,RT1SC!$L$3:$N$3,0),FALSE)+G8)/VLOOKUP(BE$3,Init!$F:$K,MATCH(BE$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(BE$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(BE$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BF$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(BF$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$QJ,MATCH(BF$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$QJ,MATCH(BF$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BF$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BF$3)>9,YEAR(BF$3)+1,YEAR(BF$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(BF$3)>9,YEAR(BF$3)+1,YEAR(BF$3)),$D$3:$E$3,0))*VLOOKUP(BF$3,RT1SC!$L$44:$N$67,MATCH(BF$4,RT1SC!$L$3:$N$3,0),FALSE)+H8)/VLOOKUP(BF$3,Init!$F:$K,MATCH(BF$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(BF$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(BF$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":3.3227500000000418},{"$f":"IF(OR(BG$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(BG$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$QJ,MATCH(BG$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$QJ,MATCH(BG$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BG$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BG$3)>9,YEAR(BG$3)+1,YEAR(BG$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(BG$3)>9,YEAR(BG$3)+1,YEAR(BG$3)),$D$3:$E$3,0))*VLOOKUP(BG$3,RT1SC!$L$44:$N$67,MATCH(BG$4,RT1SC!$L$3:$N$3,0),FALSE)+I8)/VLOOKUP(BG$3,Init!$F:$K,MATCH(BG$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(BG$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(BG$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BH$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(BH$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$QJ,MATCH(BH$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$QJ,MATCH(BH$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BH$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BH$3)>9,YEAR(BH$3)+1,YEAR(BH$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(BH$3)>9,YEAR(BH$3)+1,YEAR(BH$3)),$D$3:$E$3,0))*VLOOKUP(BH$3,RT1SC!$L$44:$N$67,MATCH(BH$4,RT1SC!$L$3:$N$3,0),FALSE)+J8)/VLOOKUP(BH$3,Init!$F:$K,MATCH(BH$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(BH$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(BH$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":105.99009249999999},{"$f":"IF(OR(BI$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(BI$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$QJ,MATCH(BI$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$QJ,MATCH(BI$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BI$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BI$3)>9,YEAR(BI$3)+1,YEAR(BI$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(BI$3)>9,YEAR(BI$3)+1,YEAR(BI$3)),$D$3:$E$3,0))*VLOOKUP(BI$3,RT1SC!$L$44:$N$67,MATCH(BI$4,RT1SC!$L$3:$N$3,0),FALSE)+K8)/VLOOKUP(BI$3,Init!$F:$K,MATCH(BI$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(BI$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(BI$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BJ$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(BJ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$QJ,MATCH(BJ$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$QJ,MATCH(BJ$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BJ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BJ$3)>9,YEAR(BJ$3)+1,YEAR(BJ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(BJ$3)>9,YEAR(BJ$3)+1,YEAR(BJ$3)),$D$3:$E$3,0))*VLOOKUP(BJ$3,RT1SC!$L$44:$N$67,MATCH(BJ$4,RT1SC!$L$3:$N$3,0),FALSE)+L8)/VLOOKUP(BJ$3,Init!$F:$K,MATCH(BJ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(BJ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(BJ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":46.012637019230738},{"$f":"IF(OR(BK$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(BK$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$QJ,MATCH(BK$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$QJ,MATCH(BK$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BK$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BK$3)>9,YEAR(BK$3)+1,YEAR(BK$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(BK$3)>9,YEAR(BK$3)+1,YEAR(BK$3)),$D$3:$E$3,0))*VLOOKUP(BK$3,RT1SC!$L$44:$N$67,MATCH(BK$4,RT1SC!$L$3:$N$3,0),FALSE)+M8)/VLOOKUP(BK$3,Init!$F:$K,MATCH(BK$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(BK$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(BK$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BL$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(BL$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$QJ,MATCH(BL$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$QJ,MATCH(BL$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BL$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BL$3)>9,YEAR(BL$3)+1,YEAR(BL$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(BL$3)>9,YEAR(BL$3)+1,YEAR(BL$3)),$D$3:$E$3,0))*VLOOKUP(BL$3,RT1SC!$L$44:$N$67,MATCH(BL$4,RT1SC!$L$3:$N$3,0),FALSE)+N8)/VLOOKUP(BL$3,Init!$F:$K,MATCH(BL$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(BL$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(BL$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":66.374172499999958},{"$f":"IF(OR(BM$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(BM$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$QJ,MATCH(BM$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$QJ,MATCH(BM$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BM$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BM$3)>9,YEAR(BM$3)+1,YEAR(BM$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(BM$3)>9,YEAR(BM$3)+1,YEAR(BM$3)),$D$3:$E$3,0))*VLOOKUP(BM$3,RT1SC!$L$44:$N$67,MATCH(BM$4,RT1SC!$L$3:$N$3,0),FALSE)+O8)/VLOOKUP(BM$3,Init!$F:$K,MATCH(BM$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(BM$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(BM$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BN$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(BN$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$QJ,MATCH(BN$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$QJ,MATCH(BN$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BN$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BN$3)>9,YEAR(BN$3)+1,YEAR(BN$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(BN$3)>9,YEAR(BN$3)+1,YEAR(BN$3)),$D$3:$E$3,0))*VLOOKUP(BN$3,RT1SC!$L$44:$N$67,MATCH(BN$4,RT1SC!$L$3:$N$3,0),FALSE)+P8)/VLOOKUP(BN$3,Init!$F:$K,MATCH(BN$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(BN$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(BN$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":40.522822115384557},{"$f":"IF(OR(BO$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(BO$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$QJ,MATCH(BO$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$QJ,MATCH(BO$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BO$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BO$3)>9,YEAR(BO$3)+1,YEAR(BO$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(BO$3)>9,YEAR(BO$3)+1,YEAR(BO$3)),$D$3:$E$3,0))*VLOOKUP(BO$3,RT1SC!$L$44:$N$67,MATCH(BO$4,RT1SC!$L$3:$N$3,0),FALSE)+Q8)/VLOOKUP(BO$3,Init!$F:$K,MATCH(BO$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(BO$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(BO$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BP$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(BP$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$QJ,MATCH(BP$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$QJ,MATCH(BP$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BP$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BP$3)>9,YEAR(BP$3)+1,YEAR(BP$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(BP$3)>9,YEAR(BP$3)+1,YEAR(BP$3)),$D$3:$E$3,0))*VLOOKUP(BP$3,RT1SC!$L$44:$N$67,MATCH(BP$4,RT1SC!$L$3:$N$3,0),FALSE)+R8)/VLOOKUP(BP$3,Init!$F:$K,MATCH(BP$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(BP$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(BP$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":67.577937499999962},{"$f":"IF(OR(BQ$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(BQ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$QJ,MATCH(BQ$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$QJ,MATCH(BQ$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BQ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BQ$3)>9,YEAR(BQ$3)+1,YEAR(BQ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(BQ$3)>9,YEAR(BQ$3)+1,YEAR(BQ$3)),$D$3:$E$3,0))*VLOOKUP(BQ$3,RT1SC!$L$44:$N$67,MATCH(BQ$4,RT1SC!$L$3:$N$3,0),FALSE)+S8)/VLOOKUP(BQ$3,Init!$F:$K,MATCH(BQ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(BQ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(BQ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BR$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(BR$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$QJ,MATCH(BR$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$QJ,MATCH(BR$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BR$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BR$3)>9,YEAR(BR$3)+1,YEAR(BR$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(BR$3)>9,YEAR(BR$3)+1,YEAR(BR$3)),$D$3:$E$3,0))*VLOOKUP(BR$3,RT1SC!$L$44:$N$67,MATCH(BR$4,RT1SC!$L$3:$N$3,0),FALSE)+T8)/VLOOKUP(BR$3,Init!$F:$K,MATCH(BR$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(BR$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(BR$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":91.412456730769264},{"$f":"IF(OR(BS$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(BS$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$QJ,MATCH(BS$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$QJ,MATCH(BS$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BS$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BS$3)>9,YEAR(BS$3)+1,YEAR(BS$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(BS$3)>9,YEAR(BS$3)+1,YEAR(BS$3)),$D$3:$E$3,0))*VLOOKUP(BS$3,RT1SC!$L$44:$N$67,MATCH(BS$4,RT1SC!$L$3:$N$3,0),FALSE)+U8)/VLOOKUP(BS$3,Init!$F:$K,MATCH(BS$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(BS$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(BS$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BT$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(BT$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$QJ,MATCH(BT$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$QJ,MATCH(BT$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BT$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BT$3)>9,YEAR(BT$3)+1,YEAR(BT$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(BT$3)>9,YEAR(BT$3)+1,YEAR(BT$3)),$D$3:$E$3,0))*VLOOKUP(BT$3,RT1SC!$L$44:$N$67,MATCH(BT$4,RT1SC!$L$3:$N$3,0),FALSE)+V8)/VLOOKUP(BT$3,Init!$F:$K,MATCH(BT$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(BT$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(BT$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":45.875562500000008},{"$f":"IF(OR(BU$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(BU$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$QJ,MATCH(BU$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$QJ,MATCH(BU$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BU$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BU$3)>9,YEAR(BU$3)+1,YEAR(BU$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(BU$3)>9,YEAR(BU$3)+1,YEAR(BU$3)),$D$3:$E$3,0))*VLOOKUP(BU$3,RT1SC!$L$44:$N$67,MATCH(BU$4,RT1SC!$L$3:$N$3,0),FALSE)+W8)/VLOOKUP(BU$3,Init!$F:$K,MATCH(BU$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(BU$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(BU$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BV$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(BV$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$QJ,MATCH(BV$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$QJ,MATCH(BV$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BV$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BV$3)>9,YEAR(BV$3)+1,YEAR(BV$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(BV$3)>9,YEAR(BV$3)+1,YEAR(BV$3)),$D$3:$E$3,0))*VLOOKUP(BV$3,RT1SC!$L$44:$N$67,MATCH(BV$4,RT1SC!$L$3:$N$3,0),FALSE)+X8)/VLOOKUP(BV$3,Init!$F:$K,MATCH(BV$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(BV$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(BV$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":62.095177884615374},{"$f":"IF(OR(BW$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(BW$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$QJ,MATCH(BW$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$QJ,MATCH(BW$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BW$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BW$3)>9,YEAR(BW$3)+1,YEAR(BW$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(BW$3)>9,YEAR(BW$3)+1,YEAR(BW$3)),$D$3:$E$3,0))*VLOOKUP(BW$3,RT1SC!$L$44:$N$67,MATCH(BW$4,RT1SC!$L$3:$N$3,0),FALSE)+Y8)/VLOOKUP(BW$3,Init!$F:$K,MATCH(BW$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(BW$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(BW$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BX$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(BX$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$QJ,MATCH(BX$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$QJ,MATCH(BX$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BX$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BX$3)>9,YEAR(BX$3)+1,YEAR(BX$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(BX$3)>9,YEAR(BX$3)+1,YEAR(BX$3)),$D$3:$E$3,0))*VLOOKUP(BX$3,RT1SC!$L$44:$N$67,MATCH(BX$4,RT1SC!$L$3:$N$3,0),FALSE)+Z8)/VLOOKUP(BX$3,Init!$F:$K,MATCH(BX$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(BX$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(BX$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":82.744824074074074},{"$f":"IF(OR(BY$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(BY$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$QJ,MATCH(BY$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$QJ,MATCH(BY$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BY$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BY$3)>9,YEAR(BY$3)+1,YEAR(BY$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(BY$3)>9,YEAR(BY$3)+1,YEAR(BY$3)),$D$3:$E$3,0))*VLOOKUP(BY$3,RT1SC!$L$44:$N$67,MATCH(BY$4,RT1SC!$L$3:$N$3,0),FALSE)+AA8)/VLOOKUP(BY$3,Init!$F:$K,MATCH(BY$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(BY$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(BY$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BZ$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(BZ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$QJ,MATCH(BZ$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$QJ,MATCH(BZ$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BZ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BZ$3)>9,YEAR(BZ$3)+1,YEAR(BZ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(BZ$3)>9,YEAR(BZ$3)+1,YEAR(BZ$3)),$D$3:$E$3,0))*VLOOKUP(BZ$3,RT1SC!$L$44:$N$67,MATCH(BZ$4,RT1SC!$L$3:$N$3,0),FALSE)+AB8)/VLOOKUP(BZ$3,Init!$F:$K,MATCH(BZ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(BZ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(BZ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":47.978789062499935},{"$f":"IF(OR(CA$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(CA$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$QJ,MATCH(CA$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$QJ,MATCH(CA$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CA$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CA$3)>9,YEAR(CA$3)+1,YEAR(CA$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(CA$3)>9,YEAR(CA$3)+1,YEAR(CA$3)),$D$3:$E$3,0))*VLOOKUP(CA$3,RT1SC!$L$44:$N$67,MATCH(CA$4,RT1SC!$L$3:$N$3,0),FALSE)+AC8)/VLOOKUP(CA$3,Init!$F:$K,MATCH(CA$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(CA$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(CA$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CB$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(CB$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$QJ,MATCH(CB$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$QJ,MATCH(CB$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CB$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CB$3)>9,YEAR(CB$3)+1,YEAR(CB$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(CB$3)>9,YEAR(CB$3)+1,YEAR(CB$3)),$D$3:$E$3,0))*VLOOKUP(CB$3,RT1SC!$L$44:$N$67,MATCH(CB$4,RT1SC!$L$3:$N$3,0),FALSE)+AD8)/VLOOKUP(CB$3,Init!$F:$K,MATCH(CB$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(CB$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(CB$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CC$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(CC$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$QJ,MATCH(CC$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$QJ,MATCH(CC$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CC$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CC$3)>9,YEAR(CC$3)+1,YEAR(CC$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(CC$3)>9,YEAR(CC$3)+1,YEAR(CC$3)),$D$3:$E$3,0))*VLOOKUP(CC$3,RT1SC!$L$44:$N$67,MATCH(CC$4,RT1SC!$L$3:$N$3,0),FALSE)+AE8)/VLOOKUP(CC$3,Init!$F:$K,MATCH(CC$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(CC$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(CC$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CD$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(CD$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$QJ,MATCH(CD$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$QJ,MATCH(CD$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CD$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CD$3)>9,YEAR(CD$3)+1,YEAR(CD$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(CD$3)>9,YEAR(CD$3)+1,YEAR(CD$3)),$D$3:$E$3,0))*VLOOKUP(CD$3,RT1SC!$L$44:$N$67,MATCH(CD$4,RT1SC!$L$3:$N$3,0),FALSE)+AF8)/VLOOKUP(CD$3,Init!$F:$K,MATCH(CD$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(CD$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(CD$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":3.1340149999999767},{"$f":"IF(OR(CE$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(CE$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$QJ,MATCH(CE$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$QJ,MATCH(CE$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CE$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CE$3)>9,YEAR(CE$3)+1,YEAR(CE$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(CE$3)>9,YEAR(CE$3)+1,YEAR(CE$3)),$D$3:$E$3,0))*VLOOKUP(CE$3,RT1SC!$L$44:$N$67,MATCH(CE$4,RT1SC!$L$3:$N$3,0),FALSE)+AG8)/VLOOKUP(CE$3,Init!$F:$K,MATCH(CE$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(CE$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(CE$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CF$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(CF$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$QJ,MATCH(CF$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$QJ,MATCH(CF$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CF$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CF$3)>9,YEAR(CF$3)+1,YEAR(CF$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(CF$3)>9,YEAR(CF$3)+1,YEAR(CF$3)),$D$3:$E$3,0))*VLOOKUP(CF$3,RT1SC!$L$44:$N$67,MATCH(CF$4,RT1SC!$L$3:$N$3,0),FALSE)+AH8)/VLOOKUP(CF$3,Init!$F:$K,MATCH(CF$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(CF$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(CF$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":104.57552999999989},{"$f":"IF(OR(CG$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(CG$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$QJ,MATCH(CG$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$QJ,MATCH(CG$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CG$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CG$3)>9,YEAR(CG$3)+1,YEAR(CG$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(CG$3)>9,YEAR(CG$3)+1,YEAR(CG$3)),$D$3:$E$3,0))*VLOOKUP(CG$3,RT1SC!$L$44:$N$67,MATCH(CG$4,RT1SC!$L$3:$N$3,0),FALSE)+AI8)/VLOOKUP(CG$3,Init!$F:$K,MATCH(CG$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(CG$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(CG$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CH$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(CH$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$QJ,MATCH(CH$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$QJ,MATCH(CH$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CH$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CH$3)>9,YEAR(CH$3)+1,YEAR(CH$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(CH$3)>9,YEAR(CH$3)+1,YEAR(CH$3)),$D$3:$E$3,0))*VLOOKUP(CH$3,RT1SC!$L$44:$N$67,MATCH(CH$4,RT1SC!$L$3:$N$3,0),FALSE)+AJ8)/VLOOKUP(CH$3,Init!$F:$K,MATCH(CH$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(CH$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(CH$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":44.013314903846037},{"$f":"IF(OR(CI$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(CI$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$QJ,MATCH(CI$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$QJ,MATCH(CI$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CI$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CI$3)>9,YEAR(CI$3)+1,YEAR(CI$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(CI$3)>9,YEAR(CI$3)+1,YEAR(CI$3)),$D$3:$E$3,0))*VLOOKUP(CI$3,RT1SC!$L$44:$N$67,MATCH(CI$4,RT1SC!$L$3:$N$3,0),FALSE)+AK8)/VLOOKUP(CI$3,Init!$F:$K,MATCH(CI$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(CI$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(CI$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CJ$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(CJ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$QJ,MATCH(CJ$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$QJ,MATCH(CJ$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CJ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CJ$3)>9,YEAR(CJ$3)+1,YEAR(CJ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(CJ$3)>9,YEAR(CJ$3)+1,YEAR(CJ$3)),$D$3:$E$3,0))*VLOOKUP(CJ$3,RT1SC!$L$44:$N$67,MATCH(CJ$4,RT1SC!$L$3:$N$3,0),FALSE)+AL8)/VLOOKUP(CJ$3,Init!$F:$K,MATCH(CJ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(CJ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(CJ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":42.369161458333309},{"$f":"IF(OR(CK$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(CK$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$QJ,MATCH(CK$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$QJ,MATCH(CK$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CK$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CK$3)>9,YEAR(CK$3)+1,YEAR(CK$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(CK$3)>9,YEAR(CK$3)+1,YEAR(CK$3)),$D$3:$E$3,0))*VLOOKUP(CK$3,RT1SC!$L$44:$N$67,MATCH(CK$4,RT1SC!$L$3:$N$3,0),FALSE)+AM8)/VLOOKUP(CK$3,Init!$F:$K,MATCH(CK$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(CK$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(CK$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CL$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(CL$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$QJ,MATCH(CL$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$QJ,MATCH(CL$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CL$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CL$3)>9,YEAR(CL$3)+1,YEAR(CL$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(CL$3)>9,YEAR(CL$3)+1,YEAR(CL$3)),$D$3:$E$3,0))*VLOOKUP(CL$3,RT1SC!$L$44:$N$67,MATCH(CL$4,RT1SC!$L$3:$N$3,0),FALSE)+AN8)/VLOOKUP(CL$3,Init!$F:$K,MATCH(CL$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(CL$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(CL$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":38.593937499999996},{"$f":"IF(OR(CM$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(CM$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$QJ,MATCH(CM$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$QJ,MATCH(CM$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CM$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CM$3)>9,YEAR(CM$3)+1,YEAR(CM$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(CM$3)>9,YEAR(CM$3)+1,YEAR(CM$3)),$D$3:$E$3,0))*VLOOKUP(CM$3,RT1SC!$L$44:$N$67,MATCH(CM$4,RT1SC!$L$3:$N$3,0),FALSE)+AO8)/VLOOKUP(CM$3,Init!$F:$K,MATCH(CM$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(CM$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(CM$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CN$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(CN$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$QJ,MATCH(CN$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$QJ,MATCH(CN$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CN$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CN$3)>9,YEAR(CN$3)+1,YEAR(CN$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(CN$3)>9,YEAR(CN$3)+1,YEAR(CN$3)),$D$3:$E$3,0))*VLOOKUP(CN$3,RT1SC!$L$44:$N$67,MATCH(CN$4,RT1SC!$L$3:$N$3,0),FALSE)+AP8)/VLOOKUP(CN$3,Init!$F:$K,MATCH(CN$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(CN$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(CN$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":71.397122596153849},{"$f":"IF(OR(CO$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(CO$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$QJ,MATCH(CO$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$QJ,MATCH(CO$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CO$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CO$3)>9,YEAR(CO$3)+1,YEAR(CO$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(CO$3)>9,YEAR(CO$3)+1,YEAR(CO$3)),$D$3:$E$3,0))*VLOOKUP(CO$3,RT1SC!$L$44:$N$67,MATCH(CO$4,RT1SC!$L$3:$N$3,0),FALSE)+AQ8)/VLOOKUP(CO$3,Init!$F:$K,MATCH(CO$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(CO$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(CO$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CP$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(CP$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$QJ,MATCH(CP$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$QJ,MATCH(CP$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CP$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CP$3)>9,YEAR(CP$3)+1,YEAR(CP$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(CP$3)>9,YEAR(CP$3)+1,YEAR(CP$3)),$D$3:$E$3,0))*VLOOKUP(CP$3,RT1SC!$L$44:$N$67,MATCH(CP$4,RT1SC!$L$3:$N$3,0),FALSE)+AR8)/VLOOKUP(CP$3,Init!$F:$K,MATCH(CP$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(CP$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(CP$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":93.606980769230773},{"$f":"IF(OR(CQ$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(CQ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$QJ,MATCH(CQ$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$QJ,MATCH(CQ$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CQ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CQ$3)>9,YEAR(CQ$3)+1,YEAR(CQ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(CQ$3)>9,YEAR(CQ$3)+1,YEAR(CQ$3)),$D$3:$E$3,0))*VLOOKUP(CQ$3,RT1SC!$L$44:$N$67,MATCH(CQ$4,RT1SC!$L$3:$N$3,0),FALSE)+AS8)/VLOOKUP(CQ$3,Init!$F:$K,MATCH(CQ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(CQ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(CQ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CR$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(CR$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$QJ,MATCH(CR$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$QJ,MATCH(CR$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CR$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CR$3)>9,YEAR(CR$3)+1,YEAR(CR$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(CR$3)>9,YEAR(CR$3)+1,YEAR(CR$3)),$D$3:$E$3,0))*VLOOKUP(CR$3,RT1SC!$L$44:$N$67,MATCH(CR$4,RT1SC!$L$3:$N$3,0),FALSE)+AT8)/VLOOKUP(CR$3,Init!$F:$K,MATCH(CR$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(CR$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(CR$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":44.312529999999988},{"$f":"IF(OR(CS$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(CS$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$QJ,MATCH(CS$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$QJ,MATCH(CS$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CS$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CS$3)>9,YEAR(CS$3)+1,YEAR(CS$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(CS$3)>9,YEAR(CS$3)+1,YEAR(CS$3)),$D$3:$E$3,0))*VLOOKUP(CS$3,RT1SC!$L$44:$N$67,MATCH(CS$4,RT1SC!$L$3:$N$3,0),FALSE)+AU8)/VLOOKUP(CS$3,Init!$F:$K,MATCH(CS$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(CS$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(CS$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CT$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(CT$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$QJ,MATCH(CT$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$QJ,MATCH(CT$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CT$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CT$3)>9,YEAR(CT$3)+1,YEAR(CT$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(CT$3)>9,YEAR(CT$3)+1,YEAR(CT$3)),$D$3:$E$3,0))*VLOOKUP(CT$3,RT1SC!$L$44:$N$67,MATCH(CT$4,RT1SC!$L$3:$N$3,0),FALSE)+AV8)/VLOOKUP(CT$3,Init!$F:$K,MATCH(CT$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(CT$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(CT$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":61.857483173076879},{"$f":"IF(OR(CU$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(CU$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$QJ,MATCH(CU$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$QJ,MATCH(CU$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CU$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CU$3)>9,YEAR(CU$3)+1,YEAR(CU$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(CU$3)>9,YEAR(CU$3)+1,YEAR(CU$3)),$D$3:$E$3,0))*VLOOKUP(CU$3,RT1SC!$L$44:$N$67,MATCH(CU$4,RT1SC!$L$3:$N$3,0),FALSE)+AW8)/VLOOKUP(CU$3,Init!$F:$K,MATCH(CU$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(CU$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(CU$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CV$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(CV$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$QJ,MATCH(CV$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$QJ,MATCH(CV$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CV$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CV$3)>9,YEAR(CV$3)+1,YEAR(CV$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(CV$3)>9,YEAR(CV$3)+1,YEAR(CV$3)),$D$3:$E$3,0))*VLOOKUP(CV$3,RT1SC!$L$44:$N$67,MATCH(CV$4,RT1SC!$L$3:$N$3,0),FALSE)+AX8)/VLOOKUP(CV$3,Init!$F:$K,MATCH(CV$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(CV$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(CV$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":62.045276442307738},{"$f":"IF(OR(CW$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(CW$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$QJ,MATCH(CW$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$QJ,MATCH(CW$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CW$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CW$3)>9,YEAR(CW$3)+1,YEAR(CW$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(CW$3)>9,YEAR(CW$3)+1,YEAR(CW$3)),$D$3:$E$3,0))*VLOOKUP(CW$3,RT1SC!$L$44:$N$67,MATCH(CW$4,RT1SC!$L$3:$N$3,0),FALSE)+AY8)/VLOOKUP(CW$3,Init!$F:$K,MATCH(CW$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(CW$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(CW$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CX$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(CX$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$QJ,MATCH(CX$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$QJ,MATCH(CX$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CX$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CX$3)>9,YEAR(CX$3)+1,YEAR(CX$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(CX$3)>9,YEAR(CX$3)+1,YEAR(CX$3)),$D$3:$E$3,0))*VLOOKUP(CX$3,RT1SC!$L$44:$N$67,MATCH(CX$4,RT1SC!$L$3:$N$3,0),FALSE)+AZ8)/VLOOKUP(CX$3,Init!$F:$K,MATCH(CX$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(CX$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(CX$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":68.065360000000027},{"$f":"IF(OR(CY$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(CY$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$QJ,MATCH(CY$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$QJ,MATCH(CY$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CY$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CY$3)>9,YEAR(CY$3)+1,YEAR(CY$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(CY$3)>9,YEAR(CY$3)+1,YEAR(CY$3)),$D$3:$E$3,0))*VLOOKUP(CY$3,RT1SC!$L$44:$N$67,MATCH(CY$4,RT1SC!$L$3:$N$3,0),FALSE)+BA8)/VLOOKUP(CY$3,Init!$F:$K,MATCH(CY$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(CY$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(CY$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"ROUND(MAX(MIN((HLOOKUP(SliceLF!D$3,I_TRL!$B$2:$ZZ$201,MATCH($B9,I_TRL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_NLSL!$B$2:$ZZ$201,MATCH($B9,I_NLSL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_ER!$B$2:$ZZ$201,MATCH($B9,I_ER!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_ER_other!$B$2:$ZZ$201,MATCH($B9,I_ER_other!$B$2:$B$201,0),FALSE))/VLOOKUP(D$3,Init!$M:$O,3,FALSE),VLOOKUP($B9,TOCA!$B:$BI,MATCH(\"RHWM \"&$D$3,TOCA!$B$3:$BI$3,0),FALSE))/SUMPRODUCT(TOCA!$D$4:$D$201,TOCA!$T$4:$T$201),0),7)","v":2.8496299999999999E-2},{"$f":"ROUND(MAX(MIN((HLOOKUP(SliceLF!E$3,I_TRL!$B$2:$ZZ$201,MATCH($B9,I_TRL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_NLSL!$B$2:$ZZ$201,MATCH($B9,I_NLSL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_ER!$B$2:$ZZ$201,MATCH($B9,I_ER!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_ER_other!$B$2:$ZZ$201,MATCH($B9,I_ER_other!$B$2:$B$201,0),FALSE))/VLOOKUP(E$3,Init!$M:$O,3,FALSE),VLOOKUP($B9,TOCA!$B:$BI,MATCH(\"RHWM \"&$D$3,TOCA!$B$3:$BI$3,0),FALSE))/SUMPRODUCT(TOCA!$D$4:$D$201,TOCA!$T$4:$T$201),0),7)","v":2.8496299999999999E-2},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$QJ,IF(F$4=\"HLH\",MATCH(F$3,I_TRL!$B$2:$QJ$2,0),MATCH(F$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$QJ,IF(F$4=\"HLH\",MATCH(F$3,I_NLSL!$B$2:$QJ$2,0),MATCH(F$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$QJ,IF(F$4=\"HLH\",MATCH(F$3,I_ER!$B$2:$QJ$2,0),MATCH(F$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$QJ,IF(F$4=\"HLH\",MATCH(F$3,I_ER_other!$B$2:$QJ$2,0),MATCH(F$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$3)>9,YEAR(F$3)+1,YEAR(F$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(F$3)>9,YEAR(F$3)+1,YEAR(F$3)),$D$3:$E$3,0))*VLOOKUP(F$3,RT1SC!$L$44:$N$67,MATCH(F$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":9111.9838984169328},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$QJ,IF(G$4=\"HLH\",MATCH(G$3,I_TRL!$B$2:$QJ$2,0),MATCH(G$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$QJ,IF(G$4=\"HLH\",MATCH(G$3,I_NLSL!$B$2:$QJ$2,0),MATCH(G$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$QJ,IF(G$4=\"HLH\",MATCH(G$3,I_ER!$B$2:$QJ$2,0),MATCH(G$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$QJ,IF(G$4=\"HLH\",MATCH(G$3,I_ER_other!$B$2:$QJ$2,0),MATCH(G$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$3)>9,YEAR(G$3)+1,YEAR(G$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(G$3)>9,YEAR(G$3)+1,YEAR(G$3)),$D$3:$E$3,0))*VLOOKUP(G$3,RT1SC!$L$44:$N$67,MATCH(G$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-4549.2892350977418},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$QJ,IF(H$4=\"HLH\",MATCH(H$3,I_TRL!$B$2:$QJ$2,0),MATCH(H$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$QJ,IF(H$4=\"HLH\",MATCH(H$3,I_NLSL!$B$2:$QJ$2,0),MATCH(H$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$QJ,IF(H$4=\"HLH\",MATCH(H$3,I_ER!$B$2:$QJ$2,0),MATCH(H$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$QJ,IF(H$4=\"HLH\",MATCH(H$3,I_ER_other!$B$2:$QJ$2,0),MATCH(H$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$3)>9,YEAR(H$3)+1,YEAR(H$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(H$3)>9,YEAR(H$3)+1,YEAR(H$3)),$D$3:$E$3,0))*VLOOKUP(H$3,RT1SC!$L$44:$N$67,MATCH(H$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-13218.364995721699},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$QJ,IF(I$4=\"HLH\",MATCH(I$3,I_TRL!$B$2:$QJ$2,0),MATCH(I$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$QJ,IF(I$4=\"HLH\",MATCH(I$3,I_NLSL!$B$2:$QJ$2,0),MATCH(I$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$QJ,IF(I$4=\"HLH\",MATCH(I$3,I_ER!$B$2:$QJ$2,0),MATCH(I$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$QJ,IF(I$4=\"HLH\",MATCH(I$3,I_ER_other!$B$2:$QJ$2,0),MATCH(I$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$3)>9,YEAR(I$3)+1,YEAR(I$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(I$3)>9,YEAR(I$3)+1,YEAR(I$3)),$D$3:$E$3,0))*VLOOKUP(I$3,RT1SC!$L$44:$N$67,MATCH(I$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-17234.34572656668},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$QJ,IF(J$4=\"HLH\",MATCH(J$3,I_TRL!$B$2:$QJ$2,0),MATCH(J$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$QJ,IF(J$4=\"HLH\",MATCH(J$3,I_NLSL!$B$2:$QJ$2,0),MATCH(J$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$QJ,IF(J$4=\"HLH\",MATCH(J$3,I_ER!$B$2:$QJ$2,0),MATCH(J$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$QJ,IF(J$4=\"HLH\",MATCH(J$3,I_ER_other!$B$2:$QJ$2,0),MATCH(J$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$3)>9,YEAR(J$3)+1,YEAR(J$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(J$3)>9,YEAR(J$3)+1,YEAR(J$3)),$D$3:$E$3,0))*VLOOKUP(J$3,RT1SC!$L$44:$N$67,MATCH(J$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":1781.1195110459958},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$QJ,IF(K$4=\"HLH\",MATCH(K$3,I_TRL!$B$2:$QJ$2,0),MATCH(K$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$QJ,IF(K$4=\"HLH\",MATCH(K$3,I_NLSL!$B$2:$QJ$2,0),MATCH(K$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$QJ,IF(K$4=\"HLH\",MATCH(K$3,I_ER!$B$2:$QJ$2,0),MATCH(K$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$QJ,IF(K$4=\"HLH\",MATCH(K$3,I_ER_other!$B$2:$QJ$2,0),MATCH(K$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$3)>9,YEAR(K$3)+1,YEAR(K$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(K$3)>9,YEAR(K$3)+1,YEAR(K$3)),$D$3:$E$3,0))*VLOOKUP(K$3,RT1SC!$L$44:$N$67,MATCH(K$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-11293.151440500442},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$QJ,IF(L$4=\"HLH\",MATCH(L$3,I_TRL!$B$2:$QJ$2,0),MATCH(L$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$QJ,IF(L$4=\"HLH\",MATCH(L$3,I_NLSL!$B$2:$QJ$2,0),MATCH(L$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$QJ,IF(L$4=\"HLH\",MATCH(L$3,I_ER!$B$2:$QJ$2,0),MATCH(L$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$QJ,IF(L$4=\"HLH\",MATCH(L$3,I_ER_other!$B$2:$QJ$2,0),MATCH(L$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$3)>9,YEAR(L$3)+1,YEAR(L$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(L$3)>9,YEAR(L$3)+1,YEAR(L$3)),$D$3:$E$3,0))*VLOOKUP(L$3,RT1SC!$L$44:$N$67,MATCH(L$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-6652.2442167986883},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$QJ,IF(M$4=\"HLH\",MATCH(M$3,I_TRL!$B$2:$QJ$2,0),MATCH(M$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$QJ,IF(M$4=\"HLH\",MATCH(M$3,I_NLSL!$B$2:$QJ$2,0),MATCH(M$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$QJ,IF(M$4=\"HLH\",MATCH(M$3,I_ER!$B$2:$QJ$2,0),MATCH(M$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$QJ,IF(M$4=\"HLH\",MATCH(M$3,I_ER_other!$B$2:$QJ$2,0),MATCH(M$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$3)>9,YEAR(M$3)+1,YEAR(M$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(M$3)>9,YEAR(M$3)+1,YEAR(M$3)),$D$3:$E$3,0))*VLOOKUP(M$3,RT1SC!$L$44:$N$67,MATCH(M$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-11008.497440168205},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$QJ,IF(N$4=\"HLH\",MATCH(N$3,I_TRL!$B$2:$QJ$2,0),MATCH(N$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$QJ,IF(N$4=\"HLH\",MATCH(N$3,I_NLSL!$B$2:$QJ$2,0),MATCH(N$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$QJ,IF(N$4=\"HLH\",MATCH(N$3,I_ER!$B$2:$QJ$2,0),MATCH(N$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$QJ,IF(N$4=\"HLH\",MATCH(N$3,I_ER_other!$B$2:$QJ$2,0),MATCH(N$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$3)>9,YEAR(N$3)+1,YEAR(N$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(N$3)>9,YEAR(N$3)+1,YEAR(N$3)),$D$3:$E$3,0))*VLOOKUP(N$3,RT1SC!$L$44:$N$67,MATCH(N$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-12686.736367376841},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$QJ,IF(O$4=\"HLH\",MATCH(O$3,I_TRL!$B$2:$QJ$2,0),MATCH(O$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$QJ,IF(O$4=\"HLH\",MATCH(O$3,I_NLSL!$B$2:$QJ$2,0),MATCH(O$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$QJ,IF(O$4=\"HLH\",MATCH(O$3,I_ER!$B$2:$QJ$2,0),MATCH(O$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$QJ,IF(O$4=\"HLH\",MATCH(O$3,I_ER_other!$B$2:$QJ$2,0),MATCH(O$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$3)>9,YEAR(O$3)+1,YEAR(O$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(O$3)>9,YEAR(O$3)+1,YEAR(O$3)),$D$3:$E$3,0))*VLOOKUP(O$3,RT1SC!$L$44:$N$67,MATCH(O$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-14212.826296859508},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$QJ,IF(P$4=\"HLH\",MATCH(P$3,I_TRL!$B$2:$QJ$2,0),MATCH(P$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$QJ,IF(P$4=\"HLH\",MATCH(P$3,I_NLSL!$B$2:$QJ$2,0),MATCH(P$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$QJ,IF(P$4=\"HLH\",MATCH(P$3,I_ER!$B$2:$QJ$2,0),MATCH(P$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$QJ,IF(P$4=\"HLH\",MATCH(P$3,I_ER_other!$B$2:$QJ$2,0),MATCH(P$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$3)>9,YEAR(P$3)+1,YEAR(P$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(P$3)>9,YEAR(P$3)+1,YEAR(P$3)),$D$3:$E$3,0))*VLOOKUP(P$3,RT1SC!$L$44:$N$67,MATCH(P$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-20199.112489096748},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$QJ,IF(Q$4=\"HLH\",MATCH(Q$3,I_TRL!$B$2:$QJ$2,0),MATCH(Q$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$QJ,IF(Q$4=\"HLH\",MATCH(Q$3,I_NLSL!$B$2:$QJ$2,0),MATCH(Q$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$QJ,IF(Q$4=\"HLH\",MATCH(Q$3,I_ER!$B$2:$QJ$2,0),MATCH(Q$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$QJ,IF(Q$4=\"HLH\",MATCH(Q$3,I_ER_other!$B$2:$QJ$2,0),MATCH(Q$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$3)>9,YEAR(Q$3)+1,YEAR(Q$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(Q$3)>9,YEAR(Q$3)+1,YEAR(Q$3)),$D$3:$E$3,0))*VLOOKUP(Q$3,RT1SC!$L$44:$N$67,MATCH(Q$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-25600.758470996727},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$QJ,IF(R$4=\"HLH\",MATCH(R$3,I_TRL!$B$2:$QJ$2,0),MATCH(R$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$QJ,IF(R$4=\"HLH\",MATCH(R$3,I_NLSL!$B$2:$QJ$2,0),MATCH(R$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$QJ,IF(R$4=\"HLH\",MATCH(R$3,I_ER!$B$2:$QJ$2,0),MATCH(R$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$QJ,IF(R$4=\"HLH\",MATCH(R$3,I_ER_other!$B$2:$QJ$2,0),MATCH(R$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$3)>9,YEAR(R$3)+1,YEAR(R$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(R$3)>9,YEAR(R$3)+1,YEAR(R$3)),$D$3:$E$3,0))*VLOOKUP(R$3,RT1SC!$L$44:$N$67,MATCH(R$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":10799.500797104454},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$QJ,IF(S$4=\"HLH\",MATCH(S$3,I_TRL!$B$2:$QJ$2,0),MATCH(S$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$QJ,IF(S$4=\"HLH\",MATCH(S$3,I_NLSL!$B$2:$QJ$2,0),MATCH(S$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$QJ,IF(S$4=\"HLH\",MATCH(S$3,I_ER!$B$2:$QJ$2,0),MATCH(S$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$QJ,IF(S$4=\"HLH\",MATCH(S$3,I_ER_other!$B$2:$QJ$2,0),MATCH(S$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$3)>9,YEAR(S$3)+1,YEAR(S$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(S$3)>9,YEAR(S$3)+1,YEAR(S$3)),$D$3:$E$3,0))*VLOOKUP(S$3,RT1SC!$L$44:$N$67,MATCH(S$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-1771.2443405775048},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$QJ,IF(T$4=\"HLH\",MATCH(T$3,I_TRL!$B$2:$QJ$2,0),MATCH(T$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$QJ,IF(T$4=\"HLH\",MATCH(T$3,I_NLSL!$B$2:$QJ$2,0),MATCH(T$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$QJ,IF(T$4=\"HLH\",MATCH(T$3,I_ER!$B$2:$QJ$2,0),MATCH(T$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$QJ,IF(T$4=\"HLH\",MATCH(T$3,I_ER_other!$B$2:$QJ$2,0),MATCH(T$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$3)>9,YEAR(T$3)+1,YEAR(T$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(T$3)>9,YEAR(T$3)+1,YEAR(T$3)),$D$3:$E$3,0))*VLOOKUP(T$3,RT1SC!$L$44:$N$67,MATCH(T$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":6226.9432389219874},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$QJ,IF(U$4=\"HLH\",MATCH(U$3,I_TRL!$B$2:$QJ$2,0),MATCH(U$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$QJ,IF(U$4=\"HLH\",MATCH(U$3,I_NLSL!$B$2:$QJ$2,0),MATCH(U$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$QJ,IF(U$4=\"HLH\",MATCH(U$3,I_ER!$B$2:$QJ$2,0),MATCH(U$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$QJ,IF(U$4=\"HLH\",MATCH(U$3,I_ER_other!$B$2:$QJ$2,0),MATCH(U$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$3)>9,YEAR(U$3)+1,YEAR(U$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(U$3)>9,YEAR(U$3)+1,YEAR(U$3)),$D$3:$E$3,0))*VLOOKUP(U$3,RT1SC!$L$44:$N$67,MATCH(U$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-5128.7701193115208},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$QJ,IF(V$4=\"HLH\",MATCH(V$3,I_TRL!$B$2:$QJ$2,0),MATCH(V$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$QJ,IF(V$4=\"HLH\",MATCH(V$3,I_NLSL!$B$2:$QJ$2,0),MATCH(V$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$QJ,IF(V$4=\"HLH\",MATCH(V$3,I_ER!$B$2:$QJ$2,0),MATCH(V$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$QJ,IF(V$4=\"HLH\",MATCH(V$3,I_ER_other!$B$2:$QJ$2,0),MATCH(V$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$3)>9,YEAR(V$3)+1,YEAR(V$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(V$3)>9,YEAR(V$3)+1,YEAR(V$3)),$D$3:$E$3,0))*VLOOKUP(V$3,RT1SC!$L$44:$N$67,MATCH(V$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":37498.101159781072},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$QJ,IF(W$4=\"HLH\",MATCH(W$3,I_TRL!$B$2:$QJ$2,0),MATCH(W$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$QJ,IF(W$4=\"HLH\",MATCH(W$3,I_NLSL!$B$2:$QJ$2,0),MATCH(W$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$QJ,IF(W$4=\"HLH\",MATCH(W$3,I_ER!$B$2:$QJ$2,0),MATCH(W$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$QJ,IF(W$4=\"HLH\",MATCH(W$3,I_ER_other!$B$2:$QJ$2,0),MATCH(W$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$3)>9,YEAR(W$3)+1,YEAR(W$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(W$3)>9,YEAR(W$3)+1,YEAR(W$3)),$D$3:$E$3,0))*VLOOKUP(W$3,RT1SC!$L$44:$N$67,MATCH(W$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":10613.562327824868},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$QJ,IF(X$4=\"HLH\",MATCH(X$3,I_TRL!$B$2:$QJ$2,0),MATCH(X$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$QJ,IF(X$4=\"HLH\",MATCH(X$3,I_NLSL!$B$2:$QJ$2,0),MATCH(X$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$QJ,IF(X$4=\"HLH\",MATCH(X$3,I_ER!$B$2:$QJ$2,0),MATCH(X$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$QJ,IF(X$4=\"HLH\",MATCH(X$3,I_ER_other!$B$2:$QJ$2,0),MATCH(X$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$3)>9,YEAR(X$3)+1,YEAR(X$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(X$3)>9,YEAR(X$3)+1,YEAR(X$3)),$D$3:$E$3,0))*VLOOKUP(X$3,RT1SC!$L$44:$N$67,MATCH(X$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":55313.898499314775},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$QJ,IF(Y$4=\"HLH\",MATCH(Y$3,I_TRL!$B$2:$QJ$2,0),MATCH(Y$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$QJ,IF(Y$4=\"HLH\",MATCH(Y$3,I_NLSL!$B$2:$QJ$2,0),MATCH(Y$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$QJ,IF(Y$4=\"HLH\",MATCH(Y$3,I_ER!$B$2:$QJ$2,0),MATCH(Y$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$QJ,IF(Y$4=\"HLH\",MATCH(Y$3,I_ER_other!$B$2:$QJ$2,0),MATCH(Y$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$3)>9,YEAR(Y$3)+1,YEAR(Y$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(Y$3)>9,YEAR(Y$3)+1,YEAR(Y$3)),$D$3:$E$3,0))*VLOOKUP(Y$3,RT1SC!$L$44:$N$67,MATCH(Y$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":28169.069335998181},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$QJ,IF(Z$4=\"HLH\",MATCH(Z$3,I_TRL!$B$2:$QJ$2,0),MATCH(Z$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$QJ,IF(Z$4=\"HLH\",MATCH(Z$3,I_NLSL!$B$2:$QJ$2,0),MATCH(Z$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$QJ,IF(Z$4=\"HLH\",MATCH(Z$3,I_ER!$B$2:$QJ$2,0),MATCH(Z$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$QJ,IF(Z$4=\"HLH\",MATCH(Z$3,I_ER_other!$B$2:$QJ$2,0),MATCH(Z$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$3)>9,YEAR(Z$3)+1,YEAR(Z$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(Z$3)>9,YEAR(Z$3)+1,YEAR(Z$3)),$D$3:$E$3,0))*VLOOKUP(Z$3,RT1SC!$L$44:$N$67,MATCH(Z$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":43828.898853610444},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$QJ,IF(AA$4=\"HLH\",MATCH(AA$3,I_TRL!$B$2:$QJ$2,0),MATCH(AA$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$QJ,IF(AA$4=\"HLH\",MATCH(AA$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AA$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$QJ,IF(AA$4=\"HLH\",MATCH(AA$3,I_ER!$B$2:$QJ$2,0),MATCH(AA$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$QJ,IF(AA$4=\"HLH\",MATCH(AA$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AA$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$3)>9,YEAR(AA$3)+1,YEAR(AA$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(AA$3)>9,YEAR(AA$3)+1,YEAR(AA$3)),$D$3:$E$3,0))*VLOOKUP(AA$3,RT1SC!$L$44:$N$67,MATCH(AA$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":15082.988854141804},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$QJ,IF(AB$4=\"HLH\",MATCH(AB$3,I_TRL!$B$2:$QJ$2,0),MATCH(AB$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$QJ,IF(AB$4=\"HLH\",MATCH(AB$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AB$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$QJ,IF(AB$4=\"HLH\",MATCH(AB$3,I_ER!$B$2:$QJ$2,0),MATCH(AB$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$QJ,IF(AB$4=\"HLH\",MATCH(AB$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AB$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$3)>9,YEAR(AB$3)+1,YEAR(AB$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(AB$3)>9,YEAR(AB$3)+1,YEAR(AB$3)),$D$3:$E$3,0))*VLOOKUP(AB$3,RT1SC!$L$44:$N$67,MATCH(AB$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":8437.9809070327028},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$QJ,IF(AC$4=\"HLH\",MATCH(AC$3,I_TRL!$B$2:$QJ$2,0),MATCH(AC$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$QJ,IF(AC$4=\"HLH\",MATCH(AC$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AC$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$QJ,IF(AC$4=\"HLH\",MATCH(AC$3,I_ER!$B$2:$QJ$2,0),MATCH(AC$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$QJ,IF(AC$4=\"HLH\",MATCH(AC$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AC$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$3)>9,YEAR(AC$3)+1,YEAR(AC$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(AC$3)>9,YEAR(AC$3)+1,YEAR(AC$3)),$D$3:$E$3,0))*VLOOKUP(AC$3,RT1SC!$L$44:$N$67,MATCH(AC$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-7658.9227927321917},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$QJ,IF(AD$4=\"HLH\",MATCH(AD$3,I_TRL!$B$2:$QJ$2,0),MATCH(AD$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$QJ,IF(AD$4=\"HLH\",MATCH(AD$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AD$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$QJ,IF(AD$4=\"HLH\",MATCH(AD$3,I_ER!$B$2:$QJ$2,0),MATCH(AD$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$QJ,IF(AD$4=\"HLH\",MATCH(AD$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AD$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$3)>9,YEAR(AD$3)+1,YEAR(AD$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(AD$3)>9,YEAR(AD$3)+1,YEAR(AD$3)),$D$3:$E$3,0))*VLOOKUP(AD$3,RT1SC!$L$44:$N$67,MATCH(AD$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":9417.9408984169277},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$QJ,IF(AE$4=\"HLH\",MATCH(AE$3,I_TRL!$B$2:$QJ$2,0),MATCH(AE$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$QJ,IF(AE$4=\"HLH\",MATCH(AE$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AE$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$QJ,IF(AE$4=\"HLH\",MATCH(AE$3,I_ER!$B$2:$QJ$2,0),MATCH(AE$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$QJ,IF(AE$4=\"HLH\",MATCH(AE$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AE$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$3)>9,YEAR(AE$3)+1,YEAR(AE$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(AE$3)>9,YEAR(AE$3)+1,YEAR(AE$3)),$D$3:$E$3,0))*VLOOKUP(AE$3,RT1SC!$L$44:$N$67,MATCH(AE$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-4349.9252350977404},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$QJ,IF(AF$4=\"HLH\",MATCH(AF$3,I_TRL!$B$2:$QJ$2,0),MATCH(AF$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$QJ,IF(AF$4=\"HLH\",MATCH(AF$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AF$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$QJ,IF(AF$4=\"HLH\",MATCH(AF$3,I_ER!$B$2:$QJ$2,0),MATCH(AF$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$QJ,IF(AF$4=\"HLH\",MATCH(AF$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AF$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$3)>9,YEAR(AF$3)+1,YEAR(AF$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(AF$3)>9,YEAR(AF$3)+1,YEAR(AF$3)),$D$3:$E$3,0))*VLOOKUP(AF$3,RT1SC!$L$44:$N$67,MATCH(AF$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-13058.789995721701},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$QJ,IF(AG$4=\"HLH\",MATCH(AG$3,I_TRL!$B$2:$QJ$2,0),MATCH(AG$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$QJ,IF(AG$4=\"HLH\",MATCH(AG$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AG$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$QJ,IF(AG$4=\"HLH\",MATCH(AG$3,I_ER!$B$2:$QJ$2,0),MATCH(AG$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$QJ,IF(AG$4=\"HLH\",MATCH(AG$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AG$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$3)>9,YEAR(AG$3)+1,YEAR(AG$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(AG$3)>9,YEAR(AG$3)+1,YEAR(AG$3)),$D$3:$E$3,0))*VLOOKUP(AG$3,RT1SC!$L$44:$N$67,MATCH(AG$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-17121.098726566677},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$QJ,IF(AH$4=\"HLH\",MATCH(AH$3,I_TRL!$B$2:$QJ$2,0),MATCH(AH$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$QJ,IF(AH$4=\"HLH\",MATCH(AH$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AH$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$QJ,IF(AH$4=\"HLH\",MATCH(AH$3,I_ER!$B$2:$QJ$2,0),MATCH(AH$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$QJ,IF(AH$4=\"HLH\",MATCH(AH$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AH$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$3)>9,YEAR(AH$3)+1,YEAR(AH$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(AH$3)>9,YEAR(AH$3)+1,YEAR(AH$3)),$D$3:$E$3,0))*VLOOKUP(AH$3,RT1SC!$L$44:$N$67,MATCH(AH$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":1558.9675110459939},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$QJ,IF(AI$4=\"HLH\",MATCH(AI$3,I_TRL!$B$2:$QJ$2,0),MATCH(AI$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$QJ,IF(AI$4=\"HLH\",MATCH(AI$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AI$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$QJ,IF(AI$4=\"HLH\",MATCH(AI$3,I_ER!$B$2:$QJ$2,0),MATCH(AI$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$QJ,IF(AI$4=\"HLH\",MATCH(AI$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AI$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$3)>9,YEAR(AI$3)+1,YEAR(AI$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(AI$3)>9,YEAR(AI$3)+1,YEAR(AI$3)),$D$3:$E$3,0))*VLOOKUP(AI$3,RT1SC!$L$44:$N$67,MATCH(AI$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-11453.491440500431},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$QJ,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_TRL!$B$2:$QJ$2,0),MATCH(AJ$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$QJ,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AJ$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$QJ,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_ER!$B$2:$QJ$2,0),MATCH(AJ$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$QJ,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AJ$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$3)>9,YEAR(AJ$3)+1,YEAR(AJ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(AJ$3)>9,YEAR(AJ$3)+1,YEAR(AJ$3)),$D$3:$E$3,0))*VLOOKUP(AJ$3,RT1SC!$L$44:$N$67,MATCH(AJ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-6667.865216798702},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$QJ,IF(AK$4=\"HLH\",MATCH(AK$3,I_TRL!$B$2:$QJ$2,0),MATCH(AK$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$QJ,IF(AK$4=\"HLH\",MATCH(AK$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AK$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$QJ,IF(AK$4=\"HLH\",MATCH(AK$3,I_ER!$B$2:$QJ$2,0),MATCH(AK$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$QJ,IF(AK$4=\"HLH\",MATCH(AK$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AK$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$3)>9,YEAR(AK$3)+1,YEAR(AK$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(AK$3)>9,YEAR(AK$3)+1,YEAR(AK$3)),$D$3:$E$3,0))*VLOOKUP(AK$3,RT1SC!$L$44:$N$67,MATCH(AK$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-11020.149440168199},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$QJ,IF(AL$4=\"HLH\",MATCH(AL$3,I_TRL!$B$2:$QJ$2,0),MATCH(AL$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$QJ,IF(AL$4=\"HLH\",MATCH(AL$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AL$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$QJ,IF(AL$4=\"HLH\",MATCH(AL$3,I_ER!$B$2:$QJ$2,0),MATCH(AL$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$QJ,IF(AL$4=\"HLH\",MATCH(AL$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AL$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$3)>9,YEAR(AL$3)+1,YEAR(AL$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(AL$3)>9,YEAR(AL$3)+1,YEAR(AL$3)),$D$3:$E$3,0))*VLOOKUP(AL$3,RT1SC!$L$44:$N$67,MATCH(AL$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-9865.1330552424624},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$QJ,IF(AM$4=\"HLH\",MATCH(AM$3,I_TRL!$B$2:$QJ$2,0),MATCH(AM$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$QJ,IF(AM$4=\"HLH\",MATCH(AM$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AM$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$QJ,IF(AM$4=\"HLH\",MATCH(AM$3,I_ER!$B$2:$QJ$2,0),MATCH(AM$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$QJ,IF(AM$4=\"HLH\",MATCH(AM$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AM$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$3)>9,YEAR(AM$3)+1,YEAR(AM$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(AM$3)>9,YEAR(AM$3)+1,YEAR(AM$3)),$D$3:$E$3,0))*VLOOKUP(AM$3,RT1SC!$L$44:$N$67,MATCH(AM$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-12871.753140792302},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$QJ,IF(AN$4=\"HLH\",MATCH(AN$3,I_TRL!$B$2:$QJ$2,0),MATCH(AN$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$QJ,IF(AN$4=\"HLH\",MATCH(AN$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AN$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$QJ,IF(AN$4=\"HLH\",MATCH(AN$3,I_ER!$B$2:$QJ$2,0),MATCH(AN$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$QJ,IF(AN$4=\"HLH\",MATCH(AN$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AN$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$3)>9,YEAR(AN$3)+1,YEAR(AN$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(AN$3)>9,YEAR(AN$3)+1,YEAR(AN$3)),$D$3:$E$3,0))*VLOOKUP(AN$3,RT1SC!$L$44:$N$67,MATCH(AN$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-19801.693489096753},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$QJ,IF(AO$4=\"HLH\",MATCH(AO$3,I_TRL!$B$2:$QJ$2,0),MATCH(AO$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$QJ,IF(AO$4=\"HLH\",MATCH(AO$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AO$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$QJ,IF(AO$4=\"HLH\",MATCH(AO$3,I_ER!$B$2:$QJ$2,0),MATCH(AO$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$QJ,IF(AO$4=\"HLH\",MATCH(AO$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AO$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$3)>9,YEAR(AO$3)+1,YEAR(AO$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(AO$3)>9,YEAR(AO$3)+1,YEAR(AO$3)),$D$3:$E$3,0))*VLOOKUP(AO$3,RT1SC!$L$44:$N$67,MATCH(AO$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-25342.456470996724},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$QJ,IF(AP$4=\"HLH\",MATCH(AP$3,I_TRL!$B$2:$QJ$2,0),MATCH(AP$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$QJ,IF(AP$4=\"HLH\",MATCH(AP$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AP$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$QJ,IF(AP$4=\"HLH\",MATCH(AP$3,I_ER!$B$2:$QJ$2,0),MATCH(AP$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$QJ,IF(AP$4=\"HLH\",MATCH(AP$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AP$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$3)>9,YEAR(AP$3)+1,YEAR(AP$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(AP$3)>9,YEAR(AP$3)+1,YEAR(AP$3)),$D$3:$E$3,0))*VLOOKUP(AP$3,RT1SC!$L$44:$N$67,MATCH(AP$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":11255.910797104443},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$QJ,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_TRL!$B$2:$QJ$2,0),MATCH(AQ$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$QJ,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AQ$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$QJ,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_ER!$B$2:$QJ$2,0),MATCH(AQ$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$QJ,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AQ$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$3)>9,YEAR(AQ$3)+1,YEAR(AQ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(AQ$3)>9,YEAR(AQ$3)+1,YEAR(AQ$3)),$D$3:$E$3,0))*VLOOKUP(AQ$3,RT1SC!$L$44:$N$67,MATCH(AQ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-1492.740340577504},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$QJ,IF(AR$4=\"HLH\",MATCH(AR$3,I_TRL!$B$2:$QJ$2,0),MATCH(AR$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$QJ,IF(AR$4=\"HLH\",MATCH(AR$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AR$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$QJ,IF(AR$4=\"HLH\",MATCH(AR$3,I_ER!$B$2:$QJ$2,0),MATCH(AR$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$QJ,IF(AR$4=\"HLH\",MATCH(AR$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AR$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$3)>9,YEAR(AR$3)+1,YEAR(AR$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(AR$3)>9,YEAR(AR$3)+1,YEAR(AR$3)),$D$3:$E$3,0))*VLOOKUP(AR$3,RT1SC!$L$44:$N$67,MATCH(AR$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":6681.8382389219769},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$QJ,IF(AS$4=\"HLH\",MATCH(AS$3,I_TRL!$B$2:$QJ$2,0),MATCH(AS$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$QJ,IF(AS$4=\"HLH\",MATCH(AS$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AS$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$QJ,IF(AS$4=\"HLH\",MATCH(AS$3,I_ER!$B$2:$QJ$2,0),MATCH(AS$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$QJ,IF(AS$4=\"HLH\",MATCH(AS$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AS$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$3)>9,YEAR(AS$3)+1,YEAR(AS$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(AS$3)>9,YEAR(AS$3)+1,YEAR(AS$3)),$D$3:$E$3,0))*VLOOKUP(AS$3,RT1SC!$L$44:$N$67,MATCH(AS$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-4817.3441193115286},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$QJ,IF(AT$4=\"HLH\",MATCH(AT$3,I_TRL!$B$2:$QJ$2,0),MATCH(AT$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$QJ,IF(AT$4=\"HLH\",MATCH(AT$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AT$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$QJ,IF(AT$4=\"HLH\",MATCH(AT$3,I_ER!$B$2:$QJ$2,0),MATCH(AT$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$QJ,IF(AT$4=\"HLH\",MATCH(AT$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AT$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$3)>9,YEAR(AT$3)+1,YEAR(AT$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(AT$3)>9,YEAR(AT$3)+1,YEAR(AT$3)),$D$3:$E$3,0))*VLOOKUP(AT$3,RT1SC!$L$44:$N$67,MATCH(AT$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":37995.817159781058},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$QJ,IF(AU$4=\"HLH\",MATCH(AU$3,I_TRL!$B$2:$QJ$2,0),MATCH(AU$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$QJ,IF(AU$4=\"HLH\",MATCH(AU$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AU$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$QJ,IF(AU$4=\"HLH\",MATCH(AU$3,I_ER!$B$2:$QJ$2,0),MATCH(AU$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$QJ,IF(AU$4=\"HLH\",MATCH(AU$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AU$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$3)>9,YEAR(AU$3)+1,YEAR(AU$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(AU$3)>9,YEAR(AU$3)+1,YEAR(AU$3)),$D$3:$E$3,0))*VLOOKUP(AU$3,RT1SC!$L$44:$N$67,MATCH(AU$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":10930.261327824861},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$QJ,IF(AV$4=\"HLH\",MATCH(AV$3,I_TRL!$B$2:$QJ$2,0),MATCH(AV$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$QJ,IF(AV$4=\"HLH\",MATCH(AV$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AV$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$QJ,IF(AV$4=\"HLH\",MATCH(AV$3,I_ER!$B$2:$QJ$2,0),MATCH(AV$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$QJ,IF(AV$4=\"HLH\",MATCH(AV$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AV$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$3)>9,YEAR(AV$3)+1,YEAR(AV$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(AV$3)>9,YEAR(AV$3)+1,YEAR(AV$3)),$D$3:$E$3,0))*VLOOKUP(AV$3,RT1SC!$L$44:$N$67,MATCH(AV$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":55877.81649931478},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$QJ,IF(AW$4=\"HLH\",MATCH(AW$3,I_TRL!$B$2:$QJ$2,0),MATCH(AW$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$QJ,IF(AW$4=\"HLH\",MATCH(AW$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AW$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$QJ,IF(AW$4=\"HLH\",MATCH(AW$3,I_ER!$B$2:$QJ$2,0),MATCH(AW$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$QJ,IF(AW$4=\"HLH\",MATCH(AW$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AW$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$3)>9,YEAR(AW$3)+1,YEAR(AW$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(AW$3)>9,YEAR(AW$3)+1,YEAR(AW$3)),$D$3:$E$3,0))*VLOOKUP(AW$3,RT1SC!$L$44:$N$67,MATCH(AW$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":28548.972335998173},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$QJ,IF(AX$4=\"HLH\",MATCH(AX$3,I_TRL!$B$2:$QJ$2,0),MATCH(AX$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$QJ,IF(AX$4=\"HLH\",MATCH(AX$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AX$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$QJ,IF(AX$4=\"HLH\",MATCH(AX$3,I_ER!$B$2:$QJ$2,0),MATCH(AX$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$QJ,IF(AX$4=\"HLH\",MATCH(AX$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AX$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$3)>9,YEAR(AX$3)+1,YEAR(AX$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(AX$3)>9,YEAR(AX$3)+1,YEAR(AX$3)),$D$3:$E$3,0))*VLOOKUP(AX$3,RT1SC!$L$44:$N$67,MATCH(AX$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":44424.691853610435},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$QJ,IF(AY$4=\"HLH\",MATCH(AY$3,I_TRL!$B$2:$QJ$2,0),MATCH(AY$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$QJ,IF(AY$4=\"HLH\",MATCH(AY$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AY$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$QJ,IF(AY$4=\"HLH\",MATCH(AY$3,I_ER!$B$2:$QJ$2,0),MATCH(AY$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$QJ,IF(AY$4=\"HLH\",MATCH(AY$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AY$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$3)>9,YEAR(AY$3)+1,YEAR(AY$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(AY$3)>9,YEAR(AY$3)+1,YEAR(AY$3)),$D$3:$E$3,0))*VLOOKUP(AY$3,RT1SC!$L$44:$N$67,MATCH(AY$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":15424.704854141804},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$QJ,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_TRL!$B$2:$QJ$2,0),MATCH(AZ$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$QJ,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AZ$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$QJ,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_ER!$B$2:$QJ$2,0),MATCH(AZ$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$QJ,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AZ$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$3)>9,YEAR(AZ$3)+1,YEAR(AZ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(AZ$3)>9,YEAR(AZ$3)+1,YEAR(AZ$3)),$D$3:$E$3,0))*VLOOKUP(AZ$3,RT1SC!$L$44:$N$67,MATCH(AZ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":8921.3129070326977},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$QJ,IF(BA$4=\"HLH\",MATCH(BA$3,I_TRL!$B$2:$QJ$2,0),MATCH(BA$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$QJ,IF(BA$4=\"HLH\",MATCH(BA$3,I_NLSL!$B$2:$QJ$2,0),MATCH(BA$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$QJ,IF(BA$4=\"HLH\",MATCH(BA$3,I_ER!$B$2:$QJ$2,0),MATCH(BA$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$QJ,IF(BA$4=\"HLH\",MATCH(BA$3,I_ER_other!$B$2:$QJ$2,0),MATCH(BA$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$3)>9,YEAR(BA$3)+1,YEAR(BA$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(BA$3)>9,YEAR(BA$3)+1,YEAR(BA$3)),$D$3:$E$3,0))*VLOOKUP(BA$3,RT1SC!$L$44:$N$67,MATCH(BA$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-7331.0427927321871},10024,"Benton County PUD #1",{"$f":"IF(OR(BD$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(BD$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$QJ,MATCH(BD$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$QJ,MATCH(BD$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BD$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BD$3)>9,YEAR(BD$3)+1,YEAR(BD$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(BD$3)>9,YEAR(BD$3)+1,YEAR(BD$3)),$D$3:$E$3,0))*VLOOKUP(BD$3,RT1SC!$L$44:$N$67,MATCH(BD$4,RT1SC!$L$3:$N$3,0),FALSE)+F9)/VLOOKUP(BD$3,Init!$F:$K,MATCH(BD$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(BD$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(BD$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":4.7291201923076969},{"$f":"IF(OR(BE$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(BE$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$QJ,MATCH(BE$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$QJ,MATCH(BE$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BE$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BE$3)>9,YEAR(BE$3)+1,YEAR(BE$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(BE$3)>9,YEAR(BE$3)+1,YEAR(BE$3)),$D$3:$E$3,0))*VLOOKUP(BE$3,RT1SC!$L$44:$N$67,MATCH(BE$4,RT1SC!$L$3:$N$3,0),FALSE)+G9)/VLOOKUP(BE$3,Init!$F:$K,MATCH(BE$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(BE$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(BE$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BF$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(BF$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$QJ,MATCH(BF$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$QJ,MATCH(BF$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BF$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BF$3)>9,YEAR(BF$3)+1,YEAR(BF$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(BF$3)>9,YEAR(BF$3)+1,YEAR(BF$3)),$D$3:$E$3,0))*VLOOKUP(BF$3,RT1SC!$L$44:$N$67,MATCH(BF$4,RT1SC!$L$3:$N$3,0),FALSE)+H9)/VLOOKUP(BF$3,Init!$F:$K,MATCH(BF$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(BF$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(BF$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":6.3302825000000027},{"$f":"IF(OR(BG$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(BG$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$QJ,MATCH(BG$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$QJ,MATCH(BG$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BG$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BG$3)>9,YEAR(BG$3)+1,YEAR(BG$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(BG$3)>9,YEAR(BG$3)+1,YEAR(BG$3)),$D$3:$E$3,0))*VLOOKUP(BG$3,RT1SC!$L$44:$N$67,MATCH(BG$4,RT1SC!$L$3:$N$3,0),FALSE)+I9)/VLOOKUP(BG$3,Init!$F:$K,MATCH(BG$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(BG$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(BG$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BH$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(BH$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$QJ,MATCH(BH$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$QJ,MATCH(BH$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BH$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BH$3)>9,YEAR(BH$3)+1,YEAR(BH$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(BH$3)>9,YEAR(BH$3)+1,YEAR(BH$3)),$D$3:$E$3,0))*VLOOKUP(BH$3,RT1SC!$L$44:$N$67,MATCH(BH$4,RT1SC!$L$3:$N$3,0),FALSE)+J9)/VLOOKUP(BH$3,Init!$F:$K,MATCH(BH$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(BH$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(BH$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":14.857557499999977},{"$f":"IF(OR(BI$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(BI$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$QJ,MATCH(BI$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$QJ,MATCH(BI$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BI$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BI$3)>9,YEAR(BI$3)+1,YEAR(BI$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(BI$3)>9,YEAR(BI$3)+1,YEAR(BI$3)),$D$3:$E$3,0))*VLOOKUP(BI$3,RT1SC!$L$44:$N$67,MATCH(BI$4,RT1SC!$L$3:$N$3,0),FALSE)+K9)/VLOOKUP(BI$3,Init!$F:$K,MATCH(BI$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(BI$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(BI$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BJ$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(BJ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$QJ,MATCH(BJ$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$QJ,MATCH(BJ$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BJ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BJ$3)>9,YEAR(BJ$3)+1,YEAR(BJ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(BJ$3)>9,YEAR(BJ$3)+1,YEAR(BJ$3)),$D$3:$E$3,0))*VLOOKUP(BJ$3,RT1SC!$L$44:$N$67,MATCH(BJ$4,RT1SC!$L$3:$N$3,0),FALSE)+L9)/VLOOKUP(BJ$3,Init!$F:$K,MATCH(BJ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(BJ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(BJ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":12.497947115384576},{"$f":"IF(OR(BK$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(BK$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$QJ,MATCH(BK$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$QJ,MATCH(BK$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BK$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BK$3)>9,YEAR(BK$3)+1,YEAR(BK$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(BK$3)>9,YEAR(BK$3)+1,YEAR(BK$3)),$D$3:$E$3,0))*VLOOKUP(BK$3,RT1SC!$L$44:$N$67,MATCH(BK$4,RT1SC!$L$3:$N$3,0),FALSE)+M9)/VLOOKUP(BK$3,Init!$F:$K,MATCH(BK$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(BK$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(BK$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BL$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(BL$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$QJ,MATCH(BL$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$QJ,MATCH(BL$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BL$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BL$3)>9,YEAR(BL$3)+1,YEAR(BL$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(BL$3)>9,YEAR(BL$3)+1,YEAR(BL$3)),$D$3:$E$3,0))*VLOOKUP(BL$3,RT1SC!$L$44:$N$67,MATCH(BL$4,RT1SC!$L$3:$N$3,0),FALSE)+N9)/VLOOKUP(BL$3,Init!$F:$K,MATCH(BL$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(BL$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(BL$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":13.059179999999941},{"$f":"IF(OR(BM$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(BM$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$QJ,MATCH(BM$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$QJ,MATCH(BM$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BM$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BM$3)>9,YEAR(BM$3)+1,YEAR(BM$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(BM$3)>9,YEAR(BM$3)+1,YEAR(BM$3)),$D$3:$E$3,0))*VLOOKUP(BM$3,RT1SC!$L$44:$N$67,MATCH(BM$4,RT1SC!$L$3:$N$3,0),FALSE)+O9)/VLOOKUP(BM$3,Init!$F:$K,MATCH(BM$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(BM$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(BM$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BN$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(BN$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$QJ,MATCH(BN$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$QJ,MATCH(BN$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BN$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BN$3)>9,YEAR(BN$3)+1,YEAR(BN$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(BN$3)>9,YEAR(BN$3)+1,YEAR(BN$3)),$D$3:$E$3,0))*VLOOKUP(BN$3,RT1SC!$L$44:$N$67,MATCH(BN$4,RT1SC!$L$3:$N$3,0),FALSE)+P9)/VLOOKUP(BN$3,Init!$F:$K,MATCH(BN$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(BN$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(BN$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":15.561990384615413},{"$f":"IF(OR(BO$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(BO$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$QJ,MATCH(BO$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$QJ,MATCH(BO$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BO$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BO$3)>9,YEAR(BO$3)+1,YEAR(BO$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(BO$3)>9,YEAR(BO$3)+1,YEAR(BO$3)),$D$3:$E$3,0))*VLOOKUP(BO$3,RT1SC!$L$44:$N$67,MATCH(BO$4,RT1SC!$L$3:$N$3,0),FALSE)+Q9)/VLOOKUP(BO$3,Init!$F:$K,MATCH(BO$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(BO$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(BO$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BP$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(BP$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$QJ,MATCH(BP$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$QJ,MATCH(BP$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BP$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BP$3)>9,YEAR(BP$3)+1,YEAR(BP$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(BP$3)>9,YEAR(BP$3)+1,YEAR(BP$3)),$D$3:$E$3,0))*VLOOKUP(BP$3,RT1SC!$L$44:$N$67,MATCH(BP$4,RT1SC!$L$3:$N$3,0),FALSE)+R9)/VLOOKUP(BP$3,Init!$F:$K,MATCH(BP$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(BP$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(BP$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":12.979278846153832},{"$f":"IF(OR(BQ$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(BQ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$QJ,MATCH(BQ$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$QJ,MATCH(BQ$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BQ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BQ$3)>9,YEAR(BQ$3)+1,YEAR(BQ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(BQ$3)>9,YEAR(BQ$3)+1,YEAR(BQ$3)),$D$3:$E$3,0))*VLOOKUP(BQ$3,RT1SC!$L$44:$N$67,MATCH(BQ$4,RT1SC!$L$3:$N$3,0),FALSE)+S9)/VLOOKUP(BQ$3,Init!$F:$K,MATCH(BQ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(BQ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(BQ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BR$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(BR$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$QJ,MATCH(BR$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$QJ,MATCH(BR$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BR$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BR$3)>9,YEAR(BR$3)+1,YEAR(BR$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(BR$3)>9,YEAR(BR$3)+1,YEAR(BR$3)),$D$3:$E$3,0))*VLOOKUP(BR$3,RT1SC!$L$44:$N$67,MATCH(BR$4,RT1SC!$L$3:$N$3,0),FALSE)+T9)/VLOOKUP(BR$3,Init!$F:$K,MATCH(BR$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(BR$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(BR$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":22.978050480769198},{"$f":"IF(OR(BS$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(BS$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$QJ,MATCH(BS$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$QJ,MATCH(BS$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BS$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BS$3)>9,YEAR(BS$3)+1,YEAR(BS$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(BS$3)>9,YEAR(BS$3)+1,YEAR(BS$3)),$D$3:$E$3,0))*VLOOKUP(BS$3,RT1SC!$L$44:$N$67,MATCH(BS$4,RT1SC!$L$3:$N$3,0),FALSE)+U9)/VLOOKUP(BS$3,Init!$F:$K,MATCH(BS$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(BS$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(BS$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BT$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(BT$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$QJ,MATCH(BT$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$QJ,MATCH(BT$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BT$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BT$3)>9,YEAR(BT$3)+1,YEAR(BT$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(BT$3)>9,YEAR(BT$3)+1,YEAR(BT$3)),$D$3:$E$3,0))*VLOOKUP(BT$3,RT1SC!$L$44:$N$67,MATCH(BT$4,RT1SC!$L$3:$N$3,0),FALSE)+V9)/VLOOKUP(BT$3,Init!$F:$K,MATCH(BT$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(BT$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(BT$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":14.860907499999954},{"$f":"IF(OR(BU$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(BU$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$QJ,MATCH(BU$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$QJ,MATCH(BU$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BU$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BU$3)>9,YEAR(BU$3)+1,YEAR(BU$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(BU$3)>9,YEAR(BU$3)+1,YEAR(BU$3)),$D$3:$E$3,0))*VLOOKUP(BU$3,RT1SC!$L$44:$N$67,MATCH(BU$4,RT1SC!$L$3:$N$3,0),FALSE)+W9)/VLOOKUP(BU$3,Init!$F:$K,MATCH(BU$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(BU$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(BU$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BV$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(BV$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$QJ,MATCH(BV$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$QJ,MATCH(BV$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BV$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BV$3)>9,YEAR(BV$3)+1,YEAR(BV$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(BV$3)>9,YEAR(BV$3)+1,YEAR(BV$3)),$D$3:$E$3,0))*VLOOKUP(BV$3,RT1SC!$L$44:$N$67,MATCH(BV$4,RT1SC!$L$3:$N$3,0),FALSE)+X9)/VLOOKUP(BV$3,Init!$F:$K,MATCH(BV$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(BV$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(BV$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":48.420353365384635},{"$f":"IF(OR(BW$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(BW$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$QJ,MATCH(BW$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$QJ,MATCH(BW$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BW$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BW$3)>9,YEAR(BW$3)+1,YEAR(BW$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(BW$3)>9,YEAR(BW$3)+1,YEAR(BW$3)),$D$3:$E$3,0))*VLOOKUP(BW$3,RT1SC!$L$44:$N$67,MATCH(BW$4,RT1SC!$L$3:$N$3,0),FALSE)+Y9)/VLOOKUP(BW$3,Init!$F:$K,MATCH(BW$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(BW$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(BW$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BX$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(BX$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$QJ,MATCH(BX$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$QJ,MATCH(BX$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BX$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BX$3)>9,YEAR(BX$3)+1,YEAR(BX$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(BX$3)>9,YEAR(BX$3)+1,YEAR(BX$3)),$D$3:$E$3,0))*VLOOKUP(BX$3,RT1SC!$L$44:$N$67,MATCH(BX$4,RT1SC!$L$3:$N$3,0),FALSE)+Z9)/VLOOKUP(BX$3,Init!$F:$K,MATCH(BX$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(BX$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(BX$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":44.222962962962924},{"$f":"IF(OR(BY$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(BY$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$QJ,MATCH(BY$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$QJ,MATCH(BY$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BY$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BY$3)>9,YEAR(BY$3)+1,YEAR(BY$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(BY$3)>9,YEAR(BY$3)+1,YEAR(BY$3)),$D$3:$E$3,0))*VLOOKUP(BY$3,RT1SC!$L$44:$N$67,MATCH(BY$4,RT1SC!$L$3:$N$3,0),FALSE)+AA9)/VLOOKUP(BY$3,Init!$F:$K,MATCH(BY$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(BY$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(BY$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BZ$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(BZ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$QJ,MATCH(BZ$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$QJ,MATCH(BZ$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BZ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BZ$3)>9,YEAR(BZ$3)+1,YEAR(BZ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(BZ$3)>9,YEAR(BZ$3)+1,YEAR(BZ$3)),$D$3:$E$3,0))*VLOOKUP(BZ$3,RT1SC!$L$44:$N$67,MATCH(BZ$4,RT1SC!$L$3:$N$3,0),FALSE)+AB9)/VLOOKUP(BZ$3,Init!$F:$K,MATCH(BZ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(BZ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(BZ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":31.818796874999968},{"$f":"IF(OR(CA$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(CA$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$QJ,MATCH(CA$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$QJ,MATCH(CA$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CA$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CA$3)>9,YEAR(CA$3)+1,YEAR(CA$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(CA$3)>9,YEAR(CA$3)+1,YEAR(CA$3)),$D$3:$E$3,0))*VLOOKUP(CA$3,RT1SC!$L$44:$N$67,MATCH(CA$4,RT1SC!$L$3:$N$3,0),FALSE)+AC9)/VLOOKUP(CA$3,Init!$F:$K,MATCH(CA$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(CA$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(CA$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CB$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(CB$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$QJ,MATCH(CB$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$QJ,MATCH(CB$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CB$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CB$3)>9,YEAR(CB$3)+1,YEAR(CB$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(CB$3)>9,YEAR(CB$3)+1,YEAR(CB$3)),$D$3:$E$3,0))*VLOOKUP(CB$3,RT1SC!$L$44:$N$67,MATCH(CB$4,RT1SC!$L$3:$N$3,0),FALSE)+AD9)/VLOOKUP(CB$3,Init!$F:$K,MATCH(CB$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(CB$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(CB$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":10.217937500000026},{"$f":"IF(OR(CC$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(CC$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$QJ,MATCH(CC$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$QJ,MATCH(CC$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CC$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CC$3)>9,YEAR(CC$3)+1,YEAR(CC$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(CC$3)>9,YEAR(CC$3)+1,YEAR(CC$3)),$D$3:$E$3,0))*VLOOKUP(CC$3,RT1SC!$L$44:$N$67,MATCH(CC$4,RT1SC!$L$3:$N$3,0),FALSE)+AE9)/VLOOKUP(CC$3,Init!$F:$K,MATCH(CC$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(CC$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(CC$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CD$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(CD$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$QJ,MATCH(CD$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$QJ,MATCH(CD$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CD$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CD$3)>9,YEAR(CD$3)+1,YEAR(CD$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(CD$3)>9,YEAR(CD$3)+1,YEAR(CD$3)),$D$3:$E$3,0))*VLOOKUP(CD$3,RT1SC!$L$44:$N$67,MATCH(CD$4,RT1SC!$L$3:$N$3,0),FALSE)+AF9)/VLOOKUP(CD$3,Init!$F:$K,MATCH(CD$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(CD$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(CD$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":5.3593450000000118},{"$f":"IF(OR(CE$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(CE$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$QJ,MATCH(CE$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$QJ,MATCH(CE$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CE$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CE$3)>9,YEAR(CE$3)+1,YEAR(CE$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(CE$3)>9,YEAR(CE$3)+1,YEAR(CE$3)),$D$3:$E$3,0))*VLOOKUP(CE$3,RT1SC!$L$44:$N$67,MATCH(CE$4,RT1SC!$L$3:$N$3,0),FALSE)+AG9)/VLOOKUP(CE$3,Init!$F:$K,MATCH(CE$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(CE$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(CE$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CF$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(CF$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$QJ,MATCH(CF$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$QJ,MATCH(CF$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CF$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CF$3)>9,YEAR(CF$3)+1,YEAR(CF$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(CF$3)>9,YEAR(CF$3)+1,YEAR(CF$3)),$D$3:$E$3,0))*VLOOKUP(CF$3,RT1SC!$L$44:$N$67,MATCH(CF$4,RT1SC!$L$3:$N$3,0),FALSE)+AH9)/VLOOKUP(CF$3,Init!$F:$K,MATCH(CF$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(CF$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(CF$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":14.94693750000004},{"$f":"IF(OR(CG$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(CG$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$QJ,MATCH(CG$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$QJ,MATCH(CG$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CG$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CG$3)>9,YEAR(CG$3)+1,YEAR(CG$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(CG$3)>9,YEAR(CG$3)+1,YEAR(CG$3)),$D$3:$E$3,0))*VLOOKUP(CG$3,RT1SC!$L$44:$N$67,MATCH(CG$4,RT1SC!$L$3:$N$3,0),FALSE)+AI9)/VLOOKUP(CG$3,Init!$F:$K,MATCH(CG$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(CG$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(CG$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CH$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(CH$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$QJ,MATCH(CH$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$QJ,MATCH(CH$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CH$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CH$3)>9,YEAR(CH$3)+1,YEAR(CH$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(CH$3)>9,YEAR(CH$3)+1,YEAR(CH$3)),$D$3:$E$3,0))*VLOOKUP(CH$3,RT1SC!$L$44:$N$67,MATCH(CH$4,RT1SC!$L$3:$N$3,0),FALSE)+AJ9)/VLOOKUP(CH$3,Init!$F:$K,MATCH(CH$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(CH$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(CH$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":12.078497596153838},{"$f":"IF(OR(CI$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(CI$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$QJ,MATCH(CI$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$QJ,MATCH(CI$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CI$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CI$3)>9,YEAR(CI$3)+1,YEAR(CI$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(CI$3)>9,YEAR(CI$3)+1,YEAR(CI$3)),$D$3:$E$3,0))*VLOOKUP(CI$3,RT1SC!$L$44:$N$67,MATCH(CI$4,RT1SC!$L$3:$N$3,0),FALSE)+AK9)/VLOOKUP(CI$3,Init!$F:$K,MATCH(CI$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(CI$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(CI$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CJ$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(CJ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$QJ,MATCH(CJ$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$QJ,MATCH(CJ$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CJ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CJ$3)>9,YEAR(CJ$3)+1,YEAR(CJ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(CJ$3)>9,YEAR(CJ$3)+1,YEAR(CJ$3)),$D$3:$E$3,0))*VLOOKUP(CJ$3,RT1SC!$L$44:$N$67,MATCH(CJ$4,RT1SC!$L$3:$N$3,0),FALSE)+AL9)/VLOOKUP(CJ$3,Init!$F:$K,MATCH(CJ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(CJ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(CJ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":5.8594973958333867},{"$f":"IF(OR(CK$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(CK$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$QJ,MATCH(CK$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$QJ,MATCH(CK$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CK$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CK$3)>9,YEAR(CK$3)+1,YEAR(CK$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(CK$3)>9,YEAR(CK$3)+1,YEAR(CK$3)),$D$3:$E$3,0))*VLOOKUP(CK$3,RT1SC!$L$44:$N$67,MATCH(CK$4,RT1SC!$L$3:$N$3,0),FALSE)+AM9)/VLOOKUP(CK$3,Init!$F:$K,MATCH(CK$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(CK$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(CK$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CL$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(CL$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$QJ,MATCH(CL$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$QJ,MATCH(CL$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CL$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CL$3)>9,YEAR(CL$3)+1,YEAR(CL$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(CL$3)>9,YEAR(CL$3)+1,YEAR(CL$3)),$D$3:$E$3,0))*VLOOKUP(CL$3,RT1SC!$L$44:$N$67,MATCH(CL$4,RT1SC!$L$3:$N$3,0),FALSE)+AN9)/VLOOKUP(CL$3,Init!$F:$K,MATCH(CL$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(CL$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(CL$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":14.00365625000002},{"$f":"IF(OR(CM$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(CM$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$QJ,MATCH(CM$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$QJ,MATCH(CM$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CM$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CM$3)>9,YEAR(CM$3)+1,YEAR(CM$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(CM$3)>9,YEAR(CM$3)+1,YEAR(CM$3)),$D$3:$E$3,0))*VLOOKUP(CM$3,RT1SC!$L$44:$N$67,MATCH(CM$4,RT1SC!$L$3:$N$3,0),FALSE)+AO9)/VLOOKUP(CM$3,Init!$F:$K,MATCH(CM$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(CM$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(CM$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CN$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(CN$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$QJ,MATCH(CN$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$QJ,MATCH(CN$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CN$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CN$3)>9,YEAR(CN$3)+1,YEAR(CN$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(CN$3)>9,YEAR(CN$3)+1,YEAR(CN$3)),$D$3:$E$3,0))*VLOOKUP(CN$3,RT1SC!$L$44:$N$67,MATCH(CN$4,RT1SC!$L$3:$N$3,0),FALSE)+AP9)/VLOOKUP(CN$3,Init!$F:$K,MATCH(CN$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(CN$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(CN$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":11.307139423076947},{"$f":"IF(OR(CO$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(CO$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$QJ,MATCH(CO$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$QJ,MATCH(CO$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CO$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CO$3)>9,YEAR(CO$3)+1,YEAR(CO$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(CO$3)>9,YEAR(CO$3)+1,YEAR(CO$3)),$D$3:$E$3,0))*VLOOKUP(CO$3,RT1SC!$L$44:$N$67,MATCH(CO$4,RT1SC!$L$3:$N$3,0),FALSE)+AQ9)/VLOOKUP(CO$3,Init!$F:$K,MATCH(CO$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(CO$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(CO$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CP$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(CP$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$QJ,MATCH(CP$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$QJ,MATCH(CP$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CP$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CP$3)>9,YEAR(CP$3)+1,YEAR(CP$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(CP$3)>9,YEAR(CP$3)+1,YEAR(CP$3)),$D$3:$E$3,0))*VLOOKUP(CP$3,RT1SC!$L$44:$N$67,MATCH(CP$4,RT1SC!$L$3:$N$3,0),FALSE)+AR9)/VLOOKUP(CP$3,Init!$F:$K,MATCH(CP$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(CP$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(CP$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":21.566552884615405},{"$f":"IF(OR(CQ$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(CQ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$QJ,MATCH(CQ$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$QJ,MATCH(CQ$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CQ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CQ$3)>9,YEAR(CQ$3)+1,YEAR(CQ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(CQ$3)>9,YEAR(CQ$3)+1,YEAR(CQ$3)),$D$3:$E$3,0))*VLOOKUP(CQ$3,RT1SC!$L$44:$N$67,MATCH(CQ$4,RT1SC!$L$3:$N$3,0),FALSE)+AS9)/VLOOKUP(CQ$3,Init!$F:$K,MATCH(CQ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(CQ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(CQ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CR$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(CR$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$QJ,MATCH(CR$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$QJ,MATCH(CR$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CR$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CR$3)>9,YEAR(CR$3)+1,YEAR(CR$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(CR$3)>9,YEAR(CR$3)+1,YEAR(CR$3)),$D$3:$E$3,0))*VLOOKUP(CR$3,RT1SC!$L$44:$N$67,MATCH(CR$4,RT1SC!$L$3:$N$3,0),FALSE)+AT9)/VLOOKUP(CR$3,Init!$F:$K,MATCH(CR$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(CR$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(CR$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":13.394617499999995},{"$f":"IF(OR(CS$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(CS$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$QJ,MATCH(CS$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$QJ,MATCH(CS$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CS$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CS$3)>9,YEAR(CS$3)+1,YEAR(CS$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(CS$3)>9,YEAR(CS$3)+1,YEAR(CS$3)),$D$3:$E$3,0))*VLOOKUP(CS$3,RT1SC!$L$44:$N$67,MATCH(CS$4,RT1SC!$L$3:$N$3,0),FALSE)+AU9)/VLOOKUP(CS$3,Init!$F:$K,MATCH(CS$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(CS$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(CS$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CT$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(CT$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$QJ,MATCH(CT$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$QJ,MATCH(CT$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CT$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CT$3)>9,YEAR(CT$3)+1,YEAR(CT$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(CT$3)>9,YEAR(CT$3)+1,YEAR(CT$3)),$D$3:$E$3,0))*VLOOKUP(CT$3,RT1SC!$L$44:$N$67,MATCH(CT$4,RT1SC!$L$3:$N$3,0),FALSE)+AV9)/VLOOKUP(CT$3,Init!$F:$K,MATCH(CT$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(CT$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(CT$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":46.911781249999983},{"$f":"IF(OR(CU$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(CU$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$QJ,MATCH(CU$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$QJ,MATCH(CU$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CU$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CU$3)>9,YEAR(CU$3)+1,YEAR(CU$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(CU$3)>9,YEAR(CU$3)+1,YEAR(CU$3)),$D$3:$E$3,0))*VLOOKUP(CU$3,RT1SC!$L$44:$N$67,MATCH(CU$4,RT1SC!$L$3:$N$3,0),FALSE)+AW9)/VLOOKUP(CU$3,Init!$F:$K,MATCH(CU$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(CU$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(CU$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CV$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(CV$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$QJ,MATCH(CV$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$QJ,MATCH(CV$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CV$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CV$3)>9,YEAR(CV$3)+1,YEAR(CV$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(CV$3)>9,YEAR(CV$3)+1,YEAR(CV$3)),$D$3:$E$3,0))*VLOOKUP(CV$3,RT1SC!$L$44:$N$67,MATCH(CV$4,RT1SC!$L$3:$N$3,0),FALSE)+AX9)/VLOOKUP(CV$3,Init!$F:$K,MATCH(CV$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(CV$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(CV$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":31.780266826923082},{"$f":"IF(OR(CW$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(CW$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$QJ,MATCH(CW$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$QJ,MATCH(CW$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CW$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CW$3)>9,YEAR(CW$3)+1,YEAR(CW$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(CW$3)>9,YEAR(CW$3)+1,YEAR(CW$3)),$D$3:$E$3,0))*VLOOKUP(CW$3,RT1SC!$L$44:$N$67,MATCH(CW$4,RT1SC!$L$3:$N$3,0),FALSE)+AY9)/VLOOKUP(CW$3,Init!$F:$K,MATCH(CW$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(CW$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(CW$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CX$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(CX$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$QJ,MATCH(CX$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$QJ,MATCH(CX$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CX$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CX$3)>9,YEAR(CX$3)+1,YEAR(CX$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(CX$3)>9,YEAR(CX$3)+1,YEAR(CX$3)),$D$3:$E$3,0))*VLOOKUP(CX$3,RT1SC!$L$44:$N$67,MATCH(CX$4,RT1SC!$L$3:$N$3,0),FALSE)+AZ9)/VLOOKUP(CX$3,Init!$F:$K,MATCH(CX$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(CX$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(CX$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":38.116115000000029},{"$f":"IF(OR(CY$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(CY$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$QJ,MATCH(CY$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$QJ,MATCH(CY$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CY$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CY$3)>9,YEAR(CY$3)+1,YEAR(CY$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(CY$3)>9,YEAR(CY$3)+1,YEAR(CY$3)),$D$3:$E$3,0))*VLOOKUP(CY$3,RT1SC!$L$44:$N$67,MATCH(CY$4,RT1SC!$L$3:$N$3,0),FALSE)+BA9)/VLOOKUP(CY$3,Init!$F:$K,MATCH(CY$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(CY$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(CY$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0}]
[null,10103,"Clark County PUD #1",{"$f":"ROUND(MAX(MIN((HLOOKUP(SliceLF!D$3,I_TRL!$B$2:$ZZ$201,MATCH($B10,I_TRL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_NLSL!$B$2:$ZZ$201,MATCH($B10,I_NLSL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_ER!$B$2:$ZZ$201,MATCH($B10,I_ER!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_ER_other!$B$2:$ZZ$201,MATCH($B10,I_ER_other!$B$2:$B$201,0),FALSE))/VLOOKUP(D$3,Init!$M:$O,3,FALSE),VLOOKUP($B10,TOCA!$B:$BI,MATCH(\"RHWM \"&$D$3,TOCA!$B$3:$BI$3,0),FALSE))/SUMPRODUCT(TOCA!$D$4:$D$201,TOCA!$T$4:$T$201),0),7)","v":4.4227000000000002E-2},{"$f":"ROUND(MAX(MIN((HLOOKUP(SliceLF!E$3,I_TRL!$B$2:$ZZ$201,MATCH($B10,I_TRL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_NLSL!$B$2:$ZZ$201,MATCH($B10,I_NLSL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_ER!$B$2:$ZZ$201,MATCH($B10,I_ER!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_ER_other!$B$2:$ZZ$201,MATCH($B10,I_ER_other!$B$2:$B$201,0),FALSE))/VLOOKUP(E$3,Init!$M:$O,3,FALSE),VLOOKUP($B10,TOCA!$B:$BI,MATCH(\"RHWM \"&$D$3,TOCA!$B$3:$BI$3,0),FALSE))/SUMPRODUCT(TOCA!$D$4:$D$201,TOCA!$T$4:$T$201),0),7)","v":4.4559300000000003E-2},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$QJ,IF(F$4=\"HLH\",MATCH(F$3,I_TRL!$B$2:$QJ$2,0),MATCH(F$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$QJ,IF(F$4=\"HLH\",MATCH(F$3,I_NLSL!$B$2:$QJ$2,0),MATCH(F$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$QJ,IF(F$4=\"HLH\",MATCH(F$3,I_ER!$B$2:$QJ$2,0),MATCH(F$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$QJ,IF(F$4=\"HLH\",MATCH(F$3,I_ER_other!$B$2:$QJ$2,0),MATCH(F$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$3)>9,YEAR(F$3)+1,YEAR(F$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(F$3)>9,YEAR(F$3)+1,YEAR(F$3)),$D$3:$E$3,0))*VLOOKUP(F$3,RT1SC!$L$44:$N$67,MATCH(F$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":16959.488516701647},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$QJ,IF(G$4=\"HLH\",MATCH(G$3,I_TRL!$B$2:$QJ$2,0),MATCH(G$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$QJ,IF(G$4=\"HLH\",MATCH(G$3,I_NLSL!$B$2:$QJ$2,0),MATCH(G$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$QJ,IF(G$4=\"HLH\",MATCH(G$3,I_ER!$B$2:$QJ$2,0),MATCH(G$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$QJ,IF(G$4=\"HLH\",MATCH(G$3,I_ER_other!$B$2:$QJ$2,0),MATCH(G$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$3)>9,YEAR(G$3)+1,YEAR(G$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(G$3)>9,YEAR(G$3)+1,YEAR(G$3)),$D$3:$E$3,0))*VLOOKUP(G$3,RT1SC!$L$44:$N$67,MATCH(G$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-19371.048912717379},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$QJ,IF(H$4=\"HLH\",MATCH(H$3,I_TRL!$B$2:$QJ$2,0),MATCH(H$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$QJ,IF(H$4=\"HLH\",MATCH(H$3,I_NLSL!$B$2:$QJ$2,0),MATCH(H$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$QJ,IF(H$4=\"HLH\",MATCH(H$3,I_ER!$B$2:$QJ$2,0),MATCH(H$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$QJ,IF(H$4=\"HLH\",MATCH(H$3,I_ER_other!$B$2:$QJ$2,0),MATCH(H$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$3)>9,YEAR(H$3)+1,YEAR(H$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(H$3)>9,YEAR(H$3)+1,YEAR(H$3)),$D$3:$E$3,0))*VLOOKUP(H$3,RT1SC!$L$44:$N$67,MATCH(H$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":22431.295563006977},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$QJ,IF(I$4=\"HLH\",MATCH(I$3,I_TRL!$B$2:$QJ$2,0),MATCH(I$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$QJ,IF(I$4=\"HLH\",MATCH(I$3,I_NLSL!$B$2:$QJ$2,0),MATCH(I$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$QJ,IF(I$4=\"HLH\",MATCH(I$3,I_ER!$B$2:$QJ$2,0),MATCH(I$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$QJ,IF(I$4=\"HLH\",MATCH(I$3,I_ER_other!$B$2:$QJ$2,0),MATCH(I$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$3)>9,YEAR(I$3)+1,YEAR(I$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(I$3)>9,YEAR(I$3)+1,YEAR(I$3)),$D$3:$E$3,0))*VLOOKUP(I$3,RT1SC!$L$44:$N$67,MATCH(I$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-19690.173368186908},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$QJ,IF(J$4=\"HLH\",MATCH(J$3,I_TRL!$B$2:$QJ$2,0),MATCH(J$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$QJ,IF(J$4=\"HLH\",MATCH(J$3,I_NLSL!$B$2:$QJ$2,0),MATCH(J$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$QJ,IF(J$4=\"HLH\",MATCH(J$3,I_ER!$B$2:$QJ$2,0),MATCH(J$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$QJ,IF(J$4=\"HLH\",MATCH(J$3,I_ER_other!$B$2:$QJ$2,0),MATCH(J$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$3)>9,YEAR(J$3)+1,YEAR(J$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(J$3)>9,YEAR(J$3)+1,YEAR(J$3)),$D$3:$E$3,0))*VLOOKUP(J$3,RT1SC!$L$44:$N$67,MATCH(J$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":53602.861529339978},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$QJ,IF(K$4=\"HLH\",MATCH(K$3,I_TRL!$B$2:$QJ$2,0),MATCH(K$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$QJ,IF(K$4=\"HLH\",MATCH(K$3,I_NLSL!$B$2:$QJ$2,0),MATCH(K$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$QJ,IF(K$4=\"HLH\",MATCH(K$3,I_ER!$B$2:$QJ$2,0),MATCH(K$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$QJ,IF(K$4=\"HLH\",MATCH(K$3,I_ER_other!$B$2:$QJ$2,0),MATCH(K$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$3)>9,YEAR(K$3)+1,YEAR(K$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(K$3)>9,YEAR(K$3)+1,YEAR(K$3)),$D$3:$E$3,0))*VLOOKUP(K$3,RT1SC!$L$44:$N$67,MATCH(K$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":3244.4794152323739},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$QJ,IF(L$4=\"HLH\",MATCH(L$3,I_TRL!$B$2:$QJ$2,0),MATCH(L$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$QJ,IF(L$4=\"HLH\",MATCH(L$3,I_NLSL!$B$2:$QJ$2,0),MATCH(L$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$QJ,IF(L$4=\"HLH\",MATCH(L$3,I_ER!$B$2:$QJ$2,0),MATCH(L$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$QJ,IF(L$4=\"HLH\",MATCH(L$3,I_ER_other!$B$2:$QJ$2,0),MATCH(L$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$3)>9,YEAR(L$3)+1,YEAR(L$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(L$3)>9,YEAR(L$3)+1,YEAR(L$3)),$D$3:$E$3,0))*VLOOKUP(L$3,RT1SC!$L$44:$N$67,MATCH(L$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":43482.594680331968},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$QJ,IF(M$4=\"HLH\",MATCH(M$3,I_TRL!$B$2:$QJ$2,0),MATCH(M$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$QJ,IF(M$4=\"HLH\",MATCH(M$3,I_NLSL!$B$2:$QJ$2,0),MATCH(M$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$QJ,IF(M$4=\"HLH\",MATCH(M$3,I_ER!$B$2:$QJ$2,0),MATCH(M$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$QJ,IF(M$4=\"HLH\",MATCH(M$3,I_ER_other!$B$2:$QJ$2,0),MATCH(M$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$3)>9,YEAR(M$3)+1,YEAR(M$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(M$3)>9,YEAR(M$3)+1,YEAR(M$3)),$D$3:$E$3,0))*VLOOKUP(M$3,RT1SC!$L$44:$N$67,MATCH(M$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-6389.7450597382704},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$QJ,IF(N$4=\"HLH\",MATCH(N$3,I_TRL!$B$2:$QJ$2,0),MATCH(N$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$QJ,IF(N$4=\"HLH\",MATCH(N$3,I_NLSL!$B$2:$QJ$2,0),MATCH(N$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$QJ,IF(N$4=\"HLH\",MATCH(N$3,I_ER!$B$2:$QJ$2,0),MATCH(N$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$QJ,IF(N$4=\"HLH\",MATCH(N$3,I_ER_other!$B$2:$QJ$2,0),MATCH(N$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$3)>9,YEAR(N$3)+1,YEAR(N$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(N$3)>9,YEAR(N$3)+1,YEAR(N$3)),$D$3:$E$3,0))*VLOOKUP(N$3,RT1SC!$L$44:$N$67,MATCH(N$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":34122.526059050608},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$QJ,IF(O$4=\"HLH\",MATCH(O$3,I_TRL!$B$2:$QJ$2,0),MATCH(O$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$QJ,IF(O$4=\"HLH\",MATCH(O$3,I_NLSL!$B$2:$QJ$2,0),MATCH(O$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$QJ,IF(O$4=\"HLH\",MATCH(O$3,I_ER!$B$2:$QJ$2,0),MATCH(O$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$QJ,IF(O$4=\"HLH\",MATCH(O$3,I_ER_other!$B$2:$QJ$2,0),MATCH(O$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$3)>9,YEAR(O$3)+1,YEAR(O$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(O$3)>9,YEAR(O$3)+1,YEAR(O$3)),$D$3:$E$3,0))*VLOOKUP(O$3,RT1SC!$L$44:$N$67,MATCH(O$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-10233.756075567915},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$QJ,IF(P$4=\"HLH\",MATCH(P$3,I_TRL!$B$2:$QJ$2,0),MATCH(P$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$QJ,IF(P$4=\"HLH\",MATCH(P$3,I_NLSL!$B$2:$QJ$2,0),MATCH(P$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$QJ,IF(P$4=\"HLH\",MATCH(P$3,I_ER!$B$2:$QJ$2,0),MATCH(P$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$QJ,IF(P$4=\"HLH\",MATCH(P$3,I_ER_other!$B$2:$QJ$2,0),MATCH(P$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$3)>9,YEAR(P$3)+1,YEAR(P$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(P$3)>9,YEAR(P$3)+1,YEAR(P$3)),$D$3:$E$3,0))*VLOOKUP(P$3,RT1SC!$L$44:$N$67,MATCH(P$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":7227.604108590167},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$QJ,IF(Q$4=\"HLH\",MATCH(Q$3,I_TRL!$B$2:$QJ$2,0),MATCH(Q$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$QJ,IF(Q$4=\"HLH\",MATCH(Q$3,I_NLSL!$B$2:$QJ$2,0),MATCH(Q$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$QJ,IF(Q$4=\"HLH\",MATCH(Q$3,I_ER!$B$2:$QJ$2,0),MATCH(Q$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$QJ,IF(Q$4=\"HLH\",MATCH(Q$3,I_ER_other!$B$2:$QJ$2,0),MATCH(Q$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$3)>9,YEAR(Q$3)+1,YEAR(Q$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(Q$3)>9,YEAR(Q$3)+1,YEAR(Q$3)),$D$3:$E$3,0))*VLOOKUP(Q$3,RT1SC!$L$44:$N$67,MATCH(Q$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-29332.660792045717},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$QJ,IF(R$4=\"HLH\",MATCH(R$3,I_TRL!$B$2:$QJ$2,0),MATCH(R$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$QJ,IF(R$4=\"HLH\",MATCH(R$3,I_NLSL!$B$2:$QJ$2,0),MATCH(R$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$QJ,IF(R$4=\"HLH\",MATCH(R$3,I_ER!$B$2:$QJ$2,0),MATCH(R$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$QJ,IF(R$4=\"HLH\",MATCH(R$3,I_ER_other!$B$2:$QJ$2,0),MATCH(R$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$3)>9,YEAR(R$3)+1,YEAR(R$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(R$3)>9,YEAR(R$3)+1,YEAR(R$3)),$D$3:$E$3,0))*VLOOKUP(R$3,RT1SC!$L$44:$N$67,MATCH(R$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":17645.470324067996},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$QJ,IF(S$4=\"HLH\",MATCH(S$3,I_TRL!$B$2:$QJ$2,0),MATCH(S$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$QJ,IF(S$4=\"HLH\",MATCH(S$3,I_NLSL!$B$2:$QJ$2,0),MATCH(S$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$QJ,IF(S$4=\"HLH\",MATCH(S$3,I_ER!$B$2:$QJ$2,0),MATCH(S$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$QJ,IF(S$4=\"HLH\",MATCH(S$3,I_ER_other!$B$2:$QJ$2,0),MATCH(S$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$3)>9,YEAR(S$3)+1,YEAR(S$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(S$3)>9,YEAR(S$3)+1,YEAR(S$3)),$D$3:$E$3,0))*VLOOKUP(S$3,RT1SC!$L$44:$N$67,MATCH(S$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-18104.340378565699},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$QJ,IF(T$4=\"HLH\",MATCH(T$3,I_TRL!$B$2:$QJ$2,0),MATCH(T$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$QJ,IF(T$4=\"HLH\",MATCH(T$3,I_NLSL!$B$2:$QJ$2,0),MATCH(T$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$QJ,IF(T$4=\"HLH\",MATCH(T$3,I_ER!$B$2:$QJ$2,0),MATCH(T$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$QJ,IF(T$4=\"HLH\",MATCH(T$3,I_ER_other!$B$2:$QJ$2,0),MATCH(T$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$3)>9,YEAR(T$3)+1,YEAR(T$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(T$3)>9,YEAR(T$3)+1,YEAR(T$3)),$D$3:$E$3,0))*VLOOKUP(T$3,RT1SC!$L$44:$N$67,MATCH(T$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":27490.17450240918},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$QJ,IF(U$4=\"HLH\",MATCH(U$3,I_TRL!$B$2:$QJ$2,0),MATCH(U$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$QJ,IF(U$4=\"HLH\",MATCH(U$3,I_NLSL!$B$2:$QJ$2,0),MATCH(U$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$QJ,IF(U$4=\"HLH\",MATCH(U$3,I_ER!$B$2:$QJ$2,0),MATCH(U$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$QJ,IF(U$4=\"HLH\",MATCH(U$3,I_ER_other!$B$2:$QJ$2,0),MATCH(U$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$3)>9,YEAR(U$3)+1,YEAR(U$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(U$3)>9,YEAR(U$3)+1,YEAR(U$3)),$D$3:$E$3,0))*VLOOKUP(U$3,RT1SC!$L$44:$N$67,MATCH(U$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-12041.210065408173},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$QJ,IF(V$4=\"HLH\",MATCH(V$3,I_TRL!$B$2:$QJ$2,0),MATCH(V$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$QJ,IF(V$4=\"HLH\",MATCH(V$3,I_NLSL!$B$2:$QJ$2,0),MATCH(V$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$QJ,IF(V$4=\"HLH\",MATCH(V$3,I_ER!$B$2:$QJ$2,0),MATCH(V$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$QJ,IF(V$4=\"HLH\",MATCH(V$3,I_ER_other!$B$2:$QJ$2,0),MATCH(V$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$3)>9,YEAR(V$3)+1,YEAR(V$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(V$3)>9,YEAR(V$3)+1,YEAR(V$3)),$D$3:$E$3,0))*VLOOKUP(V$3,RT1SC!$L$44:$N$67,MATCH(V$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-12231.697468006852},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$QJ,IF(W$4=\"HLH\",MATCH(W$3,I_TRL!$B$2:$QJ$2,0),MATCH(W$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$QJ,IF(W$4=\"HLH\",MATCH(W$3,I_NLSL!$B$2:$QJ$2,0),MATCH(W$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$QJ,IF(W$4=\"HLH\",MATCH(W$3,I_ER!$B$2:$QJ$2,0),MATCH(W$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$QJ,IF(W$4=\"HLH\",MATCH(W$3,I_ER_other!$B$2:$QJ$2,0),MATCH(W$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$3)>9,YEAR(W$3)+1,YEAR(W$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(W$3)>9,YEAR(W$3)+1,YEAR(W$3)),$D$3:$E$3,0))*VLOOKUP(W$3,RT1SC!$L$44:$N$67,MATCH(W$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-42089.013774405452},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$QJ,IF(X$4=\"HLH\",MATCH(X$3,I_TRL!$B$2:$QJ$2,0),MATCH(X$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$QJ,IF(X$4=\"HLH\",MATCH(X$3,I_NLSL!$B$2:$QJ$2,0),MATCH(X$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$QJ,IF(X$4=\"HLH\",MATCH(X$3,I_ER!$B$2:$QJ$2,0),MATCH(X$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$QJ,IF(X$4=\"HLH\",MATCH(X$3,I_ER_other!$B$2:$QJ$2,0),MATCH(X$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$3)>9,YEAR(X$3)+1,YEAR(X$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(X$3)>9,YEAR(X$3)+1,YEAR(X$3)),$D$3:$E$3,0))*VLOOKUP(X$3,RT1SC!$L$44:$N$67,MATCH(X$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":8812.540979600657},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$QJ,IF(Y$4=\"HLH\",MATCH(Y$3,I_TRL!$B$2:$QJ$2,0),MATCH(Y$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$QJ,IF(Y$4=\"HLH\",MATCH(Y$3,I_NLSL!$B$2:$QJ$2,0),MATCH(Y$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$QJ,IF(Y$4=\"HLH\",MATCH(Y$3,I_ER!$B$2:$QJ$2,0),MATCH(Y$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$QJ,IF(Y$4=\"HLH\",MATCH(Y$3,I_ER_other!$B$2:$QJ$2,0),MATCH(Y$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$3)>9,YEAR(Y$3)+1,YEAR(Y$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(Y$3)>9,YEAR(Y$3)+1,YEAR(Y$3)),$D$3:$E$3,0))*VLOOKUP(Y$3,RT1SC!$L$44:$N$67,MATCH(Y$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-30697.880919930263},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$QJ,IF(Z$4=\"HLH\",MATCH(Z$3,I_TRL!$B$2:$QJ$2,0),MATCH(Z$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$QJ,IF(Z$4=\"HLH\",MATCH(Z$3,I_NLSL!$B$2:$QJ$2,0),MATCH(Z$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$QJ,IF(Z$4=\"HLH\",MATCH(Z$3,I_ER!$B$2:$QJ$2,0),MATCH(Z$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$QJ,IF(Z$4=\"HLH\",MATCH(Z$3,I_ER_other!$B$2:$QJ$2,0),MATCH(Z$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$3)>9,YEAR(Z$3)+1,YEAR(Z$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(Z$3)>9,YEAR(Z$3)+1,YEAR(Z$3)),$D$3:$E$3,0))*VLOOKUP(Z$3,RT1SC!$L$44:$N$67,MATCH(Z$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":23086.525339634565},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$QJ,IF(AA$4=\"HLH\",MATCH(AA$3,I_TRL!$B$2:$QJ$2,0),MATCH(AA$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$QJ,IF(AA$4=\"HLH\",MATCH(AA$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AA$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$QJ,IF(AA$4=\"HLH\",MATCH(AA$3,I_ER!$B$2:$QJ$2,0),MATCH(AA$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$QJ,IF(AA$4=\"HLH\",MATCH(AA$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AA$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$3)>9,YEAR(AA$3)+1,YEAR(AA$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(AA$3)>9,YEAR(AA$3)+1,YEAR(AA$3)),$D$3:$E$3,0))*VLOOKUP(AA$3,RT1SC!$L$44:$N$67,MATCH(AA$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-25412.925309425089},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$QJ,IF(AB$4=\"HLH\",MATCH(AB$3,I_TRL!$B$2:$QJ$2,0),MATCH(AB$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$QJ,IF(AB$4=\"HLH\",MATCH(AB$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AB$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$QJ,IF(AB$4=\"HLH\",MATCH(AB$3,I_ER!$B$2:$QJ$2,0),MATCH(AB$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$QJ,IF(AB$4=\"HLH\",MATCH(AB$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AB$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$3)>9,YEAR(AB$3)+1,YEAR(AB$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(AB$3)>9,YEAR(AB$3)+1,YEAR(AB$3)),$D$3:$E$3,0))*VLOOKUP(AB$3,RT1SC!$L$44:$N$67,MATCH(AB$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":706.74184142274316},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$QJ,IF(AC$4=\"HLH\",MATCH(AC$3,I_TRL!$B$2:$QJ$2,0),MATCH(AC$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$QJ,IF(AC$4=\"HLH\",MATCH(AC$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AC$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$QJ,IF(AC$4=\"HLH\",MATCH(AC$3,I_ER!$B$2:$QJ$2,0),MATCH(AC$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$QJ,IF(AC$4=\"HLH\",MATCH(AC$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AC$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$3)>9,YEAR(AC$3)+1,YEAR(AC$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(AC$3)>9,YEAR(AC$3)+1,YEAR(AC$3)),$D$3:$E$3,0))*VLOOKUP(AC$3,RT1SC!$L$44:$N$67,MATCH(AC$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-33215.031053777755},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$QJ,IF(AD$4=\"HLH\",MATCH(AD$3,I_TRL!$B$2:$QJ$2,0),MATCH(AD$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$QJ,IF(AD$4=\"HLH\",MATCH(AD$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AD$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$QJ,IF(AD$4=\"HLH\",MATCH(AD$3,I_ER!$B$2:$QJ$2,0),MATCH(AD$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$QJ,IF(AD$4=\"HLH\",MATCH(AD$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AD$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$3)>9,YEAR(AD$3)+1,YEAR(AD$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(AD$3)>9,YEAR(AD$3)+1,YEAR(AD$3)),$D$3:$E$3,0))*VLOOKUP(AD$3,RT1SC!$L$44:$N$67,MATCH(AD$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":21374.003042238095},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$QJ,IF(AE$4=\"HLH\",MATCH(AE$3,I_TRL!$B$2:$QJ$2,0),MATCH(AE$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$QJ,IF(AE$4=\"HLH\",MATCH(AE$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AE$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$QJ,IF(AE$4=\"HLH\",MATCH(AE$3,I_ER!$B$2:$QJ$2,0),MATCH(AE$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$QJ,IF(AE$4=\"HLH\",MATCH(AE$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AE$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$3)>9,YEAR(AE$3)+1,YEAR(AE$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(AE$3)>9,YEAR(AE$3)+1,YEAR(AE$3)),$D$3:$E$3,0))*VLOOKUP(AE$3,RT1SC!$L$44:$N$67,MATCH(AE$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-23576.097032754813},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$QJ,IF(AF$4=\"HLH\",MATCH(AF$3,I_TRL!$B$2:$QJ$2,0),MATCH(AF$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$QJ,IF(AF$4=\"HLH\",MATCH(AF$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AF$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$QJ,IF(AF$4=\"HLH\",MATCH(AF$3,I_ER!$B$2:$QJ$2,0),MATCH(AF$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$QJ,IF(AF$4=\"HLH\",MATCH(AF$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AF$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$3)>9,YEAR(AF$3)+1,YEAR(AF$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(AF$3)>9,YEAR(AF$3)+1,YEAR(AF$3)),$D$3:$E$3,0))*VLOOKUP(AF$3,RT1SC!$L$44:$N$67,MATCH(AF$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":22380.029232161294},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$QJ,IF(AG$4=\"HLH\",MATCH(AG$3,I_TRL!$B$2:$QJ$2,0),MATCH(AG$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$QJ,IF(AG$4=\"HLH\",MATCH(AG$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AG$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$QJ,IF(AG$4=\"HLH\",MATCH(AG$3,I_ER!$B$2:$QJ$2,0),MATCH(AG$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$QJ,IF(AG$4=\"HLH\",MATCH(AG$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AG$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$3)>9,YEAR(AG$3)+1,YEAR(AG$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(AG$3)>9,YEAR(AG$3)+1,YEAR(AG$3)),$D$3:$E$3,0))*VLOOKUP(AG$3,RT1SC!$L$44:$N$67,MATCH(AG$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-19873.483386190594},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$QJ,IF(AH$4=\"HLH\",MATCH(AH$3,I_TRL!$B$2:$QJ$2,0),MATCH(AH$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$QJ,IF(AH$4=\"HLH\",MATCH(AH$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AH$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$QJ,IF(AH$4=\"HLH\",MATCH(AH$3,I_ER!$B$2:$QJ$2,0),MATCH(AH$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$QJ,IF(AH$4=\"HLH\",MATCH(AH$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AH$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$3)>9,YEAR(AH$3)+1,YEAR(AH$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(AH$3)>9,YEAR(AH$3)+1,YEAR(AH$3)),$D$3:$E$3,0))*VLOOKUP(AH$3,RT1SC!$L$44:$N$67,MATCH(AH$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":53182.566883505991},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$QJ,IF(AI$4=\"HLH\",MATCH(AI$3,I_TRL!$B$2:$QJ$2,0),MATCH(AI$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$QJ,IF(AI$4=\"HLH\",MATCH(AI$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AI$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$QJ,IF(AI$4=\"HLH\",MATCH(AI$3,I_ER!$B$2:$QJ$2,0),MATCH(AI$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$QJ,IF(AI$4=\"HLH\",MATCH(AI$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AI$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$3)>9,YEAR(AI$3)+1,YEAR(AI$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(AI$3)>9,YEAR(AI$3)+1,YEAR(AI$3)),$D$3:$E$3,0))*VLOOKUP(AI$3,RT1SC!$L$44:$N$67,MATCH(AI$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":2790.6465198151564},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$QJ,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_TRL!$B$2:$QJ$2,0),MATCH(AJ$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$QJ,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AJ$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$QJ,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_ER!$B$2:$QJ$2,0),MATCH(AJ$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$QJ,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AJ$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$3)>9,YEAR(AJ$3)+1,YEAR(AJ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(AJ$3)>9,YEAR(AJ$3)+1,YEAR(AJ$3)),$D$3:$E$3,0))*VLOOKUP(AJ$3,RT1SC!$L$44:$N$67,MATCH(AJ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":43371.038703796716},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$QJ,IF(AK$4=\"HLH\",MATCH(AK$3,I_TRL!$B$2:$QJ$2,0),MATCH(AK$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$QJ,IF(AK$4=\"HLH\",MATCH(AK$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AK$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$QJ,IF(AK$4=\"HLH\",MATCH(AK$3,I_ER!$B$2:$QJ$2,0),MATCH(AK$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$QJ,IF(AK$4=\"HLH\",MATCH(AK$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AK$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$3)>9,YEAR(AK$3)+1,YEAR(AK$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(AK$3)>9,YEAR(AK$3)+1,YEAR(AK$3)),$D$3:$E$3,0))*VLOOKUP(AK$3,RT1SC!$L$44:$N$67,MATCH(AK$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-6618.0696373910905},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$QJ,IF(AL$4=\"HLH\",MATCH(AL$3,I_TRL!$B$2:$QJ$2,0),MATCH(AL$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$QJ,IF(AL$4=\"HLH\",MATCH(AL$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AL$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$QJ,IF(AL$4=\"HLH\",MATCH(AL$3,I_ER!$B$2:$QJ$2,0),MATCH(AL$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$QJ,IF(AL$4=\"HLH\",MATCH(AL$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AL$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$3)>9,YEAR(AL$3)+1,YEAR(AL$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(AL$3)>9,YEAR(AL$3)+1,YEAR(AL$3)),$D$3:$E$3,0))*VLOOKUP(AL$3,RT1SC!$L$44:$N$67,MATCH(AL$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":32415.326995712938},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$QJ,IF(AM$4=\"HLH\",MATCH(AM$3,I_TRL!$B$2:$QJ$2,0),MATCH(AM$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$QJ,IF(AM$4=\"HLH\",MATCH(AM$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AM$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$QJ,IF(AM$4=\"HLH\",MATCH(AM$3,I_ER!$B$2:$QJ$2,0),MATCH(AM$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$QJ,IF(AM$4=\"HLH\",MATCH(AM$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AM$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$3)>9,YEAR(AM$3)+1,YEAR(AM$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(AM$3)>9,YEAR(AM$3)+1,YEAR(AM$3)),$D$3:$E$3,0))*VLOOKUP(AM$3,RT1SC!$L$44:$N$67,MATCH(AM$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-10088.484885785409},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$QJ,IF(AN$4=\"HLH\",MATCH(AN$3,I_TRL!$B$2:$QJ$2,0),MATCH(AN$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$QJ,IF(AN$4=\"HLH\",MATCH(AN$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AN$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$QJ,IF(AN$4=\"HLH\",MATCH(AN$3,I_ER!$B$2:$QJ$2,0),MATCH(AN$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$QJ,IF(AN$4=\"HLH\",MATCH(AN$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AN$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$3)>9,YEAR(AN$3)+1,YEAR(AN$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(AN$3)>9,YEAR(AN$3)+1,YEAR(AN$3)),$D$3:$E$3,0))*VLOOKUP(AN$3,RT1SC!$L$44:$N$67,MATCH(AN$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":7234.3988615325943},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$QJ,IF(AO$4=\"HLH\",MATCH(AO$3,I_TRL!$B$2:$QJ$2,0),MATCH(AO$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$QJ,IF(AO$4=\"HLH\",MATCH(AO$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AO$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$QJ,IF(AO$4=\"HLH\",MATCH(AO$3,I_ER!$B$2:$QJ$2,0),MATCH(AO$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$QJ,IF(AO$4=\"HLH\",MATCH(AO$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AO$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$3)>9,YEAR(AO$3)+1,YEAR(AO$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(AO$3)>9,YEAR(AO$3)+1,YEAR(AO$3)),$D$3:$E$3,0))*VLOOKUP(AO$3,RT1SC!$L$44:$N$67,MATCH(AO$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-29478.363945381861},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$QJ,IF(AP$4=\"HLH\",MATCH(AP$3,I_TRL!$B$2:$QJ$2,0),MATCH(AP$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$QJ,IF(AP$4=\"HLH\",MATCH(AP$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AP$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$QJ,IF(AP$4=\"HLH\",MATCH(AP$3,I_ER!$B$2:$QJ$2,0),MATCH(AP$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$QJ,IF(AP$4=\"HLH\",MATCH(AP$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AP$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$3)>9,YEAR(AP$3)+1,YEAR(AP$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(AP$3)>9,YEAR(AP$3)+1,YEAR(AP$3)),$D$3:$E$3,0))*VLOOKUP(AP$3,RT1SC!$L$44:$N$67,MATCH(AP$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":17801.003521040155},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$QJ,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_TRL!$B$2:$QJ$2,0),MATCH(AQ$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$QJ,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AQ$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$QJ,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_ER!$B$2:$QJ$2,0),MATCH(AQ$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$QJ,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AQ$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$3)>9,YEAR(AQ$3)+1,YEAR(AQ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(AQ$3)>9,YEAR(AQ$3)+1,YEAR(AQ$3)),$D$3:$E$3,0))*VLOOKUP(AQ$3,RT1SC!$L$44:$N$67,MATCH(AQ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-18123.441119239898},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$QJ,IF(AR$4=\"HLH\",MATCH(AR$3,I_TRL!$B$2:$QJ$2,0),MATCH(AR$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$QJ,IF(AR$4=\"HLH\",MATCH(AR$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AR$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$QJ,IF(AR$4=\"HLH\",MATCH(AR$3,I_ER!$B$2:$QJ$2,0),MATCH(AR$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$QJ,IF(AR$4=\"HLH\",MATCH(AR$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AR$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$3)>9,YEAR(AR$3)+1,YEAR(AR$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(AR$3)>9,YEAR(AR$3)+1,YEAR(AR$3)),$D$3:$E$3,0))*VLOOKUP(AR$3,RT1SC!$L$44:$N$67,MATCH(AR$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":27634.119946684164},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$QJ,IF(AS$4=\"HLH\",MATCH(AS$3,I_TRL!$B$2:$QJ$2,0),MATCH(AS$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$QJ,IF(AS$4=\"HLH\",MATCH(AS$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AS$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$QJ,IF(AS$4=\"HLH\",MATCH(AS$3,I_ER!$B$2:$QJ$2,0),MATCH(AS$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$QJ,IF(AS$4=\"HLH\",MATCH(AS$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AS$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$3)>9,YEAR(AS$3)+1,YEAR(AS$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(AS$3)>9,YEAR(AS$3)+1,YEAR(AS$3)),$D$3:$E$3,0))*VLOOKUP(AS$3,RT1SC!$L$44:$N$67,MATCH(AS$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-12116.168792037482},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$QJ,IF(AT$4=\"HLH\",MATCH(AT$3,I_TRL!$B$2:$QJ$2,0),MATCH(AT$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$QJ,IF(AT$4=\"HLH\",MATCH(AT$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AT$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$QJ,IF(AT$4=\"HLH\",MATCH(AT$3,I_ER!$B$2:$QJ$2,0),MATCH(AT$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$QJ,IF(AT$4=\"HLH\",MATCH(AT$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AT$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$3)>9,YEAR(AT$3)+1,YEAR(AT$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(AT$3)>9,YEAR(AT$3)+1,YEAR(AT$3)),$D$3:$E$3,0))*VLOOKUP(AT$3,RT1SC!$L$44:$N$67,MATCH(AT$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-11903.454433648163},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$QJ,IF(AU$4=\"HLH\",MATCH(AU$3,I_TRL!$B$2:$QJ$2,0),MATCH(AU$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$QJ,IF(AU$4=\"HLH\",MATCH(AU$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AU$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$QJ,IF(AU$4=\"HLH\",MATCH(AU$3,I_ER!$B$2:$QJ$2,0),MATCH(AU$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$QJ,IF(AU$4=\"HLH\",MATCH(AU$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AU$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$3)>9,YEAR(AU$3)+1,YEAR(AU$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(AU$3)>9,YEAR(AU$3)+1,YEAR(AU$3)),$D$3:$E$3,0))*VLOOKUP(AU$3,RT1SC!$L$44:$N$67,MATCH(AU$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-42029.638546918504},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$QJ,IF(AV$4=\"HLH\",MATCH(AV$3,I_TRL!$B$2:$QJ$2,0),MATCH(AV$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$QJ,IF(AV$4=\"HLH\",MATCH(AV$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AV$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$QJ,IF(AV$4=\"HLH\",MATCH(AV$3,I_ER!$B$2:$QJ$2,0),MATCH(AV$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$QJ,IF(AV$4=\"HLH\",MATCH(AV$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AV$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$3)>9,YEAR(AV$3)+1,YEAR(AV$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(AV$3)>9,YEAR(AV$3)+1,YEAR(AV$3)),$D$3:$E$3,0))*VLOOKUP(AV$3,RT1SC!$L$44:$N$67,MATCH(AV$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":9402.3675123232097},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$QJ,IF(AW$4=\"HLH\",MATCH(AW$3,I_TRL!$B$2:$QJ$2,0),MATCH(AW$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$QJ,IF(AW$4=\"HLH\",MATCH(AW$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AW$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$QJ,IF(AW$4=\"HLH\",MATCH(AW$3,I_ER!$B$2:$QJ$2,0),MATCH(AW$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$QJ,IF(AW$4=\"HLH\",MATCH(AW$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AW$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$3)>9,YEAR(AW$3)+1,YEAR(AW$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(AW$3)>9,YEAR(AW$3)+1,YEAR(AW$3)),$D$3:$E$3,0))*VLOOKUP(AW$3,RT1SC!$L$44:$N$67,MATCH(AW$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-30485.155115283618},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$QJ,IF(AX$4=\"HLH\",MATCH(AX$3,I_TRL!$B$2:$QJ$2,0),MATCH(AX$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$QJ,IF(AX$4=\"HLH\",MATCH(AX$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AX$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$QJ,IF(AX$4=\"HLH\",MATCH(AX$3,I_ER!$B$2:$QJ$2,0),MATCH(AX$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$QJ,IF(AX$4=\"HLH\",MATCH(AX$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AX$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$3)>9,YEAR(AX$3)+1,YEAR(AX$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(AX$3)>9,YEAR(AX$3)+1,YEAR(AX$3)),$D$3:$E$3,0))*VLOOKUP(AX$3,RT1SC!$L$44:$N$67,MATCH(AX$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":18964.662172070864},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$QJ,IF(AY$4=\"HLH\",MATCH(AY$3,I_TRL!$B$2:$QJ$2,0),MATCH(AY$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$QJ,IF(AY$4=\"HLH\",MATCH(AY$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AY$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$QJ,IF(AY$4=\"HLH\",MATCH(AY$3,I_ER!$B$2:$QJ$2,0),MATCH(AY$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$QJ,IF(AY$4=\"HLH\",MATCH(AY$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AY$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$3)>9,YEAR(AY$3)+1,YEAR(AY$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(AY$3)>9,YEAR(AY$3)+1,YEAR(AY$3)),$D$3:$E$3,0))*VLOOKUP(AY$3,RT1SC!$L$44:$N$67,MATCH(AY$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-20324.710697586677},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$QJ,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_TRL!$B$2:$QJ$2,0),MATCH(AZ$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$QJ,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AZ$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$QJ,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_ER!$B$2:$QJ$2,0),MATCH(AZ$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$QJ,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AZ$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$3)>9,YEAR(AZ$3)+1,YEAR(AZ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(AZ$3)>9,YEAR(AZ$3)+1,YEAR(AZ$3)),$D$3:$E$3,0))*VLOOKUP(AZ$3,RT1SC!$L$44:$N$67,MATCH(AZ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":5043.9940391188284},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$QJ,IF(BA$4=\"HLH\",MATCH(BA$3,I_TRL!$B$2:$QJ$2,0),MATCH(BA$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$QJ,IF(BA$4=\"HLH\",MATCH(BA$3,I_NLSL!$B$2:$QJ$2,0),MATCH(BA$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$QJ,IF(BA$4=\"HLH\",MATCH(BA$3,I_ER!$B$2:$QJ$2,0),MATCH(BA$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$QJ,IF(BA$4=\"HLH\",MATCH(BA$3,I_ER_other!$B$2:$QJ$2,0),MATCH(BA$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$3)>9,YEAR(BA$3)+1,YEAR(BA$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(BA$3)>9,YEAR(BA$3)+1,YEAR(BA$3)),$D$3:$E$3,0))*VLOOKUP(BA$3,RT1SC!$L$44:$N$67,MATCH(BA$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-36974.844983313349},10103,"Clark County PUD #1",{"$f":"IF(OR(BD$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(BD$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$QJ,MATCH(BD$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$QJ,MATCH(BD$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BD$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BD$3)>9,YEAR(BD$3)+1,YEAR(BD$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(BD$3)>9,YEAR(BD$3)+1,YEAR(BD$3)),$D$3:$E$3,0))*VLOOKUP(BD$3,RT1SC!$L$44:$N$67,MATCH(BD$4,RT1SC!$L$3:$N$3,0),FALSE)+F10)/VLOOKUP(BD$3,Init!$F:$K,MATCH(BD$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(BD$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(BD$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BE$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(BE$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$QJ,MATCH(BE$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$QJ,MATCH(BE$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BE$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BE$3)>9,YEAR(BE$3)+1,YEAR(BE$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(BE$3)>9,YEAR(BE$3)+1,YEAR(BE$3)),$D$3:$E$3,0))*VLOOKUP(BE$3,RT1SC!$L$44:$N$67,MATCH(BE$4,RT1SC!$L$3:$N$3,0),FALSE)+G10)/VLOOKUP(BE$3,Init!$F:$K,MATCH(BE$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(BE$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(BE$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BF$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(BF$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$QJ,MATCH(BF$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$QJ,MATCH(BF$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BF$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BF$3)>9,YEAR(BF$3)+1,YEAR(BF$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(BF$3)>9,YEAR(BF$3)+1,YEAR(BF$3)),$D$3:$E$3,0))*VLOOKUP(BF$3,RT1SC!$L$44:$N$67,MATCH(BF$4,RT1SC!$L$3:$N$3,0),FALSE)+H10)/VLOOKUP(BF$3,Init!$F:$K,MATCH(BF$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(BF$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(BF$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":38.197342499999991},{"$f":"IF(OR(BG$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(BG$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$QJ,MATCH(BG$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$QJ,MATCH(BG$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BG$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BG$3)>9,YEAR(BG$3)+1,YEAR(BG$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(BG$3)>9,YEAR(BG$3)+1,YEAR(BG$3)),$D$3:$E$3,0))*VLOOKUP(BG$3,RT1SC!$L$44:$N$67,MATCH(BG$4,RT1SC!$L$3:$N$3,0),FALSE)+I10)/VLOOKUP(BG$3,Init!$F:$K,MATCH(BG$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(BG$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(BG$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BH$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(BH$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$QJ,MATCH(BH$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$QJ,MATCH(BH$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BH$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BH$3)>9,YEAR(BH$3)+1,YEAR(BH$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(BH$3)>9,YEAR(BH$3)+1,YEAR(BH$3)),$D$3:$E$3,0))*VLOOKUP(BH$3,RT1SC!$L$44:$N$67,MATCH(BH$4,RT1SC!$L$3:$N$3,0),FALSE)+J10)/VLOOKUP(BH$3,Init!$F:$K,MATCH(BH$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(BH$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(BH$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":76.789312499999994},{"$f":"IF(OR(BI$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(BI$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$QJ,MATCH(BI$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$QJ,MATCH(BI$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BI$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BI$3)>9,YEAR(BI$3)+1,YEAR(BI$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(BI$3)>9,YEAR(BI$3)+1,YEAR(BI$3)),$D$3:$E$3,0))*VLOOKUP(BI$3,RT1SC!$L$44:$N$67,MATCH(BI$4,RT1SC!$L$3:$N$3,0),FALSE)+K10)/VLOOKUP(BI$3,Init!$F:$K,MATCH(BI$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(BI$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(BI$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BJ$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(BJ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$QJ,MATCH(BJ$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$QJ,MATCH(BJ$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BJ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BJ$3)>9,YEAR(BJ$3)+1,YEAR(BJ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(BJ$3)>9,YEAR(BJ$3)+1,YEAR(BJ$3)),$D$3:$E$3,0))*VLOOKUP(BJ$3,RT1SC!$L$44:$N$67,MATCH(BJ$4,RT1SC!$L$3:$N$3,0),FALSE)+L10)/VLOOKUP(BJ$3,Init!$F:$K,MATCH(BJ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(BJ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(BJ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":38.240439903846095},{"$f":"IF(OR(BK$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(BK$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$QJ,MATCH(BK$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$QJ,MATCH(BK$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BK$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BK$3)>9,YEAR(BK$3)+1,YEAR(BK$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(BK$3)>9,YEAR(BK$3)+1,YEAR(BK$3)),$D$3:$E$3,0))*VLOOKUP(BK$3,RT1SC!$L$44:$N$67,MATCH(BK$4,RT1SC!$L$3:$N$3,0),FALSE)+M10)/VLOOKUP(BK$3,Init!$F:$K,MATCH(BK$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(BK$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(BK$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BL$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(BL$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$QJ,MATCH(BL$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$QJ,MATCH(BL$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BL$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BL$3)>9,YEAR(BL$3)+1,YEAR(BL$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(BL$3)>9,YEAR(BL$3)+1,YEAR(BL$3)),$D$3:$E$3,0))*VLOOKUP(BL$3,RT1SC!$L$44:$N$67,MATCH(BL$4,RT1SC!$L$3:$N$3,0),FALSE)+N10)/VLOOKUP(BL$3,Init!$F:$K,MATCH(BL$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(BL$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(BL$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":32.883562500000096},{"$f":"IF(OR(BM$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(BM$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$QJ,MATCH(BM$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$QJ,MATCH(BM$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BM$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BM$3)>9,YEAR(BM$3)+1,YEAR(BM$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(BM$3)>9,YEAR(BM$3)+1,YEAR(BM$3)),$D$3:$E$3,0))*VLOOKUP(BM$3,RT1SC!$L$44:$N$67,MATCH(BM$4,RT1SC!$L$3:$N$3,0),FALSE)+O10)/VLOOKUP(BM$3,Init!$F:$K,MATCH(BM$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(BM$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(BM$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BN$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(BN$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$QJ,MATCH(BN$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$QJ,MATCH(BN$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BN$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BN$3)>9,YEAR(BN$3)+1,YEAR(BN$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(BN$3)>9,YEAR(BN$3)+1,YEAR(BN$3)),$D$3:$E$3,0))*VLOOKUP(BN$3,RT1SC!$L$44:$N$67,MATCH(BN$4,RT1SC!$L$3:$N$3,0),FALSE)+P10)/VLOOKUP(BN$3,Init!$F:$K,MATCH(BN$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(BN$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(BN$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":89.960271634615395},{"$f":"IF(OR(BO$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(BO$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$QJ,MATCH(BO$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$QJ,MATCH(BO$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BO$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BO$3)>9,YEAR(BO$3)+1,YEAR(BO$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(BO$3)>9,YEAR(BO$3)+1,YEAR(BO$3)),$D$3:$E$3,0))*VLOOKUP(BO$3,RT1SC!$L$44:$N$67,MATCH(BO$4,RT1SC!$L$3:$N$3,0),FALSE)+Q10)/VLOOKUP(BO$3,Init!$F:$K,MATCH(BO$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(BO$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(BO$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BP$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(BP$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$QJ,MATCH(BP$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$QJ,MATCH(BP$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BP$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BP$3)>9,YEAR(BP$3)+1,YEAR(BP$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(BP$3)>9,YEAR(BP$3)+1,YEAR(BP$3)),$D$3:$E$3,0))*VLOOKUP(BP$3,RT1SC!$L$44:$N$67,MATCH(BP$4,RT1SC!$L$3:$N$3,0),FALSE)+R10)/VLOOKUP(BP$3,Init!$F:$K,MATCH(BP$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(BP$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(BP$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":9.9349374999999611},{"$f":"IF(OR(BQ$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(BQ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$QJ,MATCH(BQ$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$QJ,MATCH(BQ$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BQ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BQ$3)>9,YEAR(BQ$3)+1,YEAR(BQ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(BQ$3)>9,YEAR(BQ$3)+1,YEAR(BQ$3)),$D$3:$E$3,0))*VLOOKUP(BQ$3,RT1SC!$L$44:$N$67,MATCH(BQ$4,RT1SC!$L$3:$N$3,0),FALSE)+S10)/VLOOKUP(BQ$3,Init!$F:$K,MATCH(BQ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(BQ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(BQ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BR$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(BR$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$QJ,MATCH(BR$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$QJ,MATCH(BR$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BR$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BR$3)>9,YEAR(BR$3)+1,YEAR(BR$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(BR$3)>9,YEAR(BR$3)+1,YEAR(BR$3)),$D$3:$E$3,0))*VLOOKUP(BR$3,RT1SC!$L$44:$N$67,MATCH(BR$4,RT1SC!$L$3:$N$3,0),FALSE)+T10)/VLOOKUP(BR$3,Init!$F:$K,MATCH(BR$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(BR$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(BR$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":57.298322115384551},{"$f":"IF(OR(BS$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(BS$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$QJ,MATCH(BS$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$QJ,MATCH(BS$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BS$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BS$3)>9,YEAR(BS$3)+1,YEAR(BS$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(BS$3)>9,YEAR(BS$3)+1,YEAR(BS$3)),$D$3:$E$3,0))*VLOOKUP(BS$3,RT1SC!$L$44:$N$67,MATCH(BS$4,RT1SC!$L$3:$N$3,0),FALSE)+U10)/VLOOKUP(BS$3,Init!$F:$K,MATCH(BS$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(BS$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(BS$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BT$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(BT$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$QJ,MATCH(BT$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$QJ,MATCH(BT$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BT$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BT$3)>9,YEAR(BT$3)+1,YEAR(BT$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(BT$3)>9,YEAR(BT$3)+1,YEAR(BT$3)),$D$3:$E$3,0))*VLOOKUP(BT$3,RT1SC!$L$44:$N$67,MATCH(BT$4,RT1SC!$L$3:$N$3,0),FALSE)+V10)/VLOOKUP(BT$3,Init!$F:$K,MATCH(BT$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(BT$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(BT$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":57.475235000000012},{"$f":"IF(OR(BU$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(BU$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$QJ,MATCH(BU$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$QJ,MATCH(BU$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BU$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BU$3)>9,YEAR(BU$3)+1,YEAR(BU$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(BU$3)>9,YEAR(BU$3)+1,YEAR(BU$3)),$D$3:$E$3,0))*VLOOKUP(BU$3,RT1SC!$L$44:$N$67,MATCH(BU$4,RT1SC!$L$3:$N$3,0),FALSE)+W10)/VLOOKUP(BU$3,Init!$F:$K,MATCH(BU$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(BU$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(BU$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BV$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(BV$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$QJ,MATCH(BV$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$QJ,MATCH(BV$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BV$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BV$3)>9,YEAR(BV$3)+1,YEAR(BV$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(BV$3)>9,YEAR(BV$3)+1,YEAR(BV$3)),$D$3:$E$3,0))*VLOOKUP(BV$3,RT1SC!$L$44:$N$67,MATCH(BV$4,RT1SC!$L$3:$N$3,0),FALSE)+X10)/VLOOKUP(BV$3,Init!$F:$K,MATCH(BV$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(BV$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(BV$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":46.902798076923062},{"$f":"IF(OR(BW$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(BW$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$QJ,MATCH(BW$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$QJ,MATCH(BW$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BW$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BW$3)>9,YEAR(BW$3)+1,YEAR(BW$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(BW$3)>9,YEAR(BW$3)+1,YEAR(BW$3)),$D$3:$E$3,0))*VLOOKUP(BW$3,RT1SC!$L$44:$N$67,MATCH(BW$4,RT1SC!$L$3:$N$3,0),FALSE)+Y10)/VLOOKUP(BW$3,Init!$F:$K,MATCH(BW$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(BW$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(BW$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BX$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(BX$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$QJ,MATCH(BX$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$QJ,MATCH(BX$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BX$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BX$3)>9,YEAR(BX$3)+1,YEAR(BX$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(BX$3)>9,YEAR(BX$3)+1,YEAR(BX$3)),$D$3:$E$3,0))*VLOOKUP(BX$3,RT1SC!$L$44:$N$67,MATCH(BX$4,RT1SC!$L$3:$N$3,0),FALSE)+Z10)/VLOOKUP(BX$3,Init!$F:$K,MATCH(BX$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(BX$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(BX$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":101.47941666666665},{"$f":"IF(OR(BY$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(BY$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$QJ,MATCH(BY$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$QJ,MATCH(BY$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BY$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BY$3)>9,YEAR(BY$3)+1,YEAR(BY$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(BY$3)>9,YEAR(BY$3)+1,YEAR(BY$3)),$D$3:$E$3,0))*VLOOKUP(BY$3,RT1SC!$L$44:$N$67,MATCH(BY$4,RT1SC!$L$3:$N$3,0),FALSE)+AA10)/VLOOKUP(BY$3,Init!$F:$K,MATCH(BY$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(BY$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(BY$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BZ$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(BZ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$QJ,MATCH(BZ$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$QJ,MATCH(BZ$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BZ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BZ$3)>9,YEAR(BZ$3)+1,YEAR(BZ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(BZ$3)>9,YEAR(BZ$3)+1,YEAR(BZ$3)),$D$3:$E$3,0))*VLOOKUP(BZ$3,RT1SC!$L$44:$N$67,MATCH(BZ$4,RT1SC!$L$3:$N$3,0),FALSE)+AB10)/VLOOKUP(BZ$3,Init!$F:$K,MATCH(BZ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(BZ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(BZ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":101.31725000000006},{"$f":"IF(OR(CA$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(CA$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$QJ,MATCH(CA$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$QJ,MATCH(CA$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CA$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CA$3)>9,YEAR(CA$3)+1,YEAR(CA$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(CA$3)>9,YEAR(CA$3)+1,YEAR(CA$3)),$D$3:$E$3,0))*VLOOKUP(CA$3,RT1SC!$L$44:$N$67,MATCH(CA$4,RT1SC!$L$3:$N$3,0),FALSE)+AC10)/VLOOKUP(CA$3,Init!$F:$K,MATCH(CA$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(CA$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(CA$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CB$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(CB$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$QJ,MATCH(CB$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$QJ,MATCH(CB$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CB$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CB$3)>9,YEAR(CB$3)+1,YEAR(CB$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(CB$3)>9,YEAR(CB$3)+1,YEAR(CB$3)),$D$3:$E$3,0))*VLOOKUP(CB$3,RT1SC!$L$44:$N$67,MATCH(CB$4,RT1SC!$L$3:$N$3,0),FALSE)+AD10)/VLOOKUP(CB$3,Init!$F:$K,MATCH(CB$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(CB$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(CB$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CC$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(CC$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$QJ,MATCH(CC$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$QJ,MATCH(CC$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CC$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CC$3)>9,YEAR(CC$3)+1,YEAR(CC$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(CC$3)>9,YEAR(CC$3)+1,YEAR(CC$3)),$D$3:$E$3,0))*VLOOKUP(CC$3,RT1SC!$L$44:$N$67,MATCH(CC$4,RT1SC!$L$3:$N$3,0),FALSE)+AE10)/VLOOKUP(CC$3,Init!$F:$K,MATCH(CC$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(CC$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(CC$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CD$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(CD$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$QJ,MATCH(CD$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$QJ,MATCH(CD$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CD$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CD$3)>9,YEAR(CD$3)+1,YEAR(CD$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(CD$3)>9,YEAR(CD$3)+1,YEAR(CD$3)),$D$3:$E$3,0))*VLOOKUP(CD$3,RT1SC!$L$44:$N$67,MATCH(CD$4,RT1SC!$L$3:$N$3,0),FALSE)+AF10)/VLOOKUP(CD$3,Init!$F:$K,MATCH(CD$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(CD$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(CD$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":39.010555000000011},{"$f":"IF(OR(CE$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(CE$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$QJ,MATCH(CE$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$QJ,MATCH(CE$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CE$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CE$3)>9,YEAR(CE$3)+1,YEAR(CE$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(CE$3)>9,YEAR(CE$3)+1,YEAR(CE$3)),$D$3:$E$3,0))*VLOOKUP(CE$3,RT1SC!$L$44:$N$67,MATCH(CE$4,RT1SC!$L$3:$N$3,0),FALSE)+AG10)/VLOOKUP(CE$3,Init!$F:$K,MATCH(CE$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(CE$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(CE$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CF$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(CF$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$QJ,MATCH(CF$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$QJ,MATCH(CF$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CF$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CF$3)>9,YEAR(CF$3)+1,YEAR(CF$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(CF$3)>9,YEAR(CF$3)+1,YEAR(CF$3)),$D$3:$E$3,0))*VLOOKUP(CF$3,RT1SC!$L$44:$N$67,MATCH(CF$4,RT1SC!$L$3:$N$3,0),FALSE)+AH10)/VLOOKUP(CF$3,Init!$F:$K,MATCH(CF$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(CF$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(CF$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":77.25225000000006},{"$f":"IF(OR(CG$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(CG$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$QJ,MATCH(CG$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$QJ,MATCH(CG$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CG$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CG$3)>9,YEAR(CG$3)+1,YEAR(CG$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(CG$3)>9,YEAR(CG$3)+1,YEAR(CG$3)),$D$3:$E$3,0))*VLOOKUP(CG$3,RT1SC!$L$44:$N$67,MATCH(CG$4,RT1SC!$L$3:$N$3,0),FALSE)+AI10)/VLOOKUP(CG$3,Init!$F:$K,MATCH(CG$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(CG$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(CG$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CH$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(CH$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$QJ,MATCH(CH$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$QJ,MATCH(CH$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CH$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CH$3)>9,YEAR(CH$3)+1,YEAR(CH$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(CH$3)>9,YEAR(CH$3)+1,YEAR(CH$3)),$D$3:$E$3,0))*VLOOKUP(CH$3,RT1SC!$L$44:$N$67,MATCH(CH$4,RT1SC!$L$3:$N$3,0),FALSE)+AJ10)/VLOOKUP(CH$3,Init!$F:$K,MATCH(CH$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(CH$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(CH$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":38.95039423076912},{"$f":"IF(OR(CI$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(CI$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$QJ,MATCH(CI$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$QJ,MATCH(CI$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CI$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CI$3)>9,YEAR(CI$3)+1,YEAR(CI$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(CI$3)>9,YEAR(CI$3)+1,YEAR(CI$3)),$D$3:$E$3,0))*VLOOKUP(CI$3,RT1SC!$L$44:$N$67,MATCH(CI$4,RT1SC!$L$3:$N$3,0),FALSE)+AK10)/VLOOKUP(CI$3,Init!$F:$K,MATCH(CI$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(CI$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(CI$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CJ$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(CJ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$QJ,MATCH(CJ$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$QJ,MATCH(CJ$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CJ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CJ$3)>9,YEAR(CJ$3)+1,YEAR(CJ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(CJ$3)>9,YEAR(CJ$3)+1,YEAR(CJ$3)),$D$3:$E$3,0))*VLOOKUP(CJ$3,RT1SC!$L$44:$N$67,MATCH(CJ$4,RT1SC!$L$3:$N$3,0),FALSE)+AL10)/VLOOKUP(CJ$3,Init!$F:$K,MATCH(CJ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(CJ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(CJ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":33.541710937499943},{"$f":"IF(OR(CK$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(CK$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$QJ,MATCH(CK$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$QJ,MATCH(CK$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CK$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CK$3)>9,YEAR(CK$3)+1,YEAR(CK$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(CK$3)>9,YEAR(CK$3)+1,YEAR(CK$3)),$D$3:$E$3,0))*VLOOKUP(CK$3,RT1SC!$L$44:$N$67,MATCH(CK$4,RT1SC!$L$3:$N$3,0),FALSE)+AM10)/VLOOKUP(CK$3,Init!$F:$K,MATCH(CK$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(CK$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(CK$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CL$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(CL$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$QJ,MATCH(CL$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$QJ,MATCH(CL$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CL$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CL$3)>9,YEAR(CL$3)+1,YEAR(CL$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(CL$3)>9,YEAR(CL$3)+1,YEAR(CL$3)),$D$3:$E$3,0))*VLOOKUP(CL$3,RT1SC!$L$44:$N$67,MATCH(CL$4,RT1SC!$L$3:$N$3,0),FALSE)+AN10)/VLOOKUP(CL$3,Init!$F:$K,MATCH(CL$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(CL$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(CL$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":90.887723557692283},{"$f":"IF(OR(CM$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(CM$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$QJ,MATCH(CM$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$QJ,MATCH(CM$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CM$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CM$3)>9,YEAR(CM$3)+1,YEAR(CM$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(CM$3)>9,YEAR(CM$3)+1,YEAR(CM$3)),$D$3:$E$3,0))*VLOOKUP(CM$3,RT1SC!$L$44:$N$67,MATCH(CM$4,RT1SC!$L$3:$N$3,0),FALSE)+AO10)/VLOOKUP(CM$3,Init!$F:$K,MATCH(CM$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(CM$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(CM$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CN$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(CN$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$QJ,MATCH(CN$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$QJ,MATCH(CN$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CN$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CN$3)>9,YEAR(CN$3)+1,YEAR(CN$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(CN$3)>9,YEAR(CN$3)+1,YEAR(CN$3)),$D$3:$E$3,0))*VLOOKUP(CN$3,RT1SC!$L$44:$N$67,MATCH(CN$4,RT1SC!$L$3:$N$3,0),FALSE)+AP10)/VLOOKUP(CN$3,Init!$F:$K,MATCH(CN$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(CN$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(CN$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":10.587014423076965},{"$f":"IF(OR(CO$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(CO$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$QJ,MATCH(CO$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$QJ,MATCH(CO$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CO$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CO$3)>9,YEAR(CO$3)+1,YEAR(CO$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(CO$3)>9,YEAR(CO$3)+1,YEAR(CO$3)),$D$3:$E$3,0))*VLOOKUP(CO$3,RT1SC!$L$44:$N$67,MATCH(CO$4,RT1SC!$L$3:$N$3,0),FALSE)+AQ10)/VLOOKUP(CO$3,Init!$F:$K,MATCH(CO$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(CO$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(CO$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CP$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(CP$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$QJ,MATCH(CP$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$QJ,MATCH(CP$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CP$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CP$3)>9,YEAR(CP$3)+1,YEAR(CP$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(CP$3)>9,YEAR(CP$3)+1,YEAR(CP$3)),$D$3:$E$3,0))*VLOOKUP(CP$3,RT1SC!$L$44:$N$67,MATCH(CP$4,RT1SC!$L$3:$N$3,0),FALSE)+AR10)/VLOOKUP(CP$3,Init!$F:$K,MATCH(CP$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(CP$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(CP$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":58.114983173076936},{"$f":"IF(OR(CQ$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(CQ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$QJ,MATCH(CQ$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$QJ,MATCH(CQ$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CQ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CQ$3)>9,YEAR(CQ$3)+1,YEAR(CQ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(CQ$3)>9,YEAR(CQ$3)+1,YEAR(CQ$3)),$D$3:$E$3,0))*VLOOKUP(CQ$3,RT1SC!$L$44:$N$67,MATCH(CQ$4,RT1SC!$L$3:$N$3,0),FALSE)+AS10)/VLOOKUP(CQ$3,Init!$F:$K,MATCH(CQ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(CQ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(CQ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CR$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(CR$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$QJ,MATCH(CR$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$QJ,MATCH(CR$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CR$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CR$3)>9,YEAR(CR$3)+1,YEAR(CR$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(CR$3)>9,YEAR(CR$3)+1,YEAR(CR$3)),$D$3:$E$3,0))*VLOOKUP(CR$3,RT1SC!$L$44:$N$67,MATCH(CR$4,RT1SC!$L$3:$N$3,0),FALSE)+AT10)/VLOOKUP(CR$3,Init!$F:$K,MATCH(CR$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(CR$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(CR$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":58.596937499999925},{"$f":"IF(OR(CS$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(CS$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$QJ,MATCH(CS$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$QJ,MATCH(CS$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CS$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CS$3)>9,YEAR(CS$3)+1,YEAR(CS$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(CS$3)>9,YEAR(CS$3)+1,YEAR(CS$3)),$D$3:$E$3,0))*VLOOKUP(CS$3,RT1SC!$L$44:$N$67,MATCH(CS$4,RT1SC!$L$3:$N$3,0),FALSE)+AU10)/VLOOKUP(CS$3,Init!$F:$K,MATCH(CS$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(CS$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(CS$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CT$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(CT$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$QJ,MATCH(CT$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$QJ,MATCH(CT$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CT$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CT$3)>9,YEAR(CT$3)+1,YEAR(CT$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(CT$3)>9,YEAR(CT$3)+1,YEAR(CT$3)),$D$3:$E$3,0))*VLOOKUP(CT$3,RT1SC!$L$44:$N$67,MATCH(CT$4,RT1SC!$L$3:$N$3,0),FALSE)+AV10)/VLOOKUP(CT$3,Init!$F:$K,MATCH(CT$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(CT$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(CT$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":48.317783653846249},{"$f":"IF(OR(CU$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(CU$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$QJ,MATCH(CU$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$QJ,MATCH(CU$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CU$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CU$3)>9,YEAR(CU$3)+1,YEAR(CU$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(CU$3)>9,YEAR(CU$3)+1,YEAR(CU$3)),$D$3:$E$3,0))*VLOOKUP(CU$3,RT1SC!$L$44:$N$67,MATCH(CU$4,RT1SC!$L$3:$N$3,0),FALSE)+AW10)/VLOOKUP(CU$3,Init!$F:$K,MATCH(CU$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(CU$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(CU$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CV$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(CV$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$QJ,MATCH(CV$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$QJ,MATCH(CV$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CV$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CV$3)>9,YEAR(CV$3)+1,YEAR(CV$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(CV$3)>9,YEAR(CV$3)+1,YEAR(CV$3)),$D$3:$E$3,0))*VLOOKUP(CV$3,RT1SC!$L$44:$N$67,MATCH(CV$4,RT1SC!$L$3:$N$3,0),FALSE)+AX10)/VLOOKUP(CV$3,Init!$F:$K,MATCH(CV$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(CV$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(CV$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":101.83041105769237},{"$f":"IF(OR(CW$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(CW$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$QJ,MATCH(CW$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$QJ,MATCH(CW$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CW$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CW$3)>9,YEAR(CW$3)+1,YEAR(CW$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(CW$3)>9,YEAR(CW$3)+1,YEAR(CW$3)),$D$3:$E$3,0))*VLOOKUP(CW$3,RT1SC!$L$44:$N$67,MATCH(CW$4,RT1SC!$L$3:$N$3,0),FALSE)+AY10)/VLOOKUP(CW$3,Init!$F:$K,MATCH(CW$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(CW$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(CW$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CX$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(CX$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$QJ,MATCH(CX$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$QJ,MATCH(CX$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CX$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CX$3)>9,YEAR(CX$3)+1,YEAR(CX$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(CX$3)>9,YEAR(CX$3)+1,YEAR(CX$3)),$D$3:$E$3,0))*VLOOKUP(CX$3,RT1SC!$L$44:$N$67,MATCH(CX$4,RT1SC!$L$3:$N$3,0),FALSE)+AZ10)/VLOOKUP(CX$3,Init!$F:$K,MATCH(CX$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(CX$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(CX$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":103.82471000000004},{"$f":"IF(OR(CY$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(CY$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$QJ,MATCH(CY$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$QJ,MATCH(CY$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CY$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CY$3)>9,YEAR(CY$3)+1,YEAR(CY$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(CY$3)>9,YEAR(CY$3)+1,YEAR(CY$3)),$D$3:$E$3,0))*VLOOKUP(CY$3,RT1SC!$L$44:$N$67,MATCH(CY$4,RT1SC!$L$3:$N$3,0),FALSE)+BA10)/VLOOKUP(CY$3,Init!$F:$K,MATCH(CY$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(CY$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(CY$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0}]
[null,10105,"Clatskanie PUD",{"$f":"ROUND(MAX(MIN((HLOOKUP(SliceLF!D$3,I_TRL!$B$2:$ZZ$201,MATCH($B11,I_TRL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_NLSL!$B$2:$ZZ$201,MATCH($B11,I_NLSL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_ER!$B$2:$ZZ$201,MATCH($B11,I_ER!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_ER_other!$B$2:$ZZ$201,MATCH($B11,I_ER_other!$B$2:$B$201,0),FALSE))/VLOOKUP(D$3,Init!$M:$O,3,FALSE),VLOOKUP($B11,TOCA!$B:$BI,MATCH(\"RHWM \"&$D$3,TOCA!$B$3:$BI$3,0),FALSE))/SUMPRODUCT(TOCA!$D$4:$D$201,TOCA!$T$4:$T$201),0),7)","v":1.18085E-2},{"$f":"ROUND(MAX(MIN((HLOOKUP(SliceLF!E$3,I_TRL!$B$2:$ZZ$201,MATCH($B11,I_TRL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_NLSL!$B$2:$ZZ$201,MATCH($B11,I_NLSL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_ER!$B$2:$ZZ$201,MATCH($B11,I_ER!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_ER_other!$B$2:$ZZ$201,MATCH($B11,I_ER_other!$B$2:$B$201,0),FALSE))/VLOOKUP(E$3,Init!$M:$O,3,FALSE),VLOOKUP($B11,TOCA!$B:$BI,MATCH(\"RHWM \"&$D$3,TOCA!$B$3:$BI$3,0),FALSE))/SUMPRODUCT(TOCA!$D$4:$D$201,TOCA!$T$4:$T$201),0),7)","v":1.16375E-2},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$QJ,IF(F$4=\"HLH\",MATCH(F$3,I_TRL!$B$2:$QJ$2,0),MATCH(F$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$QJ,IF(F$4=\"HLH\",MATCH(F$3,I_NLSL!$B$2:$QJ$2,0),MATCH(F$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$QJ,IF(F$4=\"HLH\",MATCH(F$3,I_ER!$B$2:$QJ$2,0),MATCH(F$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$QJ,IF(F$4=\"HLH\",MATCH(F$3,I_ER_other!$B$2:$QJ$2,0),MATCH(F$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$3)>9,YEAR(F$3)+1,YEAR(F$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(F$3)>9,YEAR(F$3)+1,YEAR(F$3)),$D$3:$E$3,0))*VLOOKUP(F$3,RT1SC!$L$44:$N$67,MATCH(F$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":6716.6649765182265},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$QJ,IF(G$4=\"HLH\",MATCH(G$3,I_TRL!$B$2:$QJ$2,0),MATCH(G$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$QJ,IF(G$4=\"HLH\",MATCH(G$3,I_NLSL!$B$2:$QJ$2,0),MATCH(G$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$QJ,IF(G$4=\"HLH\",MATCH(G$3,I_ER!$B$2:$QJ$2,0),MATCH(G$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$QJ,IF(G$4=\"HLH\",MATCH(G$3,I_ER_other!$B$2:$QJ$2,0),MATCH(G$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$3)>9,YEAR(G$3)+1,YEAR(G$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(G$3)>9,YEAR(G$3)+1,YEAR(G$3)),$D$3:$E$3,0))*VLOOKUP(G$3,RT1SC!$L$44:$N$67,MATCH(G$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":6012.4107473302938},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$QJ,IF(H$4=\"HLH\",MATCH(H$3,I_TRL!$B$2:$QJ$2,0),MATCH(H$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$QJ,IF(H$4=\"HLH\",MATCH(H$3,I_NLSL!$B$2:$QJ$2,0),MATCH(H$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$QJ,IF(H$4=\"HLH\",MATCH(H$3,I_ER!$B$2:$QJ$2,0),MATCH(H$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$QJ,IF(H$4=\"HLH\",MATCH(H$3,I_ER_other!$B$2:$QJ$2,0),MATCH(H$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$3)>9,YEAR(H$3)+1,YEAR(H$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(H$3)>9,YEAR(H$3)+1,YEAR(H$3)),$D$3:$E$3,0))*VLOOKUP(H$3,RT1SC!$L$44:$N$67,MATCH(H$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-1664.7079765015005},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$QJ,IF(I$4=\"HLH\",MATCH(I$3,I_TRL!$B$2:$QJ$2,0),MATCH(I$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$QJ,IF(I$4=\"HLH\",MATCH(I$3,I_NLSL!$B$2:$QJ$2,0),MATCH(I$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$QJ,IF(I$4=\"HLH\",MATCH(I$3,I_ER!$B$2:$QJ$2,0),MATCH(I$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$QJ,IF(I$4=\"HLH\",MATCH(I$3,I_ER_other!$B$2:$QJ$2,0),MATCH(I$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$3)>9,YEAR(I$3)+1,YEAR(I$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(I$3)>9,YEAR(I$3)+1,YEAR(I$3)),$D$3:$E$3,0))*VLOOKUP(I$3,RT1SC!$L$44:$N$67,MATCH(I$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-1646.4928236424603},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$QJ,IF(J$4=\"HLH\",MATCH(J$3,I_TRL!$B$2:$QJ$2,0),MATCH(J$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$QJ,IF(J$4=\"HLH\",MATCH(J$3,I_NLSL!$B$2:$QJ$2,0),MATCH(J$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$QJ,IF(J$4=\"HLH\",MATCH(J$3,I_ER!$B$2:$QJ$2,0),MATCH(J$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$QJ,IF(J$4=\"HLH\",MATCH(J$3,I_ER_other!$B$2:$QJ$2,0),MATCH(J$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$3)>9,YEAR(J$3)+1,YEAR(J$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(J$3)>9,YEAR(J$3)+1,YEAR(J$3)),$D$3:$E$3,0))*VLOOKUP(J$3,RT1SC!$L$44:$N$67,MATCH(J$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-1099.671173429997},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$QJ,IF(K$4=\"HLH\",MATCH(K$3,I_TRL!$B$2:$QJ$2,0),MATCH(K$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$QJ,IF(K$4=\"HLH\",MATCH(K$3,I_NLSL!$B$2:$QJ$2,0),MATCH(K$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$QJ,IF(K$4=\"HLH\",MATCH(K$3,I_ER!$B$2:$QJ$2,0),MATCH(K$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$QJ,IF(K$4=\"HLH\",MATCH(K$3,I_ER_other!$B$2:$QJ$2,0),MATCH(K$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$3)>9,YEAR(K$3)+1,YEAR(K$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(K$3)>9,YEAR(K$3)+1,YEAR(K$3)),$D$3:$E$3,0))*VLOOKUP(K$3,RT1SC!$L$44:$N$67,MATCH(K$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-1568.9517891497999},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$QJ,IF(L$4=\"HLH\",MATCH(L$3,I_TRL!$B$2:$QJ$2,0),MATCH(L$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$QJ,IF(L$4=\"HLH\",MATCH(L$3,I_NLSL!$B$2:$QJ$2,0),MATCH(L$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$QJ,IF(L$4=\"HLH\",MATCH(L$3,I_ER!$B$2:$QJ$2,0),MATCH(L$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$QJ,IF(L$4=\"HLH\",MATCH(L$3,I_ER_other!$B$2:$QJ$2,0),MATCH(L$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$3)>9,YEAR(L$3)+1,YEAR(L$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(L$3)>9,YEAR(L$3)+1,YEAR(L$3)),$D$3:$E$3,0))*VLOOKUP(L$3,RT1SC!$L$44:$N$67,MATCH(L$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-3206.0873653831368},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$QJ,IF(M$4=\"HLH\",MATCH(M$3,I_TRL!$B$2:$QJ$2,0),MATCH(M$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$QJ,IF(M$4=\"HLH\",MATCH(M$3,I_NLSL!$B$2:$QJ$2,0),MATCH(M$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$QJ,IF(M$4=\"HLH\",MATCH(M$3,I_ER!$B$2:$QJ$2,0),MATCH(M$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$QJ,IF(M$4=\"HLH\",MATCH(M$3,I_ER_other!$B$2:$QJ$2,0),MATCH(M$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$3)>9,YEAR(M$3)+1,YEAR(M$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(M$3)>9,YEAR(M$3)+1,YEAR(M$3)),$D$3:$E$3,0))*VLOOKUP(M$3,RT1SC!$L$44:$N$67,MATCH(M$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-2787.8523265520889},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$QJ,IF(N$4=\"HLH\",MATCH(N$3,I_TRL!$B$2:$QJ$2,0),MATCH(N$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$QJ,IF(N$4=\"HLH\",MATCH(N$3,I_NLSL!$B$2:$QJ$2,0),MATCH(N$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$QJ,IF(N$4=\"HLH\",MATCH(N$3,I_ER!$B$2:$QJ$2,0),MATCH(N$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$QJ,IF(N$4=\"HLH\",MATCH(N$3,I_ER_other!$B$2:$QJ$2,0),MATCH(N$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$3)>9,YEAR(N$3)+1,YEAR(N$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(N$3)>9,YEAR(N$3)+1,YEAR(N$3)),$D$3:$E$3,0))*VLOOKUP(N$3,RT1SC!$L$44:$N$67,MATCH(N$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-269.89863805369532},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$QJ,IF(O$4=\"HLH\",MATCH(O$3,I_TRL!$B$2:$QJ$2,0),MATCH(O$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$QJ,IF(O$4=\"HLH\",MATCH(O$3,I_NLSL!$B$2:$QJ$2,0),MATCH(O$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$QJ,IF(O$4=\"HLH\",MATCH(O$3,I_ER!$B$2:$QJ$2,0),MATCH(O$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$QJ,IF(O$4=\"HLH\",MATCH(O$3,I_ER_other!$B$2:$QJ$2,0),MATCH(O$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$3)>9,YEAR(O$3)+1,YEAR(O$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(O$3)>9,YEAR(O$3)+1,YEAR(O$3)),$D$3:$E$3,0))*VLOOKUP(O$3,RT1SC!$L$44:$N$67,MATCH(O$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-420.72853913544895},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$QJ,IF(P$4=\"HLH\",MATCH(P$3,I_TRL!$B$2:$QJ$2,0),MATCH(P$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$QJ,IF(P$4=\"HLH\",MATCH(P$3,I_NLSL!$B$2:$QJ$2,0),MATCH(P$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$QJ,IF(P$4=\"HLH\",MATCH(P$3,I_ER!$B$2:$QJ$2,0),MATCH(P$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$QJ,IF(P$4=\"HLH\",MATCH(P$3,I_ER_other!$B$2:$QJ$2,0),MATCH(P$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$3)>9,YEAR(P$3)+1,YEAR(P$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(P$3)>9,YEAR(P$3)+1,YEAR(P$3)),$D$3:$E$3,0))*VLOOKUP(P$3,RT1SC!$L$44:$N$67,MATCH(P$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-1964.4838666247524},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$QJ,IF(Q$4=\"HLH\",MATCH(Q$3,I_TRL!$B$2:$QJ$2,0),MATCH(Q$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$QJ,IF(Q$4=\"HLH\",MATCH(Q$3,I_NLSL!$B$2:$QJ$2,0),MATCH(Q$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$QJ,IF(Q$4=\"HLH\",MATCH(Q$3,I_ER!$B$2:$QJ$2,0),MATCH(Q$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$QJ,IF(Q$4=\"HLH\",MATCH(Q$3,I_ER_other!$B$2:$QJ$2,0),MATCH(Q$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$3)>9,YEAR(Q$3)+1,YEAR(Q$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(Q$3)>9,YEAR(Q$3)+1,YEAR(Q$3)),$D$3:$E$3,0))*VLOOKUP(Q$3,RT1SC!$L$44:$N$67,MATCH(Q$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-1752.476678813211},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$QJ,IF(R$4=\"HLH\",MATCH(R$3,I_TRL!$B$2:$QJ$2,0),MATCH(R$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$QJ,IF(R$4=\"HLH\",MATCH(R$3,I_NLSL!$B$2:$QJ$2,0),MATCH(R$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$QJ,IF(R$4=\"HLH\",MATCH(R$3,I_ER!$B$2:$QJ$2,0),MATCH(R$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$QJ,IF(R$4=\"HLH\",MATCH(R$3,I_ER_other!$B$2:$QJ$2,0),MATCH(R$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$3)>9,YEAR(R$3)+1,YEAR(R$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(R$3)>9,YEAR(R$3)+1,YEAR(R$3)),$D$3:$E$3,0))*VLOOKUP(R$3,RT1SC!$L$44:$N$67,MATCH(R$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":5962.5494813294317},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$QJ,IF(S$4=\"HLH\",MATCH(S$3,I_TRL!$B$2:$QJ$2,0),MATCH(S$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$QJ,IF(S$4=\"HLH\",MATCH(S$3,I_NLSL!$B$2:$QJ$2,0),MATCH(S$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$QJ,IF(S$4=\"HLH\",MATCH(S$3,I_ER!$B$2:$QJ$2,0),MATCH(S$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$QJ,IF(S$4=\"HLH\",MATCH(S$3,I_ER_other!$B$2:$QJ$2,0),MATCH(S$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$3)>9,YEAR(S$3)+1,YEAR(S$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(S$3)>9,YEAR(S$3)+1,YEAR(S$3)),$D$3:$E$3,0))*VLOOKUP(S$3,RT1SC!$L$44:$N$67,MATCH(S$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":4353.0286209715086},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$QJ,IF(T$4=\"HLH\",MATCH(T$3,I_TRL!$B$2:$QJ$2,0),MATCH(T$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$QJ,IF(T$4=\"HLH\",MATCH(T$3,I_NLSL!$B$2:$QJ$2,0),MATCH(T$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$QJ,IF(T$4=\"HLH\",MATCH(T$3,I_ER!$B$2:$QJ$2,0),MATCH(T$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$QJ,IF(T$4=\"HLH\",MATCH(T$3,I_ER_other!$B$2:$QJ$2,0),MATCH(T$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$3)>9,YEAR(T$3)+1,YEAR(T$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(T$3)>9,YEAR(T$3)+1,YEAR(T$3)),$D$3:$E$3,0))*VLOOKUP(T$3,RT1SC!$L$44:$N$67,MATCH(T$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-7048.9137763425351},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$QJ,IF(U$4=\"HLH\",MATCH(U$3,I_TRL!$B$2:$QJ$2,0),MATCH(U$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$QJ,IF(U$4=\"HLH\",MATCH(U$3,I_NLSL!$B$2:$QJ$2,0),MATCH(U$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$QJ,IF(U$4=\"HLH\",MATCH(U$3,I_ER!$B$2:$QJ$2,0),MATCH(U$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$QJ,IF(U$4=\"HLH\",MATCH(U$3,I_ER_other!$B$2:$QJ$2,0),MATCH(U$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$3)>9,YEAR(U$3)+1,YEAR(U$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(U$3)>9,YEAR(U$3)+1,YEAR(U$3)),$D$3:$E$3,0))*VLOOKUP(U$3,RT1SC!$L$44:$N$67,MATCH(U$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-5371.8724198085401},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$QJ,IF(V$4=\"HLH\",MATCH(V$3,I_TRL!$B$2:$QJ$2,0),MATCH(V$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$QJ,IF(V$4=\"HLH\",MATCH(V$3,I_NLSL!$B$2:$QJ$2,0),MATCH(V$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$QJ,IF(V$4=\"HLH\",MATCH(V$3,I_ER!$B$2:$QJ$2,0),MATCH(V$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$QJ,IF(V$4=\"HLH\",MATCH(V$3,I_ER_other!$B$2:$QJ$2,0),MATCH(V$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$3)>9,YEAR(V$3)+1,YEAR(V$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(V$3)>9,YEAR(V$3)+1,YEAR(V$3)),$D$3:$E$3,0))*VLOOKUP(V$3,RT1SC!$L$44:$N$67,MATCH(V$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-1350.9806499414044},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$QJ,IF(W$4=\"HLH\",MATCH(W$3,I_TRL!$B$2:$QJ$2,0),MATCH(W$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$QJ,IF(W$4=\"HLH\",MATCH(W$3,I_NLSL!$B$2:$QJ$2,0),MATCH(W$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$QJ,IF(W$4=\"HLH\",MATCH(W$3,I_ER!$B$2:$QJ$2,0),MATCH(W$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$QJ,IF(W$4=\"HLH\",MATCH(W$3,I_ER_other!$B$2:$QJ$2,0),MATCH(W$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$3)>9,YEAR(W$3)+1,YEAR(W$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(W$3)>9,YEAR(W$3)+1,YEAR(W$3)),$D$3:$E$3,0))*VLOOKUP(W$3,RT1SC!$L$44:$N$67,MATCH(W$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-1288.4323199531173},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$QJ,IF(X$4=\"HLH\",MATCH(X$3,I_TRL!$B$2:$QJ$2,0),MATCH(X$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$QJ,IF(X$4=\"HLH\",MATCH(X$3,I_NLSL!$B$2:$QJ$2,0),MATCH(X$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$QJ,IF(X$4=\"HLH\",MATCH(X$3,I_ER!$B$2:$QJ$2,0),MATCH(X$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$QJ,IF(X$4=\"HLH\",MATCH(X$3,I_ER_other!$B$2:$QJ$2,0),MATCH(X$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$3)>9,YEAR(X$3)+1,YEAR(X$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(X$3)>9,YEAR(X$3)+1,YEAR(X$3)),$D$3:$E$3,0))*VLOOKUP(X$3,RT1SC!$L$44:$N$67,MATCH(X$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":64.561259267291462},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$QJ,IF(Y$4=\"HLH\",MATCH(Y$3,I_TRL!$B$2:$QJ$2,0),MATCH(Y$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$QJ,IF(Y$4=\"HLH\",MATCH(Y$3,I_NLSL!$B$2:$QJ$2,0),MATCH(Y$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$QJ,IF(Y$4=\"HLH\",MATCH(Y$3,I_ER!$B$2:$QJ$2,0),MATCH(Y$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$QJ,IF(Y$4=\"HLH\",MATCH(Y$3,I_ER_other!$B$2:$QJ$2,0),MATCH(Y$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$3)>9,YEAR(Y$3)+1,YEAR(Y$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(Y$3)>9,YEAR(Y$3)+1,YEAR(Y$3)),$D$3:$E$3,0))*VLOOKUP(Y$3,RT1SC!$L$44:$N$67,MATCH(Y$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":46.789723653055262},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$QJ,IF(Z$4=\"HLH\",MATCH(Z$3,I_TRL!$B$2:$QJ$2,0),MATCH(Z$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$QJ,IF(Z$4=\"HLH\",MATCH(Z$3,I_NLSL!$B$2:$QJ$2,0),MATCH(Z$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$QJ,IF(Z$4=\"HLH\",MATCH(Z$3,I_ER!$B$2:$QJ$2,0),MATCH(Z$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$QJ,IF(Z$4=\"HLH\",MATCH(Z$3,I_ER_other!$B$2:$QJ$2,0),MATCH(Z$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$3)>9,YEAR(Z$3)+1,YEAR(Z$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(Z$3)>9,YEAR(Z$3)+1,YEAR(Z$3)),$D$3:$E$3,0))*VLOOKUP(Z$3,RT1SC!$L$44:$N$67,MATCH(Z$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":2342.6672946859362},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$QJ,IF(AA$4=\"HLH\",MATCH(AA$3,I_TRL!$B$2:$QJ$2,0),MATCH(AA$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$QJ,IF(AA$4=\"HLH\",MATCH(AA$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AA$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$QJ,IF(AA$4=\"HLH\",MATCH(AA$3,I_ER!$B$2:$QJ$2,0),MATCH(AA$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$QJ,IF(AA$4=\"HLH\",MATCH(AA$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AA$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$3)>9,YEAR(AA$3)+1,YEAR(AA$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(AA$3)>9,YEAR(AA$3)+1,YEAR(AA$3)),$D$3:$E$3,0))*VLOOKUP(AA$3,RT1SC!$L$44:$N$67,MATCH(AA$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":199.32983747831895},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$QJ,IF(AB$4=\"HLH\",MATCH(AB$3,I_TRL!$B$2:$QJ$2,0),MATCH(AB$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$QJ,IF(AB$4=\"HLH\",MATCH(AB$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AB$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$QJ,IF(AB$4=\"HLH\",MATCH(AB$3,I_ER!$B$2:$QJ$2,0),MATCH(AB$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$QJ,IF(AB$4=\"HLH\",MATCH(AB$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AB$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$3)>9,YEAR(AB$3)+1,YEAR(AB$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(AB$3)>9,YEAR(AB$3)+1,YEAR(AB$3)),$D$3:$E$3,0))*VLOOKUP(AB$3,RT1SC!$L$44:$N$67,MATCH(AB$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":2605.6380099134149},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$QJ,IF(AC$4=\"HLH\",MATCH(AC$3,I_TRL!$B$2:$QJ$2,0),MATCH(AC$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$QJ,IF(AC$4=\"HLH\",MATCH(AC$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AC$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$QJ,IF(AC$4=\"HLH\",MATCH(AC$3,I_ER!$B$2:$QJ$2,0),MATCH(AC$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$QJ,IF(AC$4=\"HLH\",MATCH(AC$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AC$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$3)>9,YEAR(AC$3)+1,YEAR(AC$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(AC$3)>9,YEAR(AC$3)+1,YEAR(AC$3)),$D$3:$E$3,0))*VLOOKUP(AC$3,RT1SC!$L$44:$N$67,MATCH(AC$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":3139.9628377340887},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$QJ,IF(AD$4=\"HLH\",MATCH(AD$3,I_TRL!$B$2:$QJ$2,0),MATCH(AD$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$QJ,IF(AD$4=\"HLH\",MATCH(AD$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AD$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$QJ,IF(AD$4=\"HLH\",MATCH(AD$3,I_ER!$B$2:$QJ$2,0),MATCH(AD$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$QJ,IF(AD$4=\"HLH\",MATCH(AD$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AD$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$3)>9,YEAR(AD$3)+1,YEAR(AD$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(AD$3)>9,YEAR(AD$3)+1,YEAR(AD$3)),$D$3:$E$3,0))*VLOOKUP(AD$3,RT1SC!$L$44:$N$67,MATCH(AD$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":8303.3073211865049},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$QJ,IF(AE$4=\"HLH\",MATCH(AE$3,I_TRL!$B$2:$QJ$2,0),MATCH(AE$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$QJ,IF(AE$4=\"HLH\",MATCH(AE$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AE$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$QJ,IF(AE$4=\"HLH\",MATCH(AE$3,I_ER!$B$2:$QJ$2,0),MATCH(AE$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$QJ,IF(AE$4=\"HLH\",MATCH(AE$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AE$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$3)>9,YEAR(AE$3)+1,YEAR(AE$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(AE$3)>9,YEAR(AE$3)+1,YEAR(AE$3)),$D$3:$E$3,0))*VLOOKUP(AE$3,RT1SC!$L$44:$N$67,MATCH(AE$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":4917.0717236360506},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$QJ,IF(AF$4=\"HLH\",MATCH(AF$3,I_TRL!$B$2:$QJ$2,0),MATCH(AF$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$QJ,IF(AF$4=\"HLH\",MATCH(AF$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AF$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$QJ,IF(AF$4=\"HLH\",MATCH(AF$3,I_ER!$B$2:$QJ$2,0),MATCH(AF$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$QJ,IF(AF$4=\"HLH\",MATCH(AF$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AF$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$3)>9,YEAR(AF$3)+1,YEAR(AF$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(AF$3)>9,YEAR(AF$3)+1,YEAR(AF$3)),$D$3:$E$3,0))*VLOOKUP(AF$3,RT1SC!$L$44:$N$67,MATCH(AF$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-1265.6304716125087},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$QJ,IF(AG$4=\"HLH\",MATCH(AG$3,I_TRL!$B$2:$QJ$2,0),MATCH(AG$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$QJ,IF(AG$4=\"HLH\",MATCH(AG$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AG$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$QJ,IF(AG$4=\"HLH\",MATCH(AG$3,I_ER!$B$2:$QJ$2,0),MATCH(AG$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$QJ,IF(AG$4=\"HLH\",MATCH(AG$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AG$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$3)>9,YEAR(AG$3)+1,YEAR(AG$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(AG$3)>9,YEAR(AG$3)+1,YEAR(AG$3)),$D$3:$E$3,0))*VLOOKUP(AG$3,RT1SC!$L$44:$N$67,MATCH(AG$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-1325.1625534690393},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$QJ,IF(AH$4=\"HLH\",MATCH(AH$3,I_TRL!$B$2:$QJ$2,0),MATCH(AH$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$QJ,IF(AH$4=\"HLH\",MATCH(AH$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AH$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$QJ,IF(AH$4=\"HLH\",MATCH(AH$3,I_ER!$B$2:$QJ$2,0),MATCH(AH$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$QJ,IF(AH$4=\"HLH\",MATCH(AH$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AH$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$3)>9,YEAR(AH$3)+1,YEAR(AH$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(AH$3)>9,YEAR(AH$3)+1,YEAR(AH$3)),$D$3:$E$3,0))*VLOOKUP(AH$3,RT1SC!$L$44:$N$67,MATCH(AH$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-683.67408725000132},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$QJ,IF(AI$4=\"HLH\",MATCH(AI$3,I_TRL!$B$2:$QJ$2,0),MATCH(AI$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$QJ,IF(AI$4=\"HLH\",MATCH(AI$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AI$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$QJ,IF(AI$4=\"HLH\",MATCH(AI$3,I_ER!$B$2:$QJ$2,0),MATCH(AI$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$QJ,IF(AI$4=\"HLH\",MATCH(AI$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AI$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$3)>9,YEAR(AI$3)+1,YEAR(AI$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(AI$3)>9,YEAR(AI$3)+1,YEAR(AI$3)),$D$3:$E$3,0))*VLOOKUP(AI$3,RT1SC!$L$44:$N$67,MATCH(AI$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-1209.1001550350011},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$QJ,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_TRL!$B$2:$QJ$2,0),MATCH(AJ$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$QJ,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AJ$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$QJ,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_ER!$B$2:$QJ$2,0),MATCH(AJ$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$QJ,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AJ$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$3)>9,YEAR(AJ$3)+1,YEAR(AJ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(AJ$3)>9,YEAR(AJ$3)+1,YEAR(AJ$3)),$D$3:$E$3,0))*VLOOKUP(AJ$3,RT1SC!$L$44:$N$67,MATCH(AJ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-2752.5550849512001},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$QJ,IF(AK$4=\"HLH\",MATCH(AK$3,I_TRL!$B$2:$QJ$2,0),MATCH(AK$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$QJ,IF(AK$4=\"HLH\",MATCH(AK$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AK$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$QJ,IF(AK$4=\"HLH\",MATCH(AK$3,I_ER!$B$2:$QJ$2,0),MATCH(AK$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$QJ,IF(AK$4=\"HLH\",MATCH(AK$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AK$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$3)>9,YEAR(AK$3)+1,YEAR(AK$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(AK$3)>9,YEAR(AK$3)+1,YEAR(AK$3)),$D$3:$E$3,0))*VLOOKUP(AK$3,RT1SC!$L$44:$N$67,MATCH(AK$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-2429.3789131346057},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$QJ,IF(AL$4=\"HLH\",MATCH(AL$3,I_TRL!$B$2:$QJ$2,0),MATCH(AL$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$QJ,IF(AL$4=\"HLH\",MATCH(AL$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AL$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$QJ,IF(AL$4=\"HLH\",MATCH(AL$3,I_ER!$B$2:$QJ$2,0),MATCH(AL$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$QJ,IF(AL$4=\"HLH\",MATCH(AL$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AL$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$3)>9,YEAR(AL$3)+1,YEAR(AL$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(AL$3)>9,YEAR(AL$3)+1,YEAR(AL$3)),$D$3:$E$3,0))*VLOOKUP(AL$3,RT1SC!$L$44:$N$67,MATCH(AL$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":19.534270372496394},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$QJ,IF(AM$4=\"HLH\",MATCH(AM$3,I_TRL!$B$2:$QJ$2,0),MATCH(AM$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$QJ,IF(AM$4=\"HLH\",MATCH(AM$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AM$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$QJ,IF(AM$4=\"HLH\",MATCH(AM$3,I_ER!$B$2:$QJ$2,0),MATCH(AM$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$QJ,IF(AM$4=\"HLH\",MATCH(AM$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AM$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$3)>9,YEAR(AM$3)+1,YEAR(AM$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(AM$3)>9,YEAR(AM$3)+1,YEAR(AM$3)),$D$3:$E$3,0))*VLOOKUP(AM$3,RT1SC!$L$44:$N$67,MATCH(AM$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-177.71601455875134},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$QJ,IF(AN$4=\"HLH\",MATCH(AN$3,I_TRL!$B$2:$QJ$2,0),MATCH(AN$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$QJ,IF(AN$4=\"HLH\",MATCH(AN$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AN$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$QJ,IF(AN$4=\"HLH\",MATCH(AN$3,I_ER!$B$2:$QJ$2,0),MATCH(AN$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$QJ,IF(AN$4=\"HLH\",MATCH(AN$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AN$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$3)>9,YEAR(AN$3)+1,YEAR(AN$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(AN$3)>9,YEAR(AN$3)+1,YEAR(AN$3)),$D$3:$E$3,0))*VLOOKUP(AN$3,RT1SC!$L$44:$N$67,MATCH(AN$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-1538.7824421683981},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$QJ,IF(AO$4=\"HLH\",MATCH(AO$3,I_TRL!$B$2:$QJ$2,0),MATCH(AO$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$QJ,IF(AO$4=\"HLH\",MATCH(AO$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AO$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$QJ,IF(AO$4=\"HLH\",MATCH(AO$3,I_ER!$B$2:$QJ$2,0),MATCH(AO$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$QJ,IF(AO$4=\"HLH\",MATCH(AO$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AO$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$3)>9,YEAR(AO$3)+1,YEAR(AO$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(AO$3)>9,YEAR(AO$3)+1,YEAR(AO$3)),$D$3:$E$3,0))*VLOOKUP(AO$3,RT1SC!$L$44:$N$67,MATCH(AO$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-1417.1262442044899},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$QJ,IF(AP$4=\"HLH\",MATCH(AP$3,I_TRL!$B$2:$QJ$2,0),MATCH(AP$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$QJ,IF(AP$4=\"HLH\",MATCH(AP$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AP$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$QJ,IF(AP$4=\"HLH\",MATCH(AP$3,I_ER!$B$2:$QJ$2,0),MATCH(AP$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$QJ,IF(AP$4=\"HLH\",MATCH(AP$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AP$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$3)>9,YEAR(AP$3)+1,YEAR(AP$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(AP$3)>9,YEAR(AP$3)+1,YEAR(AP$3)),$D$3:$E$3,0))*VLOOKUP(AP$3,RT1SC!$L$44:$N$67,MATCH(AP$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":5363.6060350994012},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$QJ,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_TRL!$B$2:$QJ$2,0),MATCH(AQ$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$QJ,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AQ$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$QJ,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_ER!$B$2:$QJ$2,0),MATCH(AQ$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$QJ,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AQ$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$3)>9,YEAR(AQ$3)+1,YEAR(AQ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(AQ$3)>9,YEAR(AQ$3)+1,YEAR(AQ$3)),$D$3:$E$3,0))*VLOOKUP(AQ$3,RT1SC!$L$44:$N$67,MATCH(AQ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":3915.4630641110998},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$QJ,IF(AR$4=\"HLH\",MATCH(AR$3,I_TRL!$B$2:$QJ$2,0),MATCH(AR$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$QJ,IF(AR$4=\"HLH\",MATCH(AR$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AR$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$QJ,IF(AR$4=\"HLH\",MATCH(AR$3,I_ER!$B$2:$QJ$2,0),MATCH(AR$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$QJ,IF(AR$4=\"HLH\",MATCH(AR$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AR$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$3)>9,YEAR(AR$3)+1,YEAR(AR$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(AR$3)>9,YEAR(AR$3)+1,YEAR(AR$3)),$D$3:$E$3,0))*VLOOKUP(AR$3,RT1SC!$L$44:$N$67,MATCH(AR$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-10118.325373306197},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$QJ,IF(AS$4=\"HLH\",MATCH(AS$3,I_TRL!$B$2:$QJ$2,0),MATCH(AS$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$QJ,IF(AS$4=\"HLH\",MATCH(AS$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AS$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$QJ,IF(AS$4=\"HLH\",MATCH(AS$3,I_ER!$B$2:$QJ$2,0),MATCH(AS$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$QJ,IF(AS$4=\"HLH\",MATCH(AS$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AS$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$3)>9,YEAR(AS$3)+1,YEAR(AS$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(AS$3)>9,YEAR(AS$3)+1,YEAR(AS$3)),$D$3:$E$3,0))*VLOOKUP(AS$3,RT1SC!$L$44:$N$67,MATCH(AS$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-7814.0348135683525},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$QJ,IF(AT$4=\"HLH\",MATCH(AT$3,I_TRL!$B$2:$QJ$2,0),MATCH(AT$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$QJ,IF(AT$4=\"HLH\",MATCH(AT$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AT$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$QJ,IF(AT$4=\"HLH\",MATCH(AT$3,I_ER!$B$2:$QJ$2,0),MATCH(AT$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$QJ,IF(AT$4=\"HLH\",MATCH(AT$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AT$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$3)>9,YEAR(AT$3)+1,YEAR(AT$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(AT$3)>9,YEAR(AT$3)+1,YEAR(AT$3)),$D$3:$E$3,0))*VLOOKUP(AT$3,RT1SC!$L$44:$N$67,MATCH(AT$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-982.53940400500869},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$QJ,IF(AU$4=\"HLH\",MATCH(AU$3,I_TRL!$B$2:$QJ$2,0),MATCH(AU$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$QJ,IF(AU$4=\"HLH\",MATCH(AU$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AU$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$QJ,IF(AU$4=\"HLH\",MATCH(AU$3,I_ER!$B$2:$QJ$2,0),MATCH(AU$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$QJ,IF(AU$4=\"HLH\",MATCH(AU$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AU$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$3)>9,YEAR(AU$3)+1,YEAR(AU$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(AU$3)>9,YEAR(AU$3)+1,YEAR(AU$3)),$D$3:$E$3,0))*VLOOKUP(AU$3,RT1SC!$L$44:$N$67,MATCH(AU$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-992.91972320399873},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$QJ,IF(AV$4=\"HLH\",MATCH(AV$3,I_TRL!$B$2:$QJ$2,0),MATCH(AV$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$QJ,IF(AV$4=\"HLH\",MATCH(AV$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AV$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$QJ,IF(AV$4=\"HLH\",MATCH(AV$3,I_ER!$B$2:$QJ$2,0),MATCH(AV$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$QJ,IF(AV$4=\"HLH\",MATCH(AV$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AV$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$3)>9,YEAR(AV$3)+1,YEAR(AV$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(AV$3)>9,YEAR(AV$3)+1,YEAR(AV$3)),$D$3:$E$3,0))*VLOOKUP(AV$3,RT1SC!$L$44:$N$67,MATCH(AV$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":422.09183797459991},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$QJ,IF(AW$4=\"HLH\",MATCH(AW$3,I_TRL!$B$2:$QJ$2,0),MATCH(AW$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$QJ,IF(AW$4=\"HLH\",MATCH(AW$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AW$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$QJ,IF(AW$4=\"HLH\",MATCH(AW$3,I_ER!$B$2:$QJ$2,0),MATCH(AW$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$QJ,IF(AW$4=\"HLH\",MATCH(AW$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AW$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$3)>9,YEAR(AW$3)+1,YEAR(AW$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(AW$3)>9,YEAR(AW$3)+1,YEAR(AW$3)),$D$3:$E$3,0))*VLOOKUP(AW$3,RT1SC!$L$44:$N$67,MATCH(AW$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":328.7102184030482},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$QJ,IF(AX$4=\"HLH\",MATCH(AX$3,I_TRL!$B$2:$QJ$2,0),MATCH(AX$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$QJ,IF(AX$4=\"HLH\",MATCH(AX$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AX$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$QJ,IF(AX$4=\"HLH\",MATCH(AX$3,I_ER!$B$2:$QJ$2,0),MATCH(AX$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$QJ,IF(AX$4=\"HLH\",MATCH(AX$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AX$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$3)>9,YEAR(AX$3)+1,YEAR(AX$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(AX$3)>9,YEAR(AX$3)+1,YEAR(AX$3)),$D$3:$E$3,0))*VLOOKUP(AX$3,RT1SC!$L$44:$N$67,MATCH(AX$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":1430.3984561466314},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$QJ,IF(AY$4=\"HLH\",MATCH(AY$3,I_TRL!$B$2:$QJ$2,0),MATCH(AY$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$QJ,IF(AY$4=\"HLH\",MATCH(AY$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AY$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$QJ,IF(AY$4=\"HLH\",MATCH(AY$3,I_ER!$B$2:$QJ$2,0),MATCH(AY$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$QJ,IF(AY$4=\"HLH\",MATCH(AY$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AY$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$3)>9,YEAR(AY$3)+1,YEAR(AY$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(AY$3)>9,YEAR(AY$3)+1,YEAR(AY$3)),$D$3:$E$3,0))*VLOOKUP(AY$3,RT1SC!$L$44:$N$67,MATCH(AY$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":1699.2180321085616},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$QJ,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_TRL!$B$2:$QJ$2,0),MATCH(AZ$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$QJ,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AZ$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$QJ,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_ER!$B$2:$QJ$2,0),MATCH(AZ$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$QJ,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AZ$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$3)>9,YEAR(AZ$3)+1,YEAR(AZ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(AZ$3)>9,YEAR(AZ$3)+1,YEAR(AZ$3)),$D$3:$E$3,0))*VLOOKUP(AZ$3,RT1SC!$L$44:$N$67,MATCH(AZ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":4170.5089397779011},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$QJ,IF(BA$4=\"HLH\",MATCH(BA$3,I_TRL!$B$2:$QJ$2,0),MATCH(BA$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$QJ,IF(BA$4=\"HLH\",MATCH(BA$3,I_NLSL!$B$2:$QJ$2,0),MATCH(BA$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$QJ,IF(BA$4=\"HLH\",MATCH(BA$3,I_ER!$B$2:$QJ$2,0),MATCH(BA$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$QJ,IF(BA$4=\"HLH\",MATCH(BA$3,I_ER_other!$B$2:$QJ$2,0),MATCH(BA$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$3)>9,YEAR(BA$3)+1,YEAR(BA$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(BA$3)>9,YEAR(BA$3)+1,YEAR(BA$3)),$D$3:$E$3,0))*VLOOKUP(BA$3,RT1SC!$L$44:$N$67,MATCH(BA$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":2134.6916437845975},10105,"Clatskanie PUD",{"$f":"IF(OR(BD$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(BD$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$QJ,MATCH(BD$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$QJ,MATCH(BD$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BD$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BD$3)>9,YEAR(BD$3)+1,YEAR(BD$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(BD$3)>9,YEAR(BD$3)+1,YEAR(BD$3)),$D$3:$E$3,0))*VLOOKUP(BD$3,RT1SC!$L$44:$N$67,MATCH(BD$4,RT1SC!$L$3:$N$3,0),FALSE)+F11)/VLOOKUP(BD$3,Init!$F:$K,MATCH(BD$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(BD$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(BD$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":10.132473557692306},{"$f":"IF(OR(BE$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(BE$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$QJ,MATCH(BE$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$QJ,MATCH(BE$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BE$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BE$3)>9,YEAR(BE$3)+1,YEAR(BE$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(BE$3)>9,YEAR(BE$3)+1,YEAR(BE$3)),$D$3:$E$3,0))*VLOOKUP(BE$3,RT1SC!$L$44:$N$67,MATCH(BE$4,RT1SC!$L$3:$N$3,0),FALSE)+G11)/VLOOKUP(BE$3,Init!$F:$K,MATCH(BE$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(BE$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(BE$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BF$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(BF$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$QJ,MATCH(BF$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$QJ,MATCH(BF$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BF$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BF$3)>9,YEAR(BF$3)+1,YEAR(BF$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(BF$3)>9,YEAR(BF$3)+1,YEAR(BF$3)),$D$3:$E$3,0))*VLOOKUP(BF$3,RT1SC!$L$44:$N$67,MATCH(BF$4,RT1SC!$L$3:$N$3,0),FALSE)+H11)/VLOOKUP(BF$3,Init!$F:$K,MATCH(BF$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(BF$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(BF$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":13.398527500000002},{"$f":"IF(OR(BG$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(BG$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$QJ,MATCH(BG$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$QJ,MATCH(BG$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BG$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BG$3)>9,YEAR(BG$3)+1,YEAR(BG$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(BG$3)>9,YEAR(BG$3)+1,YEAR(BG$3)),$D$3:$E$3,0))*VLOOKUP(BG$3,RT1SC!$L$44:$N$67,MATCH(BG$4,RT1SC!$L$3:$N$3,0),FALSE)+I11)/VLOOKUP(BG$3,Init!$F:$K,MATCH(BG$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(BG$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(BG$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BH$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(BH$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$QJ,MATCH(BH$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$QJ,MATCH(BH$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BH$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BH$3)>9,YEAR(BH$3)+1,YEAR(BH$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(BH$3)>9,YEAR(BH$3)+1,YEAR(BH$3)),$D$3:$E$3,0))*VLOOKUP(BH$3,RT1SC!$L$44:$N$67,MATCH(BH$4,RT1SC!$L$3:$N$3,0),FALSE)+J11)/VLOOKUP(BH$3,Init!$F:$K,MATCH(BH$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(BH$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(BH$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":9.7592424999999885},{"$f":"IF(OR(BI$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(BI$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$QJ,MATCH(BI$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$QJ,MATCH(BI$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BI$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BI$3)>9,YEAR(BI$3)+1,YEAR(BI$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(BI$3)>9,YEAR(BI$3)+1,YEAR(BI$3)),$D$3:$E$3,0))*VLOOKUP(BI$3,RT1SC!$L$44:$N$67,MATCH(BI$4,RT1SC!$L$3:$N$3,0),FALSE)+K11)/VLOOKUP(BI$3,Init!$F:$K,MATCH(BI$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(BI$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(BI$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BJ$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(BJ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$QJ,MATCH(BJ$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$QJ,MATCH(BJ$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BJ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BJ$3)>9,YEAR(BJ$3)+1,YEAR(BJ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(BJ$3)>9,YEAR(BJ$3)+1,YEAR(BJ$3)),$D$3:$E$3,0))*VLOOKUP(BJ$3,RT1SC!$L$44:$N$67,MATCH(BJ$4,RT1SC!$L$3:$N$3,0),FALSE)+L11)/VLOOKUP(BJ$3,Init!$F:$K,MATCH(BJ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(BJ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(BJ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":8.5411562500000073},{"$f":"IF(OR(BK$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(BK$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$QJ,MATCH(BK$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$QJ,MATCH(BK$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BK$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BK$3)>9,YEAR(BK$3)+1,YEAR(BK$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(BK$3)>9,YEAR(BK$3)+1,YEAR(BK$3)),$D$3:$E$3,0))*VLOOKUP(BK$3,RT1SC!$L$44:$N$67,MATCH(BK$4,RT1SC!$L$3:$N$3,0),FALSE)+M11)/VLOOKUP(BK$3,Init!$F:$K,MATCH(BK$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(BK$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(BK$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BL$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(BL$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$QJ,MATCH(BL$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$QJ,MATCH(BL$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BL$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BL$3)>9,YEAR(BL$3)+1,YEAR(BL$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(BL$3)>9,YEAR(BL$3)+1,YEAR(BL$3)),$D$3:$E$3,0))*VLOOKUP(BL$3,RT1SC!$L$44:$N$67,MATCH(BL$4,RT1SC!$L$3:$N$3,0),FALSE)+N11)/VLOOKUP(BL$3,Init!$F:$K,MATCH(BL$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(BL$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(BL$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":11.277745000000001},{"$f":"IF(OR(BM$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(BM$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$QJ,MATCH(BM$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$QJ,MATCH(BM$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BM$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BM$3)>9,YEAR(BM$3)+1,YEAR(BM$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(BM$3)>9,YEAR(BM$3)+1,YEAR(BM$3)),$D$3:$E$3,0))*VLOOKUP(BM$3,RT1SC!$L$44:$N$67,MATCH(BM$4,RT1SC!$L$3:$N$3,0),FALSE)+O11)/VLOOKUP(BM$3,Init!$F:$K,MATCH(BM$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(BM$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(BM$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BN$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(BN$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$QJ,MATCH(BN$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$QJ,MATCH(BN$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BN$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BN$3)>9,YEAR(BN$3)+1,YEAR(BN$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(BN$3)>9,YEAR(BN$3)+1,YEAR(BN$3)),$D$3:$E$3,0))*VLOOKUP(BN$3,RT1SC!$L$44:$N$67,MATCH(BN$4,RT1SC!$L$3:$N$3,0),FALSE)+P11)/VLOOKUP(BN$3,Init!$F:$K,MATCH(BN$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(BN$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(BN$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":9.0178317307692453},{"$f":"IF(OR(BO$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(BO$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$QJ,MATCH(BO$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$QJ,MATCH(BO$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BO$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BO$3)>9,YEAR(BO$3)+1,YEAR(BO$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(BO$3)>9,YEAR(BO$3)+1,YEAR(BO$3)),$D$3:$E$3,0))*VLOOKUP(BO$3,RT1SC!$L$44:$N$67,MATCH(BO$4,RT1SC!$L$3:$N$3,0),FALSE)+Q11)/VLOOKUP(BO$3,Init!$F:$K,MATCH(BO$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(BO$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(BO$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BP$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(BP$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$QJ,MATCH(BP$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$QJ,MATCH(BP$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BP$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BP$3)>9,YEAR(BP$3)+1,YEAR(BP$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(BP$3)>9,YEAR(BP$3)+1,YEAR(BP$3)),$D$3:$E$3,0))*VLOOKUP(BP$3,RT1SC!$L$44:$N$67,MATCH(BP$4,RT1SC!$L$3:$N$3,0),FALSE)+R11)/VLOOKUP(BP$3,Init!$F:$K,MATCH(BP$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(BP$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(BP$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":9.4331971153846155},{"$f":"IF(OR(BQ$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(BQ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$QJ,MATCH(BQ$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$QJ,MATCH(BQ$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BQ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BQ$3)>9,YEAR(BQ$3)+1,YEAR(BQ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(BQ$3)>9,YEAR(BQ$3)+1,YEAR(BQ$3)),$D$3:$E$3,0))*VLOOKUP(BQ$3,RT1SC!$L$44:$N$67,MATCH(BQ$4,RT1SC!$L$3:$N$3,0),FALSE)+S11)/VLOOKUP(BQ$3,Init!$F:$K,MATCH(BQ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(BQ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(BQ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BR$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(BR$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$QJ,MATCH(BR$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$QJ,MATCH(BR$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BR$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BR$3)>9,YEAR(BR$3)+1,YEAR(BR$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(BR$3)>9,YEAR(BR$3)+1,YEAR(BR$3)),$D$3:$E$3,0))*VLOOKUP(BR$3,RT1SC!$L$44:$N$67,MATCH(BR$4,RT1SC!$L$3:$N$3,0),FALSE)+T11)/VLOOKUP(BR$3,Init!$F:$K,MATCH(BR$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(BR$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(BR$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":15.549295673076937},{"$f":"IF(OR(BS$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(BS$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$QJ,MATCH(BS$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$QJ,MATCH(BS$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BS$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BS$3)>9,YEAR(BS$3)+1,YEAR(BS$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(BS$3)>9,YEAR(BS$3)+1,YEAR(BS$3)),$D$3:$E$3,0))*VLOOKUP(BS$3,RT1SC!$L$44:$N$67,MATCH(BS$4,RT1SC!$L$3:$N$3,0),FALSE)+U11)/VLOOKUP(BS$3,Init!$F:$K,MATCH(BS$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(BS$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(BS$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BT$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(BT$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$QJ,MATCH(BT$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$QJ,MATCH(BT$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BT$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BT$3)>9,YEAR(BT$3)+1,YEAR(BT$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(BT$3)>9,YEAR(BT$3)+1,YEAR(BT$3)),$D$3:$E$3,0))*VLOOKUP(BT$3,RT1SC!$L$44:$N$67,MATCH(BT$4,RT1SC!$L$3:$N$3,0),FALSE)+V11)/VLOOKUP(BT$3,Init!$F:$K,MATCH(BT$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(BT$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(BT$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":1.3788474999999858},{"$f":"IF(OR(BU$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(BU$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$QJ,MATCH(BU$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$QJ,MATCH(BU$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BU$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BU$3)>9,YEAR(BU$3)+1,YEAR(BU$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(BU$3)>9,YEAR(BU$3)+1,YEAR(BU$3)),$D$3:$E$3,0))*VLOOKUP(BU$3,RT1SC!$L$44:$N$67,MATCH(BU$4,RT1SC!$L$3:$N$3,0),FALSE)+W11)/VLOOKUP(BU$3,Init!$F:$K,MATCH(BU$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(BU$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(BU$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BV$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(BV$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$QJ,MATCH(BV$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$QJ,MATCH(BV$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BV$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BV$3)>9,YEAR(BV$3)+1,YEAR(BV$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(BV$3)>9,YEAR(BV$3)+1,YEAR(BV$3)),$D$3:$E$3,0))*VLOOKUP(BV$3,RT1SC!$L$44:$N$67,MATCH(BV$4,RT1SC!$L$3:$N$3,0),FALSE)+X11)/VLOOKUP(BV$3,Init!$F:$K,MATCH(BV$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(BV$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(BV$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":8.3134471153846192},{"$f":"IF(OR(BW$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(BW$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$QJ,MATCH(BW$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$QJ,MATCH(BW$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BW$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BW$3)>9,YEAR(BW$3)+1,YEAR(BW$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(BW$3)>9,YEAR(BW$3)+1,YEAR(BW$3)),$D$3:$E$3,0))*VLOOKUP(BW$3,RT1SC!$L$44:$N$67,MATCH(BW$4,RT1SC!$L$3:$N$3,0),FALSE)+Y11)/VLOOKUP(BW$3,Init!$F:$K,MATCH(BW$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(BW$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(BW$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BX$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(BX$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$QJ,MATCH(BX$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$QJ,MATCH(BX$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BX$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BX$3)>9,YEAR(BX$3)+1,YEAR(BX$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(BX$3)>9,YEAR(BX$3)+1,YEAR(BX$3)),$D$3:$E$3,0))*VLOOKUP(BX$3,RT1SC!$L$44:$N$67,MATCH(BX$4,RT1SC!$L$3:$N$3,0),FALSE)+Z11)/VLOOKUP(BX$3,Init!$F:$K,MATCH(BX$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(BX$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(BX$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":8.6732662037037045},{"$f":"IF(OR(BY$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(BY$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$QJ,MATCH(BY$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$QJ,MATCH(BY$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BY$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BY$3)>9,YEAR(BY$3)+1,YEAR(BY$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(BY$3)>9,YEAR(BY$3)+1,YEAR(BY$3)),$D$3:$E$3,0))*VLOOKUP(BY$3,RT1SC!$L$44:$N$67,MATCH(BY$4,RT1SC!$L$3:$N$3,0),FALSE)+AA11)/VLOOKUP(BY$3,Init!$F:$K,MATCH(BY$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(BY$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(BY$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BZ$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(BZ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$QJ,MATCH(BZ$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$QJ,MATCH(BZ$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BZ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BZ$3)>9,YEAR(BZ$3)+1,YEAR(BZ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(BZ$3)>9,YEAR(BZ$3)+1,YEAR(BZ$3)),$D$3:$E$3,0))*VLOOKUP(BZ$3,RT1SC!$L$44:$N$67,MATCH(BZ$4,RT1SC!$L$3:$N$3,0),FALSE)+AB11)/VLOOKUP(BZ$3,Init!$F:$K,MATCH(BZ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(BZ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(BZ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":8.5938177083333329},{"$f":"IF(OR(CA$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(CA$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$QJ,MATCH(CA$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$QJ,MATCH(CA$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CA$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CA$3)>9,YEAR(CA$3)+1,YEAR(CA$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(CA$3)>9,YEAR(CA$3)+1,YEAR(CA$3)),$D$3:$E$3,0))*VLOOKUP(CA$3,RT1SC!$L$44:$N$67,MATCH(CA$4,RT1SC!$L$3:$N$3,0),FALSE)+AC11)/VLOOKUP(CA$3,Init!$F:$K,MATCH(CA$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(CA$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(CA$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CB$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(CB$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$QJ,MATCH(CB$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$QJ,MATCH(CB$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CB$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CB$3)>9,YEAR(CB$3)+1,YEAR(CB$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(CB$3)>9,YEAR(CB$3)+1,YEAR(CB$3)),$D$3:$E$3,0))*VLOOKUP(CB$3,RT1SC!$L$44:$N$67,MATCH(CB$4,RT1SC!$L$3:$N$3,0),FALSE)+AD11)/VLOOKUP(CB$3,Init!$F:$K,MATCH(CB$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(CB$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(CB$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":10.13002546296296},{"$f":"IF(OR(CC$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(CC$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$QJ,MATCH(CC$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$QJ,MATCH(CC$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CC$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CC$3)>9,YEAR(CC$3)+1,YEAR(CC$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(CC$3)>9,YEAR(CC$3)+1,YEAR(CC$3)),$D$3:$E$3,0))*VLOOKUP(CC$3,RT1SC!$L$44:$N$67,MATCH(CC$4,RT1SC!$L$3:$N$3,0),FALSE)+AE11)/VLOOKUP(CC$3,Init!$F:$K,MATCH(CC$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(CC$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(CC$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CD$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(CD$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$QJ,MATCH(CD$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$QJ,MATCH(CD$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CD$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CD$3)>9,YEAR(CD$3)+1,YEAR(CD$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(CD$3)>9,YEAR(CD$3)+1,YEAR(CD$3)),$D$3:$E$3,0))*VLOOKUP(CD$3,RT1SC!$L$44:$N$67,MATCH(CD$4,RT1SC!$L$3:$N$3,0),FALSE)+AF11)/VLOOKUP(CD$3,Init!$F:$K,MATCH(CD$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(CD$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(CD$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":13.330900000000002},{"$f":"IF(OR(CE$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(CE$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$QJ,MATCH(CE$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$QJ,MATCH(CE$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CE$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CE$3)>9,YEAR(CE$3)+1,YEAR(CE$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(CE$3)>9,YEAR(CE$3)+1,YEAR(CE$3)),$D$3:$E$3,0))*VLOOKUP(CE$3,RT1SC!$L$44:$N$67,MATCH(CE$4,RT1SC!$L$3:$N$3,0),FALSE)+AG11)/VLOOKUP(CE$3,Init!$F:$K,MATCH(CE$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(CE$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(CE$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CF$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(CF$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$QJ,MATCH(CF$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$QJ,MATCH(CF$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CF$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CF$3)>9,YEAR(CF$3)+1,YEAR(CF$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(CF$3)>9,YEAR(CF$3)+1,YEAR(CF$3)),$D$3:$E$3,0))*VLOOKUP(CF$3,RT1SC!$L$44:$N$67,MATCH(CF$4,RT1SC!$L$3:$N$3,0),FALSE)+AH11)/VLOOKUP(CF$3,Init!$F:$K,MATCH(CF$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(CF$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(CF$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":9.6922400000000017},{"$f":"IF(OR(CG$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(CG$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$QJ,MATCH(CG$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$QJ,MATCH(CG$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CG$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CG$3)>9,YEAR(CG$3)+1,YEAR(CG$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(CG$3)>9,YEAR(CG$3)+1,YEAR(CG$3)),$D$3:$E$3,0))*VLOOKUP(CG$3,RT1SC!$L$44:$N$67,MATCH(CG$4,RT1SC!$L$3:$N$3,0),FALSE)+AI11)/VLOOKUP(CG$3,Init!$F:$K,MATCH(CG$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(CG$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(CG$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CH$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(CH$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$QJ,MATCH(CH$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$QJ,MATCH(CH$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CH$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CH$3)>9,YEAR(CH$3)+1,YEAR(CH$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(CH$3)>9,YEAR(CH$3)+1,YEAR(CH$3)),$D$3:$E$3,0))*VLOOKUP(CH$3,RT1SC!$L$44:$N$67,MATCH(CH$4,RT1SC!$L$3:$N$3,0),FALSE)+AJ11)/VLOOKUP(CH$3,Init!$F:$K,MATCH(CH$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(CH$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(CH$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":8.4814783653846249},{"$f":"IF(OR(CI$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(CI$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$QJ,MATCH(CI$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$QJ,MATCH(CI$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CI$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CI$3)>9,YEAR(CI$3)+1,YEAR(CI$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(CI$3)>9,YEAR(CI$3)+1,YEAR(CI$3)),$D$3:$E$3,0))*VLOOKUP(CI$3,RT1SC!$L$44:$N$67,MATCH(CI$4,RT1SC!$L$3:$N$3,0),FALSE)+AK11)/VLOOKUP(CI$3,Init!$F:$K,MATCH(CI$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(CI$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(CI$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CJ$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(CJ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$QJ,MATCH(CJ$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$QJ,MATCH(CJ$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CJ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CJ$3)>9,YEAR(CJ$3)+1,YEAR(CJ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(CJ$3)>9,YEAR(CJ$3)+1,YEAR(CJ$3)),$D$3:$E$3,0))*VLOOKUP(CJ$3,RT1SC!$L$44:$N$67,MATCH(CJ$4,RT1SC!$L$3:$N$3,0),FALSE)+AL11)/VLOOKUP(CJ$3,Init!$F:$K,MATCH(CJ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(CJ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(CJ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":11.205424479166672},{"$f":"IF(OR(CK$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(CK$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$QJ,MATCH(CK$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$QJ,MATCH(CK$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CK$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CK$3)>9,YEAR(CK$3)+1,YEAR(CK$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(CK$3)>9,YEAR(CK$3)+1,YEAR(CK$3)),$D$3:$E$3,0))*VLOOKUP(CK$3,RT1SC!$L$44:$N$67,MATCH(CK$4,RT1SC!$L$3:$N$3,0),FALSE)+AM11)/VLOOKUP(CK$3,Init!$F:$K,MATCH(CK$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(CK$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(CK$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CL$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(CL$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$QJ,MATCH(CL$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$QJ,MATCH(CL$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CL$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CL$3)>9,YEAR(CL$3)+1,YEAR(CL$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(CL$3)>9,YEAR(CL$3)+1,YEAR(CL$3)),$D$3:$E$3,0))*VLOOKUP(CL$3,RT1SC!$L$44:$N$67,MATCH(CL$4,RT1SC!$L$3:$N$3,0),FALSE)+AN11)/VLOOKUP(CL$3,Init!$F:$K,MATCH(CL$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(CL$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(CL$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":9.010218750000007},{"$f":"IF(OR(CM$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(CM$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$QJ,MATCH(CM$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$QJ,MATCH(CM$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CM$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CM$3)>9,YEAR(CM$3)+1,YEAR(CM$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(CM$3)>9,YEAR(CM$3)+1,YEAR(CM$3)),$D$3:$E$3,0))*VLOOKUP(CM$3,RT1SC!$L$44:$N$67,MATCH(CM$4,RT1SC!$L$3:$N$3,0),FALSE)+AO11)/VLOOKUP(CM$3,Init!$F:$K,MATCH(CM$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(CM$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(CM$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CN$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(CN$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$QJ,MATCH(CN$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$QJ,MATCH(CN$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CN$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CN$3)>9,YEAR(CN$3)+1,YEAR(CN$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(CN$3)>9,YEAR(CN$3)+1,YEAR(CN$3)),$D$3:$E$3,0))*VLOOKUP(CN$3,RT1SC!$L$44:$N$67,MATCH(CN$4,RT1SC!$L$3:$N$3,0),FALSE)+AP11)/VLOOKUP(CN$3,Init!$F:$K,MATCH(CN$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(CN$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(CN$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":10.007992788461536},{"$f":"IF(OR(CO$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(CO$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$QJ,MATCH(CO$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$QJ,MATCH(CO$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CO$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CO$3)>9,YEAR(CO$3)+1,YEAR(CO$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(CO$3)>9,YEAR(CO$3)+1,YEAR(CO$3)),$D$3:$E$3,0))*VLOOKUP(CO$3,RT1SC!$L$44:$N$67,MATCH(CO$4,RT1SC!$L$3:$N$3,0),FALSE)+AQ11)/VLOOKUP(CO$3,Init!$F:$K,MATCH(CO$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(CO$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(CO$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CP$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(CP$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$QJ,MATCH(CP$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$QJ,MATCH(CP$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CP$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CP$3)>9,YEAR(CP$3)+1,YEAR(CP$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(CP$3)>9,YEAR(CP$3)+1,YEAR(CP$3)),$D$3:$E$3,0))*VLOOKUP(CP$3,RT1SC!$L$44:$N$67,MATCH(CP$4,RT1SC!$L$3:$N$3,0),FALSE)+AR11)/VLOOKUP(CP$3,Init!$F:$K,MATCH(CP$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(CP$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(CP$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":14.203379807692311},{"$f":"IF(OR(CQ$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(CQ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$QJ,MATCH(CQ$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$QJ,MATCH(CQ$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CQ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CQ$3)>9,YEAR(CQ$3)+1,YEAR(CQ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(CQ$3)>9,YEAR(CQ$3)+1,YEAR(CQ$3)),$D$3:$E$3,0))*VLOOKUP(CQ$3,RT1SC!$L$44:$N$67,MATCH(CQ$4,RT1SC!$L$3:$N$3,0),FALSE)+AS11)/VLOOKUP(CQ$3,Init!$F:$K,MATCH(CQ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(CQ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(CQ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CR$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(CR$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$QJ,MATCH(CR$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$QJ,MATCH(CR$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CR$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CR$3)>9,YEAR(CR$3)+1,YEAR(CR$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(CR$3)>9,YEAR(CR$3)+1,YEAR(CR$3)),$D$3:$E$3,0))*VLOOKUP(CR$3,RT1SC!$L$44:$N$67,MATCH(CR$4,RT1SC!$L$3:$N$3,0),FALSE)+AT11)/VLOOKUP(CR$3,Init!$F:$K,MATCH(CR$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(CR$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(CR$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":1.3415149999999949},{"$f":"IF(OR(CS$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(CS$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$QJ,MATCH(CS$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$QJ,MATCH(CS$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CS$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CS$3)>9,YEAR(CS$3)+1,YEAR(CS$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(CS$3)>9,YEAR(CS$3)+1,YEAR(CS$3)),$D$3:$E$3,0))*VLOOKUP(CS$3,RT1SC!$L$44:$N$67,MATCH(CS$4,RT1SC!$L$3:$N$3,0),FALSE)+AU11)/VLOOKUP(CS$3,Init!$F:$K,MATCH(CS$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(CS$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(CS$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CT$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(CT$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$QJ,MATCH(CT$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$QJ,MATCH(CT$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CT$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CT$3)>9,YEAR(CT$3)+1,YEAR(CT$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(CT$3)>9,YEAR(CT$3)+1,YEAR(CT$3)),$D$3:$E$3,0))*VLOOKUP(CT$3,RT1SC!$L$44:$N$67,MATCH(CT$4,RT1SC!$L$3:$N$3,0),FALSE)+AV11)/VLOOKUP(CT$3,Init!$F:$K,MATCH(CT$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(CT$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(CT$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":8.2726586538461504},{"$f":"IF(OR(CU$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(CU$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$QJ,MATCH(CU$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$QJ,MATCH(CU$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CU$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CU$3)>9,YEAR(CU$3)+1,YEAR(CU$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(CU$3)>9,YEAR(CU$3)+1,YEAR(CU$3)),$D$3:$E$3,0))*VLOOKUP(CU$3,RT1SC!$L$44:$N$67,MATCH(CU$4,RT1SC!$L$3:$N$3,0),FALSE)+AW11)/VLOOKUP(CU$3,Init!$F:$K,MATCH(CU$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(CU$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(CU$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CV$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(CV$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$QJ,MATCH(CV$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$QJ,MATCH(CV$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CV$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CV$3)>9,YEAR(CV$3)+1,YEAR(CV$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(CV$3)>9,YEAR(CV$3)+1,YEAR(CV$3)),$D$3:$E$3,0))*VLOOKUP(CV$3,RT1SC!$L$44:$N$67,MATCH(CV$4,RT1SC!$L$3:$N$3,0),FALSE)+AX11)/VLOOKUP(CV$3,Init!$F:$K,MATCH(CV$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(CV$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(CV$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":8.5874278846153942},{"$f":"IF(OR(CW$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(CW$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$QJ,MATCH(CW$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$QJ,MATCH(CW$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CW$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CW$3)>9,YEAR(CW$3)+1,YEAR(CW$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(CW$3)>9,YEAR(CW$3)+1,YEAR(CW$3)),$D$3:$E$3,0))*VLOOKUP(CW$3,RT1SC!$L$44:$N$67,MATCH(CW$4,RT1SC!$L$3:$N$3,0),FALSE)+AY11)/VLOOKUP(CW$3,Init!$F:$K,MATCH(CW$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(CW$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(CW$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CX$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(CX$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$QJ,MATCH(CX$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$QJ,MATCH(CX$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CX$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CX$3)>9,YEAR(CX$3)+1,YEAR(CX$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(CX$3)>9,YEAR(CX$3)+1,YEAR(CX$3)),$D$3:$E$3,0))*VLOOKUP(CX$3,RT1SC!$L$44:$N$67,MATCH(CX$4,RT1SC!$L$3:$N$3,0),FALSE)+AZ11)/VLOOKUP(CX$3,Init!$F:$K,MATCH(CX$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(CX$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(CX$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":8.5865000000000009},{"$f":"IF(OR(CY$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(CY$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$QJ,MATCH(CY$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$QJ,MATCH(CY$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CY$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CY$3)>9,YEAR(CY$3)+1,YEAR(CY$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(CY$3)>9,YEAR(CY$3)+1,YEAR(CY$3)),$D$3:$E$3,0))*VLOOKUP(CY$3,RT1SC!$L$44:$N$67,MATCH(CY$4,RT1SC!$L$3:$N$3,0),FALSE)+BA11)/VLOOKUP(CY$3,Init!$F:$K,MATCH(CY$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(CY$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(CY$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0}]
[null,10123,"Cowlitz County PUD #1",{"$f":"ROUND(MAX(MIN((HLOOKUP(SliceLF!D$3,I_TRL!$B$2:$ZZ$201,MATCH($B12,I_TRL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_NLSL!$B$2:$ZZ$201,MATCH($B12,I_NLSL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_ER!$B$2:$ZZ$201,MATCH($B12,I_ER!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_ER_other!$B$2:$ZZ$201,MATCH($B12,I_ER_other!$B$2:$B$201,0),FALSE))/VLOOKUP(D$3,Init!$M:$O,3,FALSE),VLOOKUP($B12,TOCA!$B:$BI,MATCH(\"RHWM \"&$D$3,TOCA!$B$3:$BI$3,0),FALSE))/SUMPRODUCT(TOCA!$D$4:$D$201,TOCA!$T$4:$T$201),0),7)","v":6.7904900000000004E-2},{"$f":"ROUND(MAX(MIN((HLOOKUP(SliceLF!E$3,I_TRL!$B$2:$ZZ$201,MATCH($B12,I_TRL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_NLSL!$B$2:$ZZ$201,MATCH($B12,I_NLSL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_ER!$B$2:$ZZ$201,MATCH($B12,I_ER!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_ER_other!$B$2:$ZZ$201,MATCH($B12,I_ER_other!$B$2:$B$201,0),FALSE))/VLOOKUP(E$3,Init!$M:$O,3,FALSE),VLOOKUP($B12,TOCA!$B:$BI,MATCH(\"RHWM \"&$D$3,TOCA!$B$3:$BI$3,0),FALSE))/SUMPRODUCT(TOCA!$D$4:$D$201,TOCA!$T$4:$T$201),0),7)","v":6.78927E-2},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$QJ,IF(F$4=\"HLH\",MATCH(F$3,I_TRL!$B$2:$QJ$2,0),MATCH(F$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$QJ,IF(F$4=\"HLH\",MATCH(F$3,I_NLSL!$B$2:$QJ$2,0),MATCH(F$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$QJ,IF(F$4=\"HLH\",MATCH(F$3,I_ER!$B$2:$QJ$2,0),MATCH(F$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$QJ,IF(F$4=\"HLH\",MATCH(F$3,I_ER_other!$B$2:$QJ$2,0),MATCH(F$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$3)>9,YEAR(F$3)+1,YEAR(F$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(F$3)>9,YEAR(F$3)+1,YEAR(F$3)),$D$3:$E$3,0))*VLOOKUP(F$3,RT1SC!$L$44:$N$67,MATCH(F$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":37670.890038215875},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$QJ,IF(G$4=\"HLH\",MATCH(G$3,I_TRL!$B$2:$QJ$2,0),MATCH(G$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$QJ,IF(G$4=\"HLH\",MATCH(G$3,I_NLSL!$B$2:$QJ$2,0),MATCH(G$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$QJ,IF(G$4=\"HLH\",MATCH(G$3,I_ER!$B$2:$QJ$2,0),MATCH(G$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$QJ,IF(G$4=\"HLH\",MATCH(G$3,I_ER_other!$B$2:$QJ$2,0),MATCH(G$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$3)>9,YEAR(G$3)+1,YEAR(G$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(G$3)>9,YEAR(G$3)+1,YEAR(G$3)),$D$3:$E$3,0))*VLOOKUP(G$3,RT1SC!$L$44:$N$67,MATCH(G$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":31293.241828978178},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$QJ,IF(H$4=\"HLH\",MATCH(H$3,I_TRL!$B$2:$QJ$2,0),MATCH(H$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$QJ,IF(H$4=\"HLH\",MATCH(H$3,I_NLSL!$B$2:$QJ$2,0),MATCH(H$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$QJ,IF(H$4=\"HLH\",MATCH(H$3,I_ER!$B$2:$QJ$2,0),MATCH(H$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$QJ,IF(H$4=\"HLH\",MATCH(H$3,I_ER_other!$B$2:$QJ$2,0),MATCH(H$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$3)>9,YEAR(H$3)+1,YEAR(H$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(H$3)>9,YEAR(H$3)+1,YEAR(H$3)),$D$3:$E$3,0))*VLOOKUP(H$3,RT1SC!$L$44:$N$67,MATCH(H$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-14081.840250509093},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$QJ,IF(I$4=\"HLH\",MATCH(I$3,I_TRL!$B$2:$QJ$2,0),MATCH(I$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$QJ,IF(I$4=\"HLH\",MATCH(I$3,I_NLSL!$B$2:$QJ$2,0),MATCH(I$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$QJ,IF(I$4=\"HLH\",MATCH(I$3,I_ER!$B$2:$QJ$2,0),MATCH(I$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$QJ,IF(I$4=\"HLH\",MATCH(I$3,I_ER_other!$B$2:$QJ$2,0),MATCH(I$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$3)>9,YEAR(I$3)+1,YEAR(I$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(I$3)>9,YEAR(I$3)+1,YEAR(I$3)),$D$3:$E$3,0))*VLOOKUP(I$3,RT1SC!$L$44:$N$67,MATCH(I$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":549.27825146637042},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$QJ,IF(J$4=\"HLH\",MATCH(J$3,I_TRL!$B$2:$QJ$2,0),MATCH(J$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$QJ,IF(J$4=\"HLH\",MATCH(J$3,I_NLSL!$B$2:$QJ$2,0),MATCH(J$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$QJ,IF(J$4=\"HLH\",MATCH(J$3,I_ER!$B$2:$QJ$2,0),MATCH(J$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$QJ,IF(J$4=\"HLH\",MATCH(J$3,I_ER_other!$B$2:$QJ$2,0),MATCH(J$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$3)>9,YEAR(J$3)+1,YEAR(J$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(J$3)>9,YEAR(J$3)+1,YEAR(J$3)),$D$3:$E$3,0))*VLOOKUP(J$3,RT1SC!$L$44:$N$67,MATCH(J$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-8485.2720201420307},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$QJ,IF(K$4=\"HLH\",MATCH(K$3,I_TRL!$B$2:$QJ$2,0),MATCH(K$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$QJ,IF(K$4=\"HLH\",MATCH(K$3,I_NLSL!$B$2:$QJ$2,0),MATCH(K$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$QJ,IF(K$4=\"HLH\",MATCH(K$3,I_ER!$B$2:$QJ$2,0),MATCH(K$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$QJ,IF(K$4=\"HLH\",MATCH(K$3,I_ER_other!$B$2:$QJ$2,0),MATCH(K$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$3)>9,YEAR(K$3)+1,YEAR(K$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(K$3)>9,YEAR(K$3)+1,YEAR(K$3)),$D$3:$E$3,0))*VLOOKUP(K$3,RT1SC!$L$44:$N$67,MATCH(K$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":1081.8450426778581},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$QJ,IF(L$4=\"HLH\",MATCH(L$3,I_TRL!$B$2:$QJ$2,0),MATCH(L$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$QJ,IF(L$4=\"HLH\",MATCH(L$3,I_NLSL!$B$2:$QJ$2,0),MATCH(L$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$QJ,IF(L$4=\"HLH\",MATCH(L$3,I_ER!$B$2:$QJ$2,0),MATCH(L$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$QJ,IF(L$4=\"HLH\",MATCH(L$3,I_ER_other!$B$2:$QJ$2,0),MATCH(L$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$3)>9,YEAR(L$3)+1,YEAR(L$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(L$3)>9,YEAR(L$3)+1,YEAR(L$3)),$D$3:$E$3,0))*VLOOKUP(L$3,RT1SC!$L$44:$N$67,MATCH(L$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-16370.121234517981},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$QJ,IF(M$4=\"HLH\",MATCH(M$3,I_TRL!$B$2:$QJ$2,0),MATCH(M$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$QJ,IF(M$4=\"HLH\",MATCH(M$3,I_NLSL!$B$2:$QJ$2,0),MATCH(M$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$QJ,IF(M$4=\"HLH\",MATCH(M$3,I_ER!$B$2:$QJ$2,0),MATCH(M$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$QJ,IF(M$4=\"HLH\",MATCH(M$3,I_ER_other!$B$2:$QJ$2,0),MATCH(M$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$3)>9,YEAR(M$3)+1,YEAR(M$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(M$3)>9,YEAR(M$3)+1,YEAR(M$3)),$D$3:$E$3,0))*VLOOKUP(M$3,RT1SC!$L$44:$N$67,MATCH(M$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-5005.9517618314712},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$QJ,IF(N$4=\"HLH\",MATCH(N$3,I_TRL!$B$2:$QJ$2,0),MATCH(N$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$QJ,IF(N$4=\"HLH\",MATCH(N$3,I_NLSL!$B$2:$QJ$2,0),MATCH(N$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$QJ,IF(N$4=\"HLH\",MATCH(N$3,I_ER!$B$2:$QJ$2,0),MATCH(N$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$QJ,IF(N$4=\"HLH\",MATCH(N$3,I_ER_other!$B$2:$QJ$2,0),MATCH(N$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$3)>9,YEAR(N$3)+1,YEAR(N$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(N$3)>9,YEAR(N$3)+1,YEAR(N$3)),$D$3:$E$3,0))*VLOOKUP(N$3,RT1SC!$L$44:$N$67,MATCH(N$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-5556.6193826457602},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$QJ,IF(O$4=\"HLH\",MATCH(O$3,I_TRL!$B$2:$QJ$2,0),MATCH(O$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$QJ,IF(O$4=\"HLH\",MATCH(O$3,I_NLSL!$B$2:$QJ$2,0),MATCH(O$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$QJ,IF(O$4=\"HLH\",MATCH(O$3,I_ER!$B$2:$QJ$2,0),MATCH(O$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$QJ,IF(O$4=\"HLH\",MATCH(O$3,I_ER_other!$B$2:$QJ$2,0),MATCH(O$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$3)>9,YEAR(O$3)+1,YEAR(O$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(O$3)>9,YEAR(O$3)+1,YEAR(O$3)),$D$3:$E$3,0))*VLOOKUP(O$3,RT1SC!$L$44:$N$67,MATCH(O$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":721.94612865825184},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$QJ,IF(P$4=\"HLH\",MATCH(P$3,I_TRL!$B$2:$QJ$2,0),MATCH(P$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$QJ,IF(P$4=\"HLH\",MATCH(P$3,I_NLSL!$B$2:$QJ$2,0),MATCH(P$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$QJ,IF(P$4=\"HLH\",MATCH(P$3,I_ER!$B$2:$QJ$2,0),MATCH(P$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$QJ,IF(P$4=\"HLH\",MATCH(P$3,I_ER_other!$B$2:$QJ$2,0),MATCH(P$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$3)>9,YEAR(P$3)+1,YEAR(P$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(P$3)>9,YEAR(P$3)+1,YEAR(P$3)),$D$3:$E$3,0))*VLOOKUP(P$3,RT1SC!$L$44:$N$67,MATCH(P$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-15840.347042492038},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$QJ,IF(Q$4=\"HLH\",MATCH(Q$3,I_TRL!$B$2:$QJ$2,0),MATCH(Q$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$QJ,IF(Q$4=\"HLH\",MATCH(Q$3,I_NLSL!$B$2:$QJ$2,0),MATCH(Q$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$QJ,IF(Q$4=\"HLH\",MATCH(Q$3,I_ER!$B$2:$QJ$2,0),MATCH(Q$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$QJ,IF(Q$4=\"HLH\",MATCH(Q$3,I_ER_other!$B$2:$QJ$2,0),MATCH(Q$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$3)>9,YEAR(Q$3)+1,YEAR(Q$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(Q$3)>9,YEAR(Q$3)+1,YEAR(Q$3)),$D$3:$E$3,0))*VLOOKUP(Q$3,RT1SC!$L$44:$N$67,MATCH(Q$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-6840.7902834012348},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$QJ,IF(R$4=\"HLH\",MATCH(R$3,I_TRL!$B$2:$QJ$2,0),MATCH(R$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$QJ,IF(R$4=\"HLH\",MATCH(R$3,I_NLSL!$B$2:$QJ$2,0),MATCH(R$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$QJ,IF(R$4=\"HLH\",MATCH(R$3,I_ER!$B$2:$QJ$2,0),MATCH(R$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$QJ,IF(R$4=\"HLH\",MATCH(R$3,I_ER_other!$B$2:$QJ$2,0),MATCH(R$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$3)>9,YEAR(R$3)+1,YEAR(R$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(R$3)>9,YEAR(R$3)+1,YEAR(R$3)),$D$3:$E$3,0))*VLOOKUP(R$3,RT1SC!$L$44:$N$67,MATCH(R$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":26792.478014068416},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$QJ,IF(S$4=\"HLH\",MATCH(S$3,I_TRL!$B$2:$QJ$2,0),MATCH(S$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$QJ,IF(S$4=\"HLH\",MATCH(S$3,I_NLSL!$B$2:$QJ$2,0),MATCH(S$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$QJ,IF(S$4=\"HLH\",MATCH(S$3,I_ER!$B$2:$QJ$2,0),MATCH(S$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$QJ,IF(S$4=\"HLH\",MATCH(S$3,I_ER_other!$B$2:$QJ$2,0),MATCH(S$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$3)>9,YEAR(S$3)+1,YEAR(S$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(S$3)>9,YEAR(S$3)+1,YEAR(S$3)),$D$3:$E$3,0))*VLOOKUP(S$3,RT1SC!$L$44:$N$67,MATCH(S$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":25770.135856434616},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$QJ,IF(T$4=\"HLH\",MATCH(T$3,I_TRL!$B$2:$QJ$2,0),MATCH(T$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$QJ,IF(T$4=\"HLH\",MATCH(T$3,I_NLSL!$B$2:$QJ$2,0),MATCH(T$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$QJ,IF(T$4=\"HLH\",MATCH(T$3,I_ER!$B$2:$QJ$2,0),MATCH(T$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$QJ,IF(T$4=\"HLH\",MATCH(T$3,I_ER_other!$B$2:$QJ$2,0),MATCH(T$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$3)>9,YEAR(T$3)+1,YEAR(T$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(T$3)>9,YEAR(T$3)+1,YEAR(T$3)),$D$3:$E$3,0))*VLOOKUP(T$3,RT1SC!$L$44:$N$67,MATCH(T$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-31628.584879778326},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$QJ,IF(U$4=\"HLH\",MATCH(U$3,I_TRL!$B$2:$QJ$2,0),MATCH(U$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$QJ,IF(U$4=\"HLH\",MATCH(U$3,I_NLSL!$B$2:$QJ$2,0),MATCH(U$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$QJ,IF(U$4=\"HLH\",MATCH(U$3,I_ER!$B$2:$QJ$2,0),MATCH(U$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$QJ,IF(U$4=\"HLH\",MATCH(U$3,I_ER_other!$B$2:$QJ$2,0),MATCH(U$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$3)>9,YEAR(U$3)+1,YEAR(U$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(U$3)>9,YEAR(U$3)+1,YEAR(U$3)),$D$3:$E$3,0))*VLOOKUP(U$3,RT1SC!$L$44:$N$67,MATCH(U$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-16943.09192444061},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$QJ,IF(V$4=\"HLH\",MATCH(V$3,I_TRL!$B$2:$QJ$2,0),MATCH(V$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$QJ,IF(V$4=\"HLH\",MATCH(V$3,I_NLSL!$B$2:$QJ$2,0),MATCH(V$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$QJ,IF(V$4=\"HLH\",MATCH(V$3,I_ER!$B$2:$QJ$2,0),MATCH(V$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$QJ,IF(V$4=\"HLH\",MATCH(V$3,I_ER_other!$B$2:$QJ$2,0),MATCH(V$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$3)>9,YEAR(V$3)+1,YEAR(V$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(V$3)>9,YEAR(V$3)+1,YEAR(V$3)),$D$3:$E$3,0))*VLOOKUP(V$3,RT1SC!$L$44:$N$67,MATCH(V$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-12892.085844951216},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$QJ,IF(W$4=\"HLH\",MATCH(W$3,I_TRL!$B$2:$QJ$2,0),MATCH(W$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$QJ,IF(W$4=\"HLH\",MATCH(W$3,I_NLSL!$B$2:$QJ$2,0),MATCH(W$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$QJ,IF(W$4=\"HLH\",MATCH(W$3,I_ER!$B$2:$QJ$2,0),MATCH(W$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$QJ,IF(W$4=\"HLH\",MATCH(W$3,I_ER_other!$B$2:$QJ$2,0),MATCH(W$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$3)>9,YEAR(W$3)+1,YEAR(W$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(W$3)>9,YEAR(W$3)+1,YEAR(W$3)),$D$3:$E$3,0))*VLOOKUP(W$3,RT1SC!$L$44:$N$67,MATCH(W$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-10214.773675960954},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$QJ,IF(X$4=\"HLH\",MATCH(X$3,I_TRL!$B$2:$QJ$2,0),MATCH(X$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$QJ,IF(X$4=\"HLH\",MATCH(X$3,I_NLSL!$B$2:$QJ$2,0),MATCH(X$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$QJ,IF(X$4=\"HLH\",MATCH(X$3,I_ER!$B$2:$QJ$2,0),MATCH(X$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$QJ,IF(X$4=\"HLH\",MATCH(X$3,I_ER_other!$B$2:$QJ$2,0),MATCH(X$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$3)>9,YEAR(X$3)+1,YEAR(X$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(X$3)>9,YEAR(X$3)+1,YEAR(X$3)),$D$3:$E$3,0))*VLOOKUP(X$3,RT1SC!$L$44:$N$67,MATCH(X$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":2065.1774744903378},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$QJ,IF(Y$4=\"HLH\",MATCH(Y$3,I_TRL!$B$2:$QJ$2,0),MATCH(Y$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$QJ,IF(Y$4=\"HLH\",MATCH(Y$3,I_NLSL!$B$2:$QJ$2,0),MATCH(Y$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$QJ,IF(Y$4=\"HLH\",MATCH(Y$3,I_ER!$B$2:$QJ$2,0),MATCH(Y$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$QJ,IF(Y$4=\"HLH\",MATCH(Y$3,I_ER_other!$B$2:$QJ$2,0),MATCH(Y$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$3)>9,YEAR(Y$3)+1,YEAR(Y$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(Y$3)>9,YEAR(Y$3)+1,YEAR(Y$3)),$D$3:$E$3,0))*VLOOKUP(Y$3,RT1SC!$L$44:$N$67,MATCH(Y$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":65.850912578927819},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$QJ,IF(Z$4=\"HLH\",MATCH(Z$3,I_TRL!$B$2:$QJ$2,0),MATCH(Z$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$QJ,IF(Z$4=\"HLH\",MATCH(Z$3,I_NLSL!$B$2:$QJ$2,0),MATCH(Z$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$QJ,IF(Z$4=\"HLH\",MATCH(Z$3,I_ER!$B$2:$QJ$2,0),MATCH(Z$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$QJ,IF(Z$4=\"HLH\",MATCH(Z$3,I_ER_other!$B$2:$QJ$2,0),MATCH(Z$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$3)>9,YEAR(Z$3)+1,YEAR(Z$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(Z$3)>9,YEAR(Z$3)+1,YEAR(Z$3)),$D$3:$E$3,0))*VLOOKUP(Z$3,RT1SC!$L$44:$N$67,MATCH(Z$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":533.25152062656707},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$QJ,IF(AA$4=\"HLH\",MATCH(AA$3,I_TRL!$B$2:$QJ$2,0),MATCH(AA$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$QJ,IF(AA$4=\"HLH\",MATCH(AA$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AA$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$QJ,IF(AA$4=\"HLH\",MATCH(AA$3,I_ER!$B$2:$QJ$2,0),MATCH(AA$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$QJ,IF(AA$4=\"HLH\",MATCH(AA$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AA$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$3)>9,YEAR(AA$3)+1,YEAR(AA$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(AA$3)>9,YEAR(AA$3)+1,YEAR(AA$3)),$D$3:$E$3,0))*VLOOKUP(AA$3,RT1SC!$L$44:$N$67,MATCH(AA$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-3736.6222599244793},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$QJ,IF(AB$4=\"HLH\",MATCH(AB$3,I_TRL!$B$2:$QJ$2,0),MATCH(AB$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$QJ,IF(AB$4=\"HLH\",MATCH(AB$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AB$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$QJ,IF(AB$4=\"HLH\",MATCH(AB$3,I_ER!$B$2:$QJ$2,0),MATCH(AB$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$QJ,IF(AB$4=\"HLH\",MATCH(AB$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AB$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$3)>9,YEAR(AB$3)+1,YEAR(AB$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(AB$3)>9,YEAR(AB$3)+1,YEAR(AB$3)),$D$3:$E$3,0))*VLOOKUP(AB$3,RT1SC!$L$44:$N$67,MATCH(AB$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":13195.249438859231},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$QJ,IF(AC$4=\"HLH\",MATCH(AC$3,I_TRL!$B$2:$QJ$2,0),MATCH(AC$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$QJ,IF(AC$4=\"HLH\",MATCH(AC$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AC$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$QJ,IF(AC$4=\"HLH\",MATCH(AC$3,I_ER!$B$2:$QJ$2,0),MATCH(AC$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$QJ,IF(AC$4=\"HLH\",MATCH(AC$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AC$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$3)>9,YEAR(AC$3)+1,YEAR(AC$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(AC$3)>9,YEAR(AC$3)+1,YEAR(AC$3)),$D$3:$E$3,0))*VLOOKUP(AC$3,RT1SC!$L$44:$N$67,MATCH(AC$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":7859.9726662022586},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$QJ,IF(AD$4=\"HLH\",MATCH(AD$3,I_TRL!$B$2:$QJ$2,0),MATCH(AD$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$QJ,IF(AD$4=\"HLH\",MATCH(AD$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AD$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$QJ,IF(AD$4=\"HLH\",MATCH(AD$3,I_ER!$B$2:$QJ$2,0),MATCH(AD$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$QJ,IF(AD$4=\"HLH\",MATCH(AD$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AD$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$3)>9,YEAR(AD$3)+1,YEAR(AD$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(AD$3)>9,YEAR(AD$3)+1,YEAR(AD$3)),$D$3:$E$3,0))*VLOOKUP(AD$3,RT1SC!$L$44:$N$67,MATCH(AD$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":43165.010421870567},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$QJ,IF(AE$4=\"HLH\",MATCH(AE$3,I_TRL!$B$2:$QJ$2,0),MATCH(AE$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$QJ,IF(AE$4=\"HLH\",MATCH(AE$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AE$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$QJ,IF(AE$4=\"HLH\",MATCH(AE$3,I_ER!$B$2:$QJ$2,0),MATCH(AE$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$QJ,IF(AE$4=\"HLH\",MATCH(AE$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AE$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$3)>9,YEAR(AE$3)+1,YEAR(AE$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(AE$3)>9,YEAR(AE$3)+1,YEAR(AE$3)),$D$3:$E$3,0))*VLOOKUP(AE$3,RT1SC!$L$44:$N$67,MATCH(AE$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":25850.746474071348},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$QJ,IF(AF$4=\"HLH\",MATCH(AF$3,I_TRL!$B$2:$QJ$2,0),MATCH(AF$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$QJ,IF(AF$4=\"HLH\",MATCH(AF$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AF$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$QJ,IF(AF$4=\"HLH\",MATCH(AF$3,I_ER!$B$2:$QJ$2,0),MATCH(AF$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$QJ,IF(AF$4=\"HLH\",MATCH(AF$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AF$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$3)>9,YEAR(AF$3)+1,YEAR(AF$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(AF$3)>9,YEAR(AF$3)+1,YEAR(AF$3)),$D$3:$E$3,0))*VLOOKUP(AF$3,RT1SC!$L$44:$N$67,MATCH(AF$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-14047.02432442928},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$QJ,IF(AG$4=\"HLH\",MATCH(AG$3,I_TRL!$B$2:$QJ$2,0),MATCH(AG$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$QJ,IF(AG$4=\"HLH\",MATCH(AG$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AG$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$QJ,IF(AG$4=\"HLH\",MATCH(AG$3,I_ER!$B$2:$QJ$2,0),MATCH(AG$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$QJ,IF(AG$4=\"HLH\",MATCH(AG$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AG$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$3)>9,YEAR(AG$3)+1,YEAR(AG$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(AG$3)>9,YEAR(AG$3)+1,YEAR(AG$3)),$D$3:$E$3,0))*VLOOKUP(AG$3,RT1SC!$L$44:$N$67,MATCH(AG$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":578.82303214544663},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$QJ,IF(AH$4=\"HLH\",MATCH(AH$3,I_TRL!$B$2:$QJ$2,0),MATCH(AH$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$QJ,IF(AH$4=\"HLH\",MATCH(AH$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AH$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$QJ,IF(AH$4=\"HLH\",MATCH(AH$3,I_ER!$B$2:$QJ$2,0),MATCH(AH$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$QJ,IF(AH$4=\"HLH\",MATCH(AH$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AH$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$3)>9,YEAR(AH$3)+1,YEAR(AH$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(AH$3)>9,YEAR(AH$3)+1,YEAR(AH$3)),$D$3:$E$3,0))*VLOOKUP(AH$3,RT1SC!$L$44:$N$67,MATCH(AH$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-8447.9457496660179},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$QJ,IF(AI$4=\"HLH\",MATCH(AI$3,I_TRL!$B$2:$QJ$2,0),MATCH(AI$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$QJ,IF(AI$4=\"HLH\",MATCH(AI$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AI$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$QJ,IF(AI$4=\"HLH\",MATCH(AI$3,I_ER!$B$2:$QJ$2,0),MATCH(AI$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$QJ,IF(AI$4=\"HLH\",MATCH(AI$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AI$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$3)>9,YEAR(AI$3)+1,YEAR(AI$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(AI$3)>9,YEAR(AI$3)+1,YEAR(AI$3)),$D$3:$E$3,0))*VLOOKUP(AI$3,RT1SC!$L$44:$N$67,MATCH(AI$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":1114.8056352872227},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$QJ,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_TRL!$B$2:$QJ$2,0),MATCH(AJ$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$QJ,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AJ$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$QJ,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_ER!$B$2:$QJ$2,0),MATCH(AJ$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$QJ,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AJ$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$3)>9,YEAR(AJ$3)+1,YEAR(AJ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(AJ$3)>9,YEAR(AJ$3)+1,YEAR(AJ$3)),$D$3:$E$3,0))*VLOOKUP(AJ$3,RT1SC!$L$44:$N$67,MATCH(AJ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-16330.85054082633},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$QJ,IF(AK$4=\"HLH\",MATCH(AK$3,I_TRL!$B$2:$QJ$2,0),MATCH(AK$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$QJ,IF(AK$4=\"HLH\",MATCH(AK$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AK$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$QJ,IF(AK$4=\"HLH\",MATCH(AK$3,I_ER!$B$2:$QJ$2,0),MATCH(AK$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$QJ,IF(AK$4=\"HLH\",MATCH(AK$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AK$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$3)>9,YEAR(AK$3)+1,YEAR(AK$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(AK$3)>9,YEAR(AK$3)+1,YEAR(AK$3)),$D$3:$E$3,0))*VLOOKUP(AK$3,RT1SC!$L$44:$N$67,MATCH(AK$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-4973.4114071899676},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$QJ,IF(AL$4=\"HLH\",MATCH(AL$3,I_TRL!$B$2:$QJ$2,0),MATCH(AL$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$QJ,IF(AL$4=\"HLH\",MATCH(AL$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AL$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$QJ,IF(AL$4=\"HLH\",MATCH(AL$3,I_ER!$B$2:$QJ$2,0),MATCH(AL$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$QJ,IF(AL$4=\"HLH\",MATCH(AL$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AL$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$3)>9,YEAR(AL$3)+1,YEAR(AL$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(AL$3)>9,YEAR(AL$3)+1,YEAR(AL$3)),$D$3:$E$3,0))*VLOOKUP(AL$3,RT1SC!$L$44:$N$67,MATCH(AL$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-5681.2828063313209},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$QJ,IF(AM$4=\"HLH\",MATCH(AM$3,I_TRL!$B$2:$QJ$2,0),MATCH(AM$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$QJ,IF(AM$4=\"HLH\",MATCH(AM$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AM$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$QJ,IF(AM$4=\"HLH\",MATCH(AM$3,I_ER!$B$2:$QJ$2,0),MATCH(AM$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$QJ,IF(AM$4=\"HLH\",MATCH(AM$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AM$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$3)>9,YEAR(AM$3)+1,YEAR(AM$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(AM$3)>9,YEAR(AM$3)+1,YEAR(AM$3)),$D$3:$E$3,0))*VLOOKUP(AM$3,RT1SC!$L$44:$N$67,MATCH(AM$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":146.23774347300059},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$QJ,IF(AN$4=\"HLH\",MATCH(AN$3,I_TRL!$B$2:$QJ$2,0),MATCH(AN$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$QJ,IF(AN$4=\"HLH\",MATCH(AN$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AN$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$QJ,IF(AN$4=\"HLH\",MATCH(AN$3,I_ER!$B$2:$QJ$2,0),MATCH(AN$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$QJ,IF(AN$4=\"HLH\",MATCH(AN$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AN$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$3)>9,YEAR(AN$3)+1,YEAR(AN$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(AN$3)>9,YEAR(AN$3)+1,YEAR(AN$3)),$D$3:$E$3,0))*VLOOKUP(AN$3,RT1SC!$L$44:$N$67,MATCH(AN$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-15804.000656653632},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$QJ,IF(AO$4=\"HLH\",MATCH(AO$3,I_TRL!$B$2:$QJ$2,0),MATCH(AO$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$QJ,IF(AO$4=\"HLH\",MATCH(AO$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AO$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$QJ,IF(AO$4=\"HLH\",MATCH(AO$3,I_ER!$B$2:$QJ$2,0),MATCH(AO$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$QJ,IF(AO$4=\"HLH\",MATCH(AO$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AO$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$3)>9,YEAR(AO$3)+1,YEAR(AO$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(AO$3)>9,YEAR(AO$3)+1,YEAR(AO$3)),$D$3:$E$3,0))*VLOOKUP(AO$3,RT1SC!$L$44:$N$67,MATCH(AO$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-6809.8617541484418},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$QJ,IF(AP$4=\"HLH\",MATCH(AP$3,I_TRL!$B$2:$QJ$2,0),MATCH(AP$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$QJ,IF(AP$4=\"HLH\",MATCH(AP$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AP$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$QJ,IF(AP$4=\"HLH\",MATCH(AP$3,I_ER!$B$2:$QJ$2,0),MATCH(AP$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$QJ,IF(AP$4=\"HLH\",MATCH(AP$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AP$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$3)>9,YEAR(AP$3)+1,YEAR(AP$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(AP$3)>9,YEAR(AP$3)+1,YEAR(AP$3)),$D$3:$E$3,0))*VLOOKUP(AP$3,RT1SC!$L$44:$N$67,MATCH(AP$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":26825.306768197042},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$QJ,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_TRL!$B$2:$QJ$2,0),MATCH(AQ$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$QJ,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AQ$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$QJ,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_ER!$B$2:$QJ$2,0),MATCH(AQ$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$QJ,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AQ$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$3)>9,YEAR(AQ$3)+1,YEAR(AQ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(AQ$3)>9,YEAR(AQ$3)+1,YEAR(AQ$3)),$D$3:$E$3,0))*VLOOKUP(AQ$3,RT1SC!$L$44:$N$67,MATCH(AQ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":25791.933792144002},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$QJ,IF(AR$4=\"HLH\",MATCH(AR$3,I_TRL!$B$2:$QJ$2,0),MATCH(AR$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$QJ,IF(AR$4=\"HLH\",MATCH(AR$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AR$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$QJ,IF(AR$4=\"HLH\",MATCH(AR$3,I_ER!$B$2:$QJ$2,0),MATCH(AR$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$QJ,IF(AR$4=\"HLH\",MATCH(AR$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AR$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$3)>9,YEAR(AR$3)+1,YEAR(AR$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(AR$3)>9,YEAR(AR$3)+1,YEAR(AR$3)),$D$3:$E$3,0))*VLOOKUP(AR$3,RT1SC!$L$44:$N$67,MATCH(AR$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-31586.832585526601},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$QJ,IF(AS$4=\"HLH\",MATCH(AS$3,I_TRL!$B$2:$QJ$2,0),MATCH(AS$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$QJ,IF(AS$4=\"HLH\",MATCH(AS$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AS$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$QJ,IF(AS$4=\"HLH\",MATCH(AS$3,I_ER!$B$2:$QJ$2,0),MATCH(AS$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$QJ,IF(AS$4=\"HLH\",MATCH(AS$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AS$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$3)>9,YEAR(AS$3)+1,YEAR(AS$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(AS$3)>9,YEAR(AS$3)+1,YEAR(AS$3)),$D$3:$E$3,0))*VLOOKUP(AS$3,RT1SC!$L$44:$N$67,MATCH(AS$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-16912.537230895978},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$QJ,IF(AT$4=\"HLH\",MATCH(AT$3,I_TRL!$B$2:$QJ$2,0),MATCH(AT$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$QJ,IF(AT$4=\"HLH\",MATCH(AT$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AT$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$QJ,IF(AT$4=\"HLH\",MATCH(AT$3,I_ER!$B$2:$QJ$2,0),MATCH(AT$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$QJ,IF(AT$4=\"HLH\",MATCH(AT$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AT$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$3)>9,YEAR(AT$3)+1,YEAR(AT$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(AT$3)>9,YEAR(AT$3)+1,YEAR(AT$3)),$D$3:$E$3,0))*VLOOKUP(AT$3,RT1SC!$L$44:$N$67,MATCH(AT$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-12854.447244948708},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$QJ,IF(AU$4=\"HLH\",MATCH(AU$3,I_TRL!$B$2:$QJ$2,0),MATCH(AU$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$QJ,IF(AU$4=\"HLH\",MATCH(AU$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AU$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$QJ,IF(AU$4=\"HLH\",MATCH(AU$3,I_ER!$B$2:$QJ$2,0),MATCH(AU$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$QJ,IF(AU$4=\"HLH\",MATCH(AU$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AU$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$3)>9,YEAR(AU$3)+1,YEAR(AU$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(AU$3)>9,YEAR(AU$3)+1,YEAR(AU$3)),$D$3:$E$3,0))*VLOOKUP(AU$3,RT1SC!$L$44:$N$67,MATCH(AU$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-10187.062795958976},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$QJ,IF(AV$4=\"HLH\",MATCH(AV$3,I_TRL!$B$2:$QJ$2,0),MATCH(AV$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$QJ,IF(AV$4=\"HLH\",MATCH(AV$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AV$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$QJ,IF(AV$4=\"HLH\",MATCH(AV$3,I_ER!$B$2:$QJ$2,0),MATCH(AV$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$QJ,IF(AV$4=\"HLH\",MATCH(AV$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AV$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$3)>9,YEAR(AV$3)+1,YEAR(AV$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(AV$3)>9,YEAR(AV$3)+1,YEAR(AV$3)),$D$3:$E$3,0))*VLOOKUP(AV$3,RT1SC!$L$44:$N$67,MATCH(AV$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":2102.2691672402143},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$QJ,IF(AW$4=\"HLH\",MATCH(AW$3,I_TRL!$B$2:$QJ$2,0),MATCH(AW$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$QJ,IF(AW$4=\"HLH\",MATCH(AW$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AW$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$QJ,IF(AW$4=\"HLH\",MATCH(AW$3,I_ER!$B$2:$QJ$2,0),MATCH(AW$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$QJ,IF(AW$4=\"HLH\",MATCH(AW$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AW$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$3)>9,YEAR(AW$3)+1,YEAR(AW$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(AW$3)>9,YEAR(AW$3)+1,YEAR(AW$3)),$D$3:$E$3,0))*VLOOKUP(AW$3,RT1SC!$L$44:$N$67,MATCH(AW$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":92.730901093251305},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$QJ,IF(AX$4=\"HLH\",MATCH(AX$3,I_TRL!$B$2:$QJ$2,0),MATCH(AX$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$QJ,IF(AX$4=\"HLH\",MATCH(AX$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AX$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$QJ,IF(AX$4=\"HLH\",MATCH(AX$3,I_ER!$B$2:$QJ$2,0),MATCH(AX$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$QJ,IF(AX$4=\"HLH\",MATCH(AX$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AX$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$3)>9,YEAR(AX$3)+1,YEAR(AX$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(AX$3)>9,YEAR(AX$3)+1,YEAR(AX$3)),$D$3:$E$3,0))*VLOOKUP(AX$3,RT1SC!$L$44:$N$67,MATCH(AX$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-4110.7334386142611},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$QJ,IF(AY$4=\"HLH\",MATCH(AY$3,I_TRL!$B$2:$QJ$2,0),MATCH(AY$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$QJ,IF(AY$4=\"HLH\",MATCH(AY$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AY$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$QJ,IF(AY$4=\"HLH\",MATCH(AY$3,I_ER!$B$2:$QJ$2,0),MATCH(AY$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$QJ,IF(AY$4=\"HLH\",MATCH(AY$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AY$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$3)>9,YEAR(AY$3)+1,YEAR(AY$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(AY$3)>9,YEAR(AY$3)+1,YEAR(AY$3)),$D$3:$E$3,0))*VLOOKUP(AY$3,RT1SC!$L$44:$N$67,MATCH(AY$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":968.54809197311988},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$QJ,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_TRL!$B$2:$QJ$2,0),MATCH(AZ$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$QJ,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AZ$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$QJ,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_ER!$B$2:$QJ$2,0),MATCH(AZ$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$QJ,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AZ$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$3)>9,YEAR(AZ$3)+1,YEAR(AZ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(AZ$3)>9,YEAR(AZ$3)+1,YEAR(AZ$3)),$D$3:$E$3,0))*VLOOKUP(AZ$3,RT1SC!$L$44:$N$67,MATCH(AZ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":18138.172346136125},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$QJ,IF(BA$4=\"HLH\",MATCH(BA$3,I_TRL!$B$2:$QJ$2,0),MATCH(BA$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$QJ,IF(BA$4=\"HLH\",MATCH(BA$3,I_NLSL!$B$2:$QJ$2,0),MATCH(BA$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$QJ,IF(BA$4=\"HLH\",MATCH(BA$3,I_ER!$B$2:$QJ$2,0),MATCH(BA$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$QJ,IF(BA$4=\"HLH\",MATCH(BA$3,I_ER_other!$B$2:$QJ$2,0),MATCH(BA$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$3)>9,YEAR(BA$3)+1,YEAR(BA$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(BA$3)>9,YEAR(BA$3)+1,YEAR(BA$3)),$D$3:$E$3,0))*VLOOKUP(BA$3,RT1SC!$L$44:$N$67,MATCH(BA$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":2973.6140710783657},10123,"Cowlitz County PUD #1",{"$f":"IF(OR(BD$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(BD$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$QJ,MATCH(BD$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$QJ,MATCH(BD$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BD$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BD$3)>9,YEAR(BD$3)+1,YEAR(BD$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(BD$3)>9,YEAR(BD$3)+1,YEAR(BD$3)),$D$3:$E$3,0))*VLOOKUP(BD$3,RT1SC!$L$44:$N$67,MATCH(BD$4,RT1SC!$L$3:$N$3,0),FALSE)+F12)/VLOOKUP(BD$3,Init!$F:$K,MATCH(BD$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(BD$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(BD$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":71.741466346153885},{"$f":"IF(OR(BE$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(BE$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$QJ,MATCH(BE$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$QJ,MATCH(BE$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BE$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BE$3)>9,YEAR(BE$3)+1,YEAR(BE$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(BE$3)>9,YEAR(BE$3)+1,YEAR(BE$3)),$D$3:$E$3,0))*VLOOKUP(BE$3,RT1SC!$L$44:$N$67,MATCH(BE$4,RT1SC!$L$3:$N$3,0),FALSE)+G12)/VLOOKUP(BE$3,Init!$F:$K,MATCH(BE$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(BE$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(BE$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BF$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(BF$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$QJ,MATCH(BF$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$QJ,MATCH(BF$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BF$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BF$3)>9,YEAR(BF$3)+1,YEAR(BF$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(BF$3)>9,YEAR(BF$3)+1,YEAR(BF$3)),$D$3:$E$3,0))*VLOOKUP(BF$3,RT1SC!$L$44:$N$67,MATCH(BF$4,RT1SC!$L$3:$N$3,0),FALSE)+H12)/VLOOKUP(BF$3,Init!$F:$K,MATCH(BF$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(BF$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(BF$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":111.67525249999994},{"$f":"IF(OR(BG$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(BG$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$QJ,MATCH(BG$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$QJ,MATCH(BG$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BG$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BG$3)>9,YEAR(BG$3)+1,YEAR(BG$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(BG$3)>9,YEAR(BG$3)+1,YEAR(BG$3)),$D$3:$E$3,0))*VLOOKUP(BG$3,RT1SC!$L$44:$N$67,MATCH(BG$4,RT1SC!$L$3:$N$3,0),FALSE)+I12)/VLOOKUP(BG$3,Init!$F:$K,MATCH(BG$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(BG$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(BG$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BH$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(BH$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$QJ,MATCH(BH$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$QJ,MATCH(BH$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BH$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BH$3)>9,YEAR(BH$3)+1,YEAR(BH$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(BH$3)>9,YEAR(BH$3)+1,YEAR(BH$3)),$D$3:$E$3,0))*VLOOKUP(BH$3,RT1SC!$L$44:$N$67,MATCH(BH$4,RT1SC!$L$3:$N$3,0),FALSE)+J12)/VLOOKUP(BH$3,Init!$F:$K,MATCH(BH$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(BH$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(BH$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":77.295982499999923},{"$f":"IF(OR(BI$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(BI$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$QJ,MATCH(BI$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$QJ,MATCH(BI$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BI$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BI$3)>9,YEAR(BI$3)+1,YEAR(BI$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(BI$3)>9,YEAR(BI$3)+1,YEAR(BI$3)),$D$3:$E$3,0))*VLOOKUP(BI$3,RT1SC!$L$44:$N$67,MATCH(BI$4,RT1SC!$L$3:$N$3,0),FALSE)+K12)/VLOOKUP(BI$3,Init!$F:$K,MATCH(BI$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(BI$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(BI$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BJ$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(BJ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$QJ,MATCH(BJ$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$QJ,MATCH(BJ$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BJ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BJ$3)>9,YEAR(BJ$3)+1,YEAR(BJ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(BJ$3)>9,YEAR(BJ$3)+1,YEAR(BJ$3)),$D$3:$E$3,0))*VLOOKUP(BJ$3,RT1SC!$L$44:$N$67,MATCH(BJ$4,RT1SC!$L$3:$N$3,0),FALSE)+L12)/VLOOKUP(BJ$3,Init!$F:$K,MATCH(BJ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(BJ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(BJ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":112.63003605769235},{"$f":"IF(OR(BK$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(BK$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$QJ,MATCH(BK$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$QJ,MATCH(BK$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BK$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BK$3)>9,YEAR(BK$3)+1,YEAR(BK$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(BK$3)>9,YEAR(BK$3)+1,YEAR(BK$3)),$D$3:$E$3,0))*VLOOKUP(BK$3,RT1SC!$L$44:$N$67,MATCH(BK$4,RT1SC!$L$3:$N$3,0),FALSE)+M12)/VLOOKUP(BK$3,Init!$F:$K,MATCH(BK$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(BK$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(BK$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BL$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(BL$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$QJ,MATCH(BL$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$QJ,MATCH(BL$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BL$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BL$3)>9,YEAR(BL$3)+1,YEAR(BL$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(BL$3)>9,YEAR(BL$3)+1,YEAR(BL$3)),$D$3:$E$3,0))*VLOOKUP(BL$3,RT1SC!$L$44:$N$67,MATCH(BL$4,RT1SC!$L$3:$N$3,0),FALSE)+N12)/VLOOKUP(BL$3,Init!$F:$K,MATCH(BL$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(BL$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(BL$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":83.88804499999992},{"$f":"IF(OR(BM$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(BM$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$QJ,MATCH(BM$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$QJ,MATCH(BM$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BM$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BM$3)>9,YEAR(BM$3)+1,YEAR(BM$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(BM$3)>9,YEAR(BM$3)+1,YEAR(BM$3)),$D$3:$E$3,0))*VLOOKUP(BM$3,RT1SC!$L$44:$N$67,MATCH(BM$4,RT1SC!$L$3:$N$3,0),FALSE)+O12)/VLOOKUP(BM$3,Init!$F:$K,MATCH(BM$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(BM$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(BM$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BN$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(BN$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$QJ,MATCH(BN$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$QJ,MATCH(BN$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BN$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BN$3)>9,YEAR(BN$3)+1,YEAR(BN$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(BN$3)>9,YEAR(BN$3)+1,YEAR(BN$3)),$D$3:$E$3,0))*VLOOKUP(BN$3,RT1SC!$L$44:$N$67,MATCH(BN$4,RT1SC!$L$3:$N$3,0),FALSE)+P12)/VLOOKUP(BN$3,Init!$F:$K,MATCH(BN$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(BN$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(BN$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":95.731699519230716},{"$f":"IF(OR(BO$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(BO$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$QJ,MATCH(BO$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$QJ,MATCH(BO$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BO$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BO$3)>9,YEAR(BO$3)+1,YEAR(BO$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(BO$3)>9,YEAR(BO$3)+1,YEAR(BO$3)),$D$3:$E$3,0))*VLOOKUP(BO$3,RT1SC!$L$44:$N$67,MATCH(BO$4,RT1SC!$L$3:$N$3,0),FALSE)+Q12)/VLOOKUP(BO$3,Init!$F:$K,MATCH(BO$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(BO$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(BO$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BP$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(BP$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$QJ,MATCH(BP$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$QJ,MATCH(BP$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BP$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BP$3)>9,YEAR(BP$3)+1,YEAR(BP$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(BP$3)>9,YEAR(BP$3)+1,YEAR(BP$3)),$D$3:$E$3,0))*VLOOKUP(BP$3,RT1SC!$L$44:$N$67,MATCH(BP$4,RT1SC!$L$3:$N$3,0),FALSE)+R12)/VLOOKUP(BP$3,Init!$F:$K,MATCH(BP$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(BP$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(BP$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":88.179600961538469},{"$f":"IF(OR(BQ$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(BQ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$QJ,MATCH(BQ$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$QJ,MATCH(BQ$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BQ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BQ$3)>9,YEAR(BQ$3)+1,YEAR(BQ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(BQ$3)>9,YEAR(BQ$3)+1,YEAR(BQ$3)),$D$3:$E$3,0))*VLOOKUP(BQ$3,RT1SC!$L$44:$N$67,MATCH(BQ$4,RT1SC!$L$3:$N$3,0),FALSE)+S12)/VLOOKUP(BQ$3,Init!$F:$K,MATCH(BQ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(BQ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(BQ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BR$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(BR$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$QJ,MATCH(BR$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$QJ,MATCH(BR$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BR$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BR$3)>9,YEAR(BR$3)+1,YEAR(BR$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(BR$3)>9,YEAR(BR$3)+1,YEAR(BR$3)),$D$3:$E$3,0))*VLOOKUP(BR$3,RT1SC!$L$44:$N$67,MATCH(BR$4,RT1SC!$L$3:$N$3,0),FALSE)+T12)/VLOOKUP(BR$3,Init!$F:$K,MATCH(BR$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(BR$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(BR$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":79.080778846153777},{"$f":"IF(OR(BS$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(BS$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$QJ,MATCH(BS$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$QJ,MATCH(BS$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BS$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BS$3)>9,YEAR(BS$3)+1,YEAR(BS$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(BS$3)>9,YEAR(BS$3)+1,YEAR(BS$3)),$D$3:$E$3,0))*VLOOKUP(BS$3,RT1SC!$L$44:$N$67,MATCH(BS$4,RT1SC!$L$3:$N$3,0),FALSE)+U12)/VLOOKUP(BS$3,Init!$F:$K,MATCH(BS$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(BS$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(BS$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BT$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(BT$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$QJ,MATCH(BT$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$QJ,MATCH(BT$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BT$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BT$3)>9,YEAR(BT$3)+1,YEAR(BT$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(BT$3)>9,YEAR(BT$3)+1,YEAR(BT$3)),$D$3:$E$3,0))*VLOOKUP(BT$3,RT1SC!$L$44:$N$67,MATCH(BT$4,RT1SC!$L$3:$N$3,0),FALSE)+V12)/VLOOKUP(BT$3,Init!$F:$K,MATCH(BT$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(BT$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(BT$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":118.27772500000002},{"$f":"IF(OR(BU$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(BU$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$QJ,MATCH(BU$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$QJ,MATCH(BU$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BU$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BU$3)>9,YEAR(BU$3)+1,YEAR(BU$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(BU$3)>9,YEAR(BU$3)+1,YEAR(BU$3)),$D$3:$E$3,0))*VLOOKUP(BU$3,RT1SC!$L$44:$N$67,MATCH(BU$4,RT1SC!$L$3:$N$3,0),FALSE)+W12)/VLOOKUP(BU$3,Init!$F:$K,MATCH(BU$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(BU$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(BU$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BV$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(BV$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$QJ,MATCH(BV$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$QJ,MATCH(BV$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BV$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BV$3)>9,YEAR(BV$3)+1,YEAR(BV$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(BV$3)>9,YEAR(BV$3)+1,YEAR(BV$3)),$D$3:$E$3,0))*VLOOKUP(BV$3,RT1SC!$L$44:$N$67,MATCH(BV$4,RT1SC!$L$3:$N$3,0),FALSE)+X12)/VLOOKUP(BV$3,Init!$F:$K,MATCH(BV$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(BV$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(BV$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":113.28519951923076},{"$f":"IF(OR(BW$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(BW$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$QJ,MATCH(BW$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$QJ,MATCH(BW$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BW$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BW$3)>9,YEAR(BW$3)+1,YEAR(BW$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(BW$3)>9,YEAR(BW$3)+1,YEAR(BW$3)),$D$3:$E$3,0))*VLOOKUP(BW$3,RT1SC!$L$44:$N$67,MATCH(BW$4,RT1SC!$L$3:$N$3,0),FALSE)+Y12)/VLOOKUP(BW$3,Init!$F:$K,MATCH(BW$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(BW$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(BW$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BX$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(BX$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$QJ,MATCH(BX$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$QJ,MATCH(BX$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BX$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BX$3)>9,YEAR(BX$3)+1,YEAR(BX$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(BX$3)>9,YEAR(BX$3)+1,YEAR(BX$3)),$D$3:$E$3,0))*VLOOKUP(BX$3,RT1SC!$L$44:$N$67,MATCH(BX$4,RT1SC!$L$3:$N$3,0),FALSE)+Z12)/VLOOKUP(BX$3,Init!$F:$K,MATCH(BX$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(BX$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(BX$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":178.18853472222224},{"$f":"IF(OR(BY$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(BY$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$QJ,MATCH(BY$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$QJ,MATCH(BY$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BY$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BY$3)>9,YEAR(BY$3)+1,YEAR(BY$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(BY$3)>9,YEAR(BY$3)+1,YEAR(BY$3)),$D$3:$E$3,0))*VLOOKUP(BY$3,RT1SC!$L$44:$N$67,MATCH(BY$4,RT1SC!$L$3:$N$3,0),FALSE)+AA12)/VLOOKUP(BY$3,Init!$F:$K,MATCH(BY$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(BY$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(BY$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BZ$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(BZ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$QJ,MATCH(BZ$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$QJ,MATCH(BZ$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BZ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BZ$3)>9,YEAR(BZ$3)+1,YEAR(BZ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(BZ$3)>9,YEAR(BZ$3)+1,YEAR(BZ$3)),$D$3:$E$3,0))*VLOOKUP(BZ$3,RT1SC!$L$44:$N$67,MATCH(BZ$4,RT1SC!$L$3:$N$3,0),FALSE)+AB12)/VLOOKUP(BZ$3,Init!$F:$K,MATCH(BZ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(BZ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(BZ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":116.51008333333338},{"$f":"IF(OR(CA$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(CA$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$QJ,MATCH(CA$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$QJ,MATCH(CA$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CA$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CA$3)>9,YEAR(CA$3)+1,YEAR(CA$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(CA$3)>9,YEAR(CA$3)+1,YEAR(CA$3)),$D$3:$E$3,0))*VLOOKUP(CA$3,RT1SC!$L$44:$N$67,MATCH(CA$4,RT1SC!$L$3:$N$3,0),FALSE)+AC12)/VLOOKUP(CA$3,Init!$F:$K,MATCH(CA$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(CA$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(CA$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CB$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(CB$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$QJ,MATCH(CB$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$QJ,MATCH(CB$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CB$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CB$3)>9,YEAR(CB$3)+1,YEAR(CB$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(CB$3)>9,YEAR(CB$3)+1,YEAR(CB$3)),$D$3:$E$3,0))*VLOOKUP(CB$3,RT1SC!$L$44:$N$67,MATCH(CB$4,RT1SC!$L$3:$N$3,0),FALSE)+AD12)/VLOOKUP(CB$3,Init!$F:$K,MATCH(CB$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(CB$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(CB$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":79.017530092592523},{"$f":"IF(OR(CC$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(CC$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$QJ,MATCH(CC$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$QJ,MATCH(CC$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CC$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CC$3)>9,YEAR(CC$3)+1,YEAR(CC$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(CC$3)>9,YEAR(CC$3)+1,YEAR(CC$3)),$D$3:$E$3,0))*VLOOKUP(CC$3,RT1SC!$L$44:$N$67,MATCH(CC$4,RT1SC!$L$3:$N$3,0),FALSE)+AE12)/VLOOKUP(CC$3,Init!$F:$K,MATCH(CC$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(CC$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(CC$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CD$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(CD$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$QJ,MATCH(CD$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$QJ,MATCH(CD$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CD$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CD$3)>9,YEAR(CD$3)+1,YEAR(CD$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(CD$3)>9,YEAR(CD$3)+1,YEAR(CD$3)),$D$3:$E$3,0))*VLOOKUP(CD$3,RT1SC!$L$44:$N$67,MATCH(CD$4,RT1SC!$L$3:$N$3,0),FALSE)+AF12)/VLOOKUP(CD$3,Init!$F:$K,MATCH(CD$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(CD$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(CD$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":113.42525249999994},{"$f":"IF(OR(CE$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(CE$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$QJ,MATCH(CE$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$QJ,MATCH(CE$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CE$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CE$3)>9,YEAR(CE$3)+1,YEAR(CE$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(CE$3)>9,YEAR(CE$3)+1,YEAR(CE$3)),$D$3:$E$3,0))*VLOOKUP(CE$3,RT1SC!$L$44:$N$67,MATCH(CE$4,RT1SC!$L$3:$N$3,0),FALSE)+AG12)/VLOOKUP(CE$3,Init!$F:$K,MATCH(CE$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(CE$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(CE$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CF$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(CF$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$QJ,MATCH(CF$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$QJ,MATCH(CF$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CF$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CF$3)>9,YEAR(CF$3)+1,YEAR(CF$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(CF$3)>9,YEAR(CF$3)+1,YEAR(CF$3)),$D$3:$E$3,0))*VLOOKUP(CF$3,RT1SC!$L$44:$N$67,MATCH(CF$4,RT1SC!$L$3:$N$3,0),FALSE)+AH12)/VLOOKUP(CF$3,Init!$F:$K,MATCH(CF$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(CF$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(CF$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":78.985982500000091},{"$f":"IF(OR(CG$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(CG$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$QJ,MATCH(CG$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$QJ,MATCH(CG$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CG$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CG$3)>9,YEAR(CG$3)+1,YEAR(CG$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(CG$3)>9,YEAR(CG$3)+1,YEAR(CG$3)),$D$3:$E$3,0))*VLOOKUP(CG$3,RT1SC!$L$44:$N$67,MATCH(CG$4,RT1SC!$L$3:$N$3,0),FALSE)+AI12)/VLOOKUP(CG$3,Init!$F:$K,MATCH(CG$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(CG$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(CG$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CH$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(CH$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$QJ,MATCH(CH$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$QJ,MATCH(CH$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CH$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CH$3)>9,YEAR(CH$3)+1,YEAR(CH$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(CH$3)>9,YEAR(CH$3)+1,YEAR(CH$3)),$D$3:$E$3,0))*VLOOKUP(CH$3,RT1SC!$L$44:$N$67,MATCH(CH$4,RT1SC!$L$3:$N$3,0),FALSE)+AJ12)/VLOOKUP(CH$3,Init!$F:$K,MATCH(CH$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(CH$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(CH$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":114.39003605769223},{"$f":"IF(OR(CI$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(CI$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$QJ,MATCH(CI$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$QJ,MATCH(CI$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CI$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CI$3)>9,YEAR(CI$3)+1,YEAR(CI$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(CI$3)>9,YEAR(CI$3)+1,YEAR(CI$3)),$D$3:$E$3,0))*VLOOKUP(CI$3,RT1SC!$L$44:$N$67,MATCH(CI$4,RT1SC!$L$3:$N$3,0),FALSE)+AK12)/VLOOKUP(CI$3,Init!$F:$K,MATCH(CI$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(CI$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(CI$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CJ$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(CJ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$QJ,MATCH(CJ$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$QJ,MATCH(CJ$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CJ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CJ$3)>9,YEAR(CJ$3)+1,YEAR(CJ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(CJ$3)>9,YEAR(CJ$3)+1,YEAR(CJ$3)),$D$3:$E$3,0))*VLOOKUP(CJ$3,RT1SC!$L$44:$N$67,MATCH(CJ$4,RT1SC!$L$3:$N$3,0),FALSE)+AL12)/VLOOKUP(CJ$3,Init!$F:$K,MATCH(CJ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(CJ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(CJ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":84.742466145833362},{"$f":"IF(OR(CK$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(CK$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$QJ,MATCH(CK$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$QJ,MATCH(CK$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CK$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CK$3)>9,YEAR(CK$3)+1,YEAR(CK$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(CK$3)>9,YEAR(CK$3)+1,YEAR(CK$3)),$D$3:$E$3,0))*VLOOKUP(CK$3,RT1SC!$L$44:$N$67,MATCH(CK$4,RT1SC!$L$3:$N$3,0),FALSE)+AM12)/VLOOKUP(CK$3,Init!$F:$K,MATCH(CK$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(CK$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(CK$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CL$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(CL$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$QJ,MATCH(CL$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$QJ,MATCH(CL$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CL$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CL$3)>9,YEAR(CL$3)+1,YEAR(CL$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(CL$3)>9,YEAR(CL$3)+1,YEAR(CL$3)),$D$3:$E$3,0))*VLOOKUP(CL$3,RT1SC!$L$44:$N$67,MATCH(CL$4,RT1SC!$L$3:$N$3,0),FALSE)+AN12)/VLOOKUP(CL$3,Init!$F:$K,MATCH(CL$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(CL$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(CL$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":97.471699519230725},{"$f":"IF(OR(CM$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(CM$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$QJ,MATCH(CM$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$QJ,MATCH(CM$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CM$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CM$3)>9,YEAR(CM$3)+1,YEAR(CM$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(CM$3)>9,YEAR(CM$3)+1,YEAR(CM$3)),$D$3:$E$3,0))*VLOOKUP(CM$3,RT1SC!$L$44:$N$67,MATCH(CM$4,RT1SC!$L$3:$N$3,0),FALSE)+AO12)/VLOOKUP(CM$3,Init!$F:$K,MATCH(CM$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(CM$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(CM$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CN$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(CN$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$QJ,MATCH(CN$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$QJ,MATCH(CN$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CN$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CN$3)>9,YEAR(CN$3)+1,YEAR(CN$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(CN$3)>9,YEAR(CN$3)+1,YEAR(CN$3)),$D$3:$E$3,0))*VLOOKUP(CN$3,RT1SC!$L$44:$N$67,MATCH(CN$4,RT1SC!$L$3:$N$3,0),FALSE)+AP12)/VLOOKUP(CN$3,Init!$F:$K,MATCH(CN$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(CN$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(CN$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":89.859600961538419},{"$f":"IF(OR(CO$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(CO$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$QJ,MATCH(CO$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$QJ,MATCH(CO$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CO$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CO$3)>9,YEAR(CO$3)+1,YEAR(CO$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(CO$3)>9,YEAR(CO$3)+1,YEAR(CO$3)),$D$3:$E$3,0))*VLOOKUP(CO$3,RT1SC!$L$44:$N$67,MATCH(CO$4,RT1SC!$L$3:$N$3,0),FALSE)+AQ12)/VLOOKUP(CO$3,Init!$F:$K,MATCH(CO$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(CO$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(CO$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CP$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(CP$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$QJ,MATCH(CP$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$QJ,MATCH(CP$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CP$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CP$3)>9,YEAR(CP$3)+1,YEAR(CP$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(CP$3)>9,YEAR(CP$3)+1,YEAR(CP$3)),$D$3:$E$3,0))*VLOOKUP(CP$3,RT1SC!$L$44:$N$67,MATCH(CP$4,RT1SC!$L$3:$N$3,0),FALSE)+AR12)/VLOOKUP(CP$3,Init!$F:$K,MATCH(CP$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(CP$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(CP$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":80.840778846153881},{"$f":"IF(OR(CQ$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(CQ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$QJ,MATCH(CQ$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$QJ,MATCH(CQ$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CQ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CQ$3)>9,YEAR(CQ$3)+1,YEAR(CQ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(CQ$3)>9,YEAR(CQ$3)+1,YEAR(CQ$3)),$D$3:$E$3,0))*VLOOKUP(CQ$3,RT1SC!$L$44:$N$67,MATCH(CQ$4,RT1SC!$L$3:$N$3,0),FALSE)+AS12)/VLOOKUP(CQ$3,Init!$F:$K,MATCH(CQ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(CQ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(CQ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CR$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(CR$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$QJ,MATCH(CR$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$QJ,MATCH(CR$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CR$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CR$3)>9,YEAR(CR$3)+1,YEAR(CR$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(CR$3)>9,YEAR(CR$3)+1,YEAR(CR$3)),$D$3:$E$3,0))*VLOOKUP(CR$3,RT1SC!$L$44:$N$67,MATCH(CR$4,RT1SC!$L$3:$N$3,0),FALSE)+AT12)/VLOOKUP(CR$3,Init!$F:$K,MATCH(CR$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(CR$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(CR$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":120.107725},{"$f":"IF(OR(CS$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(CS$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$QJ,MATCH(CS$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$QJ,MATCH(CS$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CS$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CS$3)>9,YEAR(CS$3)+1,YEAR(CS$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(CS$3)>9,YEAR(CS$3)+1,YEAR(CS$3)),$D$3:$E$3,0))*VLOOKUP(CS$3,RT1SC!$L$44:$N$67,MATCH(CS$4,RT1SC!$L$3:$N$3,0),FALSE)+AU12)/VLOOKUP(CS$3,Init!$F:$K,MATCH(CS$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(CS$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(CS$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CT$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(CT$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$QJ,MATCH(CT$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$QJ,MATCH(CT$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CT$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CT$3)>9,YEAR(CT$3)+1,YEAR(CT$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(CT$3)>9,YEAR(CT$3)+1,YEAR(CT$3)),$D$3:$E$3,0))*VLOOKUP(CT$3,RT1SC!$L$44:$N$67,MATCH(CT$4,RT1SC!$L$3:$N$3,0),FALSE)+AV12)/VLOOKUP(CT$3,Init!$F:$K,MATCH(CT$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(CT$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(CT$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":115.08519951923083},{"$f":"IF(OR(CU$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(CU$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$QJ,MATCH(CU$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$QJ,MATCH(CU$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CU$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CU$3)>9,YEAR(CU$3)+1,YEAR(CU$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(CU$3)>9,YEAR(CU$3)+1,YEAR(CU$3)),$D$3:$E$3,0))*VLOOKUP(CU$3,RT1SC!$L$44:$N$67,MATCH(CU$4,RT1SC!$L$3:$N$3,0),FALSE)+AW12)/VLOOKUP(CU$3,Init!$F:$K,MATCH(CU$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(CU$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(CU$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CV$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(CV$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$QJ,MATCH(CV$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$QJ,MATCH(CV$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CV$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CV$3)>9,YEAR(CV$3)+1,YEAR(CV$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(CV$3)>9,YEAR(CV$3)+1,YEAR(CV$3)),$D$3:$E$3,0))*VLOOKUP(CV$3,RT1SC!$L$44:$N$67,MATCH(CV$4,RT1SC!$L$3:$N$3,0),FALSE)+AX12)/VLOOKUP(CV$3,Init!$F:$K,MATCH(CV$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(CV$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(CV$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":174.63557451923083},{"$f":"IF(OR(CW$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(CW$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$QJ,MATCH(CW$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$QJ,MATCH(CW$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CW$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CW$3)>9,YEAR(CW$3)+1,YEAR(CW$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(CW$3)>9,YEAR(CW$3)+1,YEAR(CW$3)),$D$3:$E$3,0))*VLOOKUP(CW$3,RT1SC!$L$44:$N$67,MATCH(CW$4,RT1SC!$L$3:$N$3,0),FALSE)+AY12)/VLOOKUP(CW$3,Init!$F:$K,MATCH(CW$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(CW$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(CW$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CX$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(CX$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$QJ,MATCH(CX$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$QJ,MATCH(CX$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CX$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CX$3)>9,YEAR(CX$3)+1,YEAR(CX$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(CX$3)>9,YEAR(CX$3)+1,YEAR(CX$3)),$D$3:$E$3,0))*VLOOKUP(CX$3,RT1SC!$L$44:$N$67,MATCH(CX$4,RT1SC!$L$3:$N$3,0),FALSE)+AZ12)/VLOOKUP(CX$3,Init!$F:$K,MATCH(CX$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(CX$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(CX$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":124.58470249999986},{"$f":"IF(OR(CY$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(CY$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$QJ,MATCH(CY$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$QJ,MATCH(CY$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CY$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CY$3)>9,YEAR(CY$3)+1,YEAR(CY$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(CY$3)>9,YEAR(CY$3)+1,YEAR(CY$3)),$D$3:$E$3,0))*VLOOKUP(CY$3,RT1SC!$L$44:$N$67,MATCH(CY$4,RT1SC!$L$3:$N$3,0),FALSE)+BA12)/VLOOKUP(CY$3,Init!$F:$K,MATCH(CY$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(CY$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(CY$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0}]
[null,10157,"Emerald County PUD",{"$f":"ROUND(MAX(MIN((HLOOKUP(SliceLF!D$3,I_TRL!$B$2:$ZZ$201,MATCH($B13,I_TRL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_NLSL!$B$2:$ZZ$201,MATCH($B13,I_NLSL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_ER!$B$2:$ZZ$201,MATCH($B13,I_ER!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_ER_other!$B$2:$ZZ$201,MATCH($B13,I_ER_other!$B$2:$B$201,0),FALSE))/VLOOKUP(D$3,Init!$M:$O,3,FALSE),VLOOKUP($B13,TOCA!$B:$BI,MATCH(\"RHWM \"&$D$3,TOCA!$B$3:$BI$3,0),FALSE))/SUMPRODUCT(TOCA!$D$4:$D$201,TOCA!$T$4:$T$201),0),7)","v":7.0727999999999997E-3},{"$f":"ROUND(MAX(MIN((HLOOKUP(SliceLF!E$3,I_TRL!$B$2:$ZZ$201,MATCH($B13,I_TRL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_NLSL!$B$2:$ZZ$201,MATCH($B13,I_NLSL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_ER!$B$2:$ZZ$201,MATCH($B13,I_ER!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_ER_other!$B$2:$ZZ$201,MATCH($B13,I_ER_other!$B$2:$B$201,0),FALSE))/VLOOKUP(E$3,Init!$M:$O,3,FALSE),VLOOKUP($B13,TOCA!$B:$BI,MATCH(\"RHWM \"&$D$3,TOCA!$B$3:$BI$3,0),FALSE))/SUMPRODUCT(TOCA!$D$4:$D$201,TOCA!$T$4:$T$201),0),7)","v":7.0727999999999997E-3},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$QJ,IF(F$4=\"HLH\",MATCH(F$3,I_TRL!$B$2:$QJ$2,0),MATCH(F$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$QJ,IF(F$4=\"HLH\",MATCH(F$3,I_NLSL!$B$2:$QJ$2,0),MATCH(F$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$QJ,IF(F$4=\"HLH\",MATCH(F$3,I_ER!$B$2:$QJ$2,0),MATCH(F$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$QJ,IF(F$4=\"HLH\",MATCH(F$3,I_ER_other!$B$2:$QJ$2,0),MATCH(F$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$3)>9,YEAR(F$3)+1,YEAR(F$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(F$3)>9,YEAR(F$3)+1,YEAR(F$3)),$D$3:$E$3,0))*VLOOKUP(F$3,RT1SC!$L$44:$N$67,MATCH(F$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":5115.0660563168931},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$QJ,IF(G$4=\"HLH\",MATCH(G$3,I_TRL!$B$2:$QJ$2,0),MATCH(G$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$QJ,IF(G$4=\"HLH\",MATCH(G$3,I_NLSL!$B$2:$QJ$2,0),MATCH(G$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$QJ,IF(G$4=\"HLH\",MATCH(G$3,I_ER!$B$2:$QJ$2,0),MATCH(G$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$QJ,IF(G$4=\"HLH\",MATCH(G$3,I_ER_other!$B$2:$QJ$2,0),MATCH(G$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$3)>9,YEAR(G$3)+1,YEAR(G$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(G$3)>9,YEAR(G$3)+1,YEAR(G$3)),$D$3:$E$3,0))*VLOOKUP(G$3,RT1SC!$L$44:$N$67,MATCH(G$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-326.49503400789945},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$QJ,IF(H$4=\"HLH\",MATCH(H$3,I_TRL!$B$2:$QJ$2,0),MATCH(H$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$QJ,IF(H$4=\"HLH\",MATCH(H$3,I_NLSL!$B$2:$QJ$2,0),MATCH(H$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$QJ,IF(H$4=\"HLH\",MATCH(H$3,I_ER!$B$2:$QJ$2,0),MATCH(H$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$QJ,IF(H$4=\"HLH\",MATCH(H$3,I_ER_other!$B$2:$QJ$2,0),MATCH(H$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$3)>9,YEAR(H$3)+1,YEAR(H$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(H$3)>9,YEAR(H$3)+1,YEAR(H$3)),$D$3:$E$3,0))*VLOOKUP(H$3,RT1SC!$L$44:$N$67,MATCH(H$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":3620.0365100647978},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$QJ,IF(I$4=\"HLH\",MATCH(I$3,I_TRL!$B$2:$QJ$2,0),MATCH(I$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$QJ,IF(I$4=\"HLH\",MATCH(I$3,I_NLSL!$B$2:$QJ$2,0),MATCH(I$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$QJ,IF(I$4=\"HLH\",MATCH(I$3,I_ER!$B$2:$QJ$2,0),MATCH(I$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$QJ,IF(I$4=\"HLH\",MATCH(I$3,I_ER_other!$B$2:$QJ$2,0),MATCH(I$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$3)>9,YEAR(I$3)+1,YEAR(I$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(I$3)>9,YEAR(I$3)+1,YEAR(I$3)),$D$3:$E$3,0))*VLOOKUP(I$3,RT1SC!$L$44:$N$67,MATCH(I$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":85.945656826996128},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$QJ,IF(J$4=\"HLH\",MATCH(J$3,I_TRL!$B$2:$QJ$2,0),MATCH(J$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$QJ,IF(J$4=\"HLH\",MATCH(J$3,I_NLSL!$B$2:$QJ$2,0),MATCH(J$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$QJ,IF(J$4=\"HLH\",MATCH(J$3,I_ER!$B$2:$QJ$2,0),MATCH(J$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$QJ,IF(J$4=\"HLH\",MATCH(J$3,I_ER_other!$B$2:$QJ$2,0),MATCH(J$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$3)>9,YEAR(J$3)+1,YEAR(J$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(J$3)>9,YEAR(J$3)+1,YEAR(J$3)),$D$3:$E$3,0))*VLOOKUP(J$3,RT1SC!$L$44:$N$67,MATCH(J$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":8348.5329161760019},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$QJ,IF(K$4=\"HLH\",MATCH(K$3,I_TRL!$B$2:$QJ$2,0),MATCH(K$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$QJ,IF(K$4=\"HLH\",MATCH(K$3,I_NLSL!$B$2:$QJ$2,0),MATCH(K$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$QJ,IF(K$4=\"HLH\",MATCH(K$3,I_ER!$B$2:$QJ$2,0),MATCH(K$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$QJ,IF(K$4=\"HLH\",MATCH(K$3,I_ER_other!$B$2:$QJ$2,0),MATCH(K$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$3)>9,YEAR(K$3)+1,YEAR(K$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(K$3)>9,YEAR(K$3)+1,YEAR(K$3)),$D$3:$E$3,0))*VLOOKUP(K$3,RT1SC!$L$44:$N$67,MATCH(K$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":476.44468791136023},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$QJ,IF(L$4=\"HLH\",MATCH(L$3,I_TRL!$B$2:$QJ$2,0),MATCH(L$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$QJ,IF(L$4=\"HLH\",MATCH(L$3,I_NLSL!$B$2:$QJ$2,0),MATCH(L$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$QJ,IF(L$4=\"HLH\",MATCH(L$3,I_ER!$B$2:$QJ$2,0),MATCH(L$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$QJ,IF(L$4=\"HLH\",MATCH(L$3,I_ER_other!$B$2:$QJ$2,0),MATCH(L$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$3)>9,YEAR(L$3)+1,YEAR(L$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(L$3)>9,YEAR(L$3)+1,YEAR(L$3)),$D$3:$E$3,0))*VLOOKUP(L$3,RT1SC!$L$44:$N$67,MATCH(L$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":3798.2757588362765},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$QJ,IF(M$4=\"HLH\",MATCH(M$3,I_TRL!$B$2:$QJ$2,0),MATCH(M$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$QJ,IF(M$4=\"HLH\",MATCH(M$3,I_NLSL!$B$2:$QJ$2,0),MATCH(M$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$QJ,IF(M$4=\"HLH\",MATCH(M$3,I_ER!$B$2:$QJ$2,0),MATCH(M$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$QJ,IF(M$4=\"HLH\",MATCH(M$3,I_ER_other!$B$2:$QJ$2,0),MATCH(M$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$3)>9,YEAR(M$3)+1,YEAR(M$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(M$3)>9,YEAR(M$3)+1,YEAR(M$3)),$D$3:$E$3,0))*VLOOKUP(M$3,RT1SC!$L$44:$N$67,MATCH(M$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":767.34848292860261},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$QJ,IF(N$4=\"HLH\",MATCH(N$3,I_TRL!$B$2:$QJ$2,0),MATCH(N$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$QJ,IF(N$4=\"HLH\",MATCH(N$3,I_NLSL!$B$2:$QJ$2,0),MATCH(N$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$QJ,IF(N$4=\"HLH\",MATCH(N$3,I_ER!$B$2:$QJ$2,0),MATCH(N$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$QJ,IF(N$4=\"HLH\",MATCH(N$3,I_ER_other!$B$2:$QJ$2,0),MATCH(N$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$3)>9,YEAR(N$3)+1,YEAR(N$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(N$3)>9,YEAR(N$3)+1,YEAR(N$3)),$D$3:$E$3,0))*VLOOKUP(N$3,RT1SC!$L$44:$N$67,MATCH(N$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":3527.3702860798439},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$QJ,IF(O$4=\"HLH\",MATCH(O$3,I_TRL!$B$2:$QJ$2,0),MATCH(O$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$QJ,IF(O$4=\"HLH\",MATCH(O$3,I_NLSL!$B$2:$QJ$2,0),MATCH(O$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$QJ,IF(O$4=\"HLH\",MATCH(O$3,I_ER!$B$2:$QJ$2,0),MATCH(O$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$QJ,IF(O$4=\"HLH\",MATCH(O$3,I_ER_other!$B$2:$QJ$2,0),MATCH(O$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$3)>9,YEAR(O$3)+1,YEAR(O$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(O$3)>9,YEAR(O$3)+1,YEAR(O$3)),$D$3:$E$3,0))*VLOOKUP(O$3,RT1SC!$L$44:$N$67,MATCH(O$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-788.01636378855983},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$QJ,IF(P$4=\"HLH\",MATCH(P$3,I_TRL!$B$2:$QJ$2,0),MATCH(P$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$QJ,IF(P$4=\"HLH\",MATCH(P$3,I_NLSL!$B$2:$QJ$2,0),MATCH(P$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$QJ,IF(P$4=\"HLH\",MATCH(P$3,I_ER!$B$2:$QJ$2,0),MATCH(P$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$QJ,IF(P$4=\"HLH\",MATCH(P$3,I_ER_other!$B$2:$QJ$2,0),MATCH(P$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$3)>9,YEAR(P$3)+1,YEAR(P$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(P$3)>9,YEAR(P$3)+1,YEAR(P$3)),$D$3:$E$3,0))*VLOOKUP(P$3,RT1SC!$L$44:$N$67,MATCH(P$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":1610.6005772228855},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$QJ,IF(Q$4=\"HLH\",MATCH(Q$3,I_TRL!$B$2:$QJ$2,0),MATCH(Q$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$QJ,IF(Q$4=\"HLH\",MATCH(Q$3,I_NLSL!$B$2:$QJ$2,0),MATCH(Q$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$QJ,IF(Q$4=\"HLH\",MATCH(Q$3,I_ER!$B$2:$QJ$2,0),MATCH(Q$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$QJ,IF(Q$4=\"HLH\",MATCH(Q$3,I_ER_other!$B$2:$QJ$2,0),MATCH(Q$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$3)>9,YEAR(Q$3)+1,YEAR(Q$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(Q$3)>9,YEAR(Q$3)+1,YEAR(Q$3)),$D$3:$E$3,0))*VLOOKUP(Q$3,RT1SC!$L$44:$N$67,MATCH(Q$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-3457.3165655002795},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$QJ,IF(R$4=\"HLH\",MATCH(R$3,I_TRL!$B$2:$QJ$2,0),MATCH(R$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$QJ,IF(R$4=\"HLH\",MATCH(R$3,I_NLSL!$B$2:$QJ$2,0),MATCH(R$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$QJ,IF(R$4=\"HLH\",MATCH(R$3,I_ER!$B$2:$QJ$2,0),MATCH(R$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$QJ,IF(R$4=\"HLH\",MATCH(R$3,I_ER_other!$B$2:$QJ$2,0),MATCH(R$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$3)>9,YEAR(R$3)+1,YEAR(R$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(R$3)>9,YEAR(R$3)+1,YEAR(R$3)),$D$3:$E$3,0))*VLOOKUP(R$3,RT1SC!$L$44:$N$67,MATCH(R$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":3495.8385409109396},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$QJ,IF(S$4=\"HLH\",MATCH(S$3,I_TRL!$B$2:$QJ$2,0),MATCH(S$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$QJ,IF(S$4=\"HLH\",MATCH(S$3,I_NLSL!$B$2:$QJ$2,0),MATCH(S$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$QJ,IF(S$4=\"HLH\",MATCH(S$3,I_ER!$B$2:$QJ$2,0),MATCH(S$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$QJ,IF(S$4=\"HLH\",MATCH(S$3,I_ER_other!$B$2:$QJ$2,0),MATCH(S$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$3)>9,YEAR(S$3)+1,YEAR(S$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(S$3)>9,YEAR(S$3)+1,YEAR(S$3)),$D$3:$E$3,0))*VLOOKUP(S$3,RT1SC!$L$44:$N$67,MATCH(S$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-111.29822010354656},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$QJ,IF(T$4=\"HLH\",MATCH(T$3,I_TRL!$B$2:$QJ$2,0),MATCH(T$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$QJ,IF(T$4=\"HLH\",MATCH(T$3,I_NLSL!$B$2:$QJ$2,0),MATCH(T$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$QJ,IF(T$4=\"HLH\",MATCH(T$3,I_ER!$B$2:$QJ$2,0),MATCH(T$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$QJ,IF(T$4=\"HLH\",MATCH(T$3,I_ER_other!$B$2:$QJ$2,0),MATCH(T$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$3)>9,YEAR(T$3)+1,YEAR(T$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(T$3)>9,YEAR(T$3)+1,YEAR(T$3)),$D$3:$E$3,0))*VLOOKUP(T$3,RT1SC!$L$44:$N$67,MATCH(T$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-3157.0651297976437},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$QJ,IF(U$4=\"HLH\",MATCH(U$3,I_TRL!$B$2:$QJ$2,0),MATCH(U$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$QJ,IF(U$4=\"HLH\",MATCH(U$3,I_NLSL!$B$2:$QJ$2,0),MATCH(U$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$QJ,IF(U$4=\"HLH\",MATCH(U$3,I_ER!$B$2:$QJ$2,0),MATCH(U$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$QJ,IF(U$4=\"HLH\",MATCH(U$3,I_ER_other!$B$2:$QJ$2,0),MATCH(U$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$3)>9,YEAR(U$3)+1,YEAR(U$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(U$3)>9,YEAR(U$3)+1,YEAR(U$3)),$D$3:$E$3,0))*VLOOKUP(U$3,RT1SC!$L$44:$N$67,MATCH(U$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-5083.8469100327566},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$QJ,IF(V$4=\"HLH\",MATCH(V$3,I_TRL!$B$2:$QJ$2,0),MATCH(V$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$QJ,IF(V$4=\"HLH\",MATCH(V$3,I_NLSL!$B$2:$QJ$2,0),MATCH(V$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$QJ,IF(V$4=\"HLH\",MATCH(V$3,I_ER!$B$2:$QJ$2,0),MATCH(V$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$QJ,IF(V$4=\"HLH\",MATCH(V$3,I_ER_other!$B$2:$QJ$2,0),MATCH(V$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$3)>9,YEAR(V$3)+1,YEAR(V$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(V$3)>9,YEAR(V$3)+1,YEAR(V$3)),$D$3:$E$3,0))*VLOOKUP(V$3,RT1SC!$L$44:$N$67,MATCH(V$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":17.285532988476916},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$QJ,IF(W$4=\"HLH\",MATCH(W$3,I_TRL!$B$2:$QJ$2,0),MATCH(W$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$QJ,IF(W$4=\"HLH\",MATCH(W$3,I_NLSL!$B$2:$QJ$2,0),MATCH(W$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$QJ,IF(W$4=\"HLH\",MATCH(W$3,I_ER!$B$2:$QJ$2,0),MATCH(W$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$QJ,IF(W$4=\"HLH\",MATCH(W$3,I_ER_other!$B$2:$QJ$2,0),MATCH(W$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$3)>9,YEAR(W$3)+1,YEAR(W$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(W$3)>9,YEAR(W$3)+1,YEAR(W$3)),$D$3:$E$3,0))*VLOOKUP(W$3,RT1SC!$L$44:$N$67,MATCH(W$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-5370.7129736092174},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$QJ,IF(X$4=\"HLH\",MATCH(X$3,I_TRL!$B$2:$QJ$2,0),MATCH(X$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$QJ,IF(X$4=\"HLH\",MATCH(X$3,I_NLSL!$B$2:$QJ$2,0),MATCH(X$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$QJ,IF(X$4=\"HLH\",MATCH(X$3,I_ER!$B$2:$QJ$2,0),MATCH(X$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$QJ,IF(X$4=\"HLH\",MATCH(X$3,I_ER_other!$B$2:$QJ$2,0),MATCH(X$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$3)>9,YEAR(X$3)+1,YEAR(X$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(X$3)>9,YEAR(X$3)+1,YEAR(X$3)),$D$3:$E$3,0))*VLOOKUP(X$3,RT1SC!$L$44:$N$67,MATCH(X$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":1176.013288414757},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$QJ,IF(Y$4=\"HLH\",MATCH(Y$3,I_TRL!$B$2:$QJ$2,0),MATCH(Y$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$QJ,IF(Y$4=\"HLH\",MATCH(Y$3,I_NLSL!$B$2:$QJ$2,0),MATCH(Y$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$QJ,IF(Y$4=\"HLH\",MATCH(Y$3,I_ER!$B$2:$QJ$2,0),MATCH(Y$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$QJ,IF(Y$4=\"HLH\",MATCH(Y$3,I_ER_other!$B$2:$QJ$2,0),MATCH(Y$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$3)>9,YEAR(Y$3)+1,YEAR(Y$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(Y$3)>9,YEAR(Y$3)+1,YEAR(Y$3)),$D$3:$E$3,0))*VLOOKUP(Y$3,RT1SC!$L$44:$N$67,MATCH(Y$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-2510.4948495191311},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$QJ,IF(Z$4=\"HLH\",MATCH(Z$3,I_TRL!$B$2:$QJ$2,0),MATCH(Z$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$QJ,IF(Z$4=\"HLH\",MATCH(Z$3,I_NLSL!$B$2:$QJ$2,0),MATCH(Z$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$QJ,IF(Z$4=\"HLH\",MATCH(Z$3,I_ER!$B$2:$QJ$2,0),MATCH(Z$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$QJ,IF(Z$4=\"HLH\",MATCH(Z$3,I_ER_other!$B$2:$QJ$2,0),MATCH(Z$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$3)>9,YEAR(Z$3)+1,YEAR(Z$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(Z$3)>9,YEAR(Z$3)+1,YEAR(Z$3)),$D$3:$E$3,0))*VLOOKUP(Z$3,RT1SC!$L$44:$N$67,MATCH(Z$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":2906.4578129868023},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$QJ,IF(AA$4=\"HLH\",MATCH(AA$3,I_TRL!$B$2:$QJ$2,0),MATCH(AA$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$QJ,IF(AA$4=\"HLH\",MATCH(AA$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AA$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$QJ,IF(AA$4=\"HLH\",MATCH(AA$3,I_ER!$B$2:$QJ$2,0),MATCH(AA$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$QJ,IF(AA$4=\"HLH\",MATCH(AA$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AA$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$3)>9,YEAR(AA$3)+1,YEAR(AA$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(AA$3)>9,YEAR(AA$3)+1,YEAR(AA$3)),$D$3:$E$3,0))*VLOOKUP(AA$3,RT1SC!$L$44:$N$67,MATCH(AA$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-2639.8568115834623},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$QJ,IF(AB$4=\"HLH\",MATCH(AB$3,I_TRL!$B$2:$QJ$2,0),MATCH(AB$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$QJ,IF(AB$4=\"HLH\",MATCH(AB$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AB$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$QJ,IF(AB$4=\"HLH\",MATCH(AB$3,I_ER!$B$2:$QJ$2,0),MATCH(AB$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$QJ,IF(AB$4=\"HLH\",MATCH(AB$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AB$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$3)>9,YEAR(AB$3)+1,YEAR(AB$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(AB$3)>9,YEAR(AB$3)+1,YEAR(AB$3)),$D$3:$E$3,0))*VLOOKUP(AB$3,RT1SC!$L$44:$N$67,MATCH(AB$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":1560.7954272190036},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$QJ,IF(AC$4=\"HLH\",MATCH(AC$3,I_TRL!$B$2:$QJ$2,0),MATCH(AC$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$QJ,IF(AC$4=\"HLH\",MATCH(AC$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AC$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$QJ,IF(AC$4=\"HLH\",MATCH(AC$3,I_ER!$B$2:$QJ$2,0),MATCH(AC$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$QJ,IF(AC$4=\"HLH\",MATCH(AC$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AC$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$3)>9,YEAR(AC$3)+1,YEAR(AC$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(AC$3)>9,YEAR(AC$3)+1,YEAR(AC$3)),$D$3:$E$3,0))*VLOOKUP(AC$3,RT1SC!$L$44:$N$67,MATCH(AC$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-3979.0496235910032},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$QJ,IF(AD$4=\"HLH\",MATCH(AD$3,I_TRL!$B$2:$QJ$2,0),MATCH(AD$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$QJ,IF(AD$4=\"HLH\",MATCH(AD$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AD$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$QJ,IF(AD$4=\"HLH\",MATCH(AD$3,I_ER!$B$2:$QJ$2,0),MATCH(AD$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$QJ,IF(AD$4=\"HLH\",MATCH(AD$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AD$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$3)>9,YEAR(AD$3)+1,YEAR(AD$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(AD$3)>9,YEAR(AD$3)+1,YEAR(AD$3)),$D$3:$E$3,0))*VLOOKUP(AD$3,RT1SC!$L$44:$N$67,MATCH(AD$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":5184.6400563168972},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$QJ,IF(AE$4=\"HLH\",MATCH(AE$3,I_TRL!$B$2:$QJ$2,0),MATCH(AE$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$QJ,IF(AE$4=\"HLH\",MATCH(AE$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AE$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$QJ,IF(AE$4=\"HLH\",MATCH(AE$3,I_ER!$B$2:$QJ$2,0),MATCH(AE$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$QJ,IF(AE$4=\"HLH\",MATCH(AE$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AE$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$3)>9,YEAR(AE$3)+1,YEAR(AE$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(AE$3)>9,YEAR(AE$3)+1,YEAR(AE$3)),$D$3:$E$3,0))*VLOOKUP(AE$3,RT1SC!$L$44:$N$67,MATCH(AE$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":238.97396599209969},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$QJ,IF(AF$4=\"HLH\",MATCH(AF$3,I_TRL!$B$2:$QJ$2,0),MATCH(AF$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$QJ,IF(AF$4=\"HLH\",MATCH(AF$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AF$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$QJ,IF(AF$4=\"HLH\",MATCH(AF$3,I_ER!$B$2:$QJ$2,0),MATCH(AF$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$QJ,IF(AF$4=\"HLH\",MATCH(AF$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AF$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$3)>9,YEAR(AF$3)+1,YEAR(AF$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(AF$3)>9,YEAR(AF$3)+1,YEAR(AF$3)),$D$3:$E$3,0))*VLOOKUP(AF$3,RT1SC!$L$44:$N$67,MATCH(AF$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":4004.1805100648016},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$QJ,IF(AG$4=\"HLH\",MATCH(AG$3,I_TRL!$B$2:$QJ$2,0),MATCH(AG$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$QJ,IF(AG$4=\"HLH\",MATCH(AG$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AG$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$QJ,IF(AG$4=\"HLH\",MATCH(AG$3,I_ER!$B$2:$QJ$2,0),MATCH(AG$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$QJ,IF(AG$4=\"HLH\",MATCH(AG$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AG$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$3)>9,YEAR(AG$3)+1,YEAR(AG$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(AG$3)>9,YEAR(AG$3)+1,YEAR(AG$3)),$D$3:$E$3,0))*VLOOKUP(AG$3,RT1SC!$L$44:$N$67,MATCH(AG$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":365.85165682700244},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$QJ,IF(AH$4=\"HLH\",MATCH(AH$3,I_TRL!$B$2:$QJ$2,0),MATCH(AH$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$QJ,IF(AH$4=\"HLH\",MATCH(AH$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AH$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$QJ,IF(AH$4=\"HLH\",MATCH(AH$3,I_ER!$B$2:$QJ$2,0),MATCH(AH$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$QJ,IF(AH$4=\"HLH\",MATCH(AH$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AH$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$3)>9,YEAR(AH$3)+1,YEAR(AH$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(AH$3)>9,YEAR(AH$3)+1,YEAR(AH$3)),$D$3:$E$3,0))*VLOOKUP(AH$3,RT1SC!$L$44:$N$67,MATCH(AH$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":8749.0679161760017},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$QJ,IF(AI$4=\"HLH\",MATCH(AI$3,I_TRL!$B$2:$QJ$2,0),MATCH(AI$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$QJ,IF(AI$4=\"HLH\",MATCH(AI$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AI$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$QJ,IF(AI$4=\"HLH\",MATCH(AI$3,I_ER!$B$2:$QJ$2,0),MATCH(AI$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$QJ,IF(AI$4=\"HLH\",MATCH(AI$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AI$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$3)>9,YEAR(AI$3)+1,YEAR(AI$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(AI$3)>9,YEAR(AI$3)+1,YEAR(AI$3)),$D$3:$E$3,0))*VLOOKUP(AI$3,RT1SC!$L$44:$N$67,MATCH(AI$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":760.04568791136626},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$QJ,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_TRL!$B$2:$QJ$2,0),MATCH(AJ$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$QJ,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AJ$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$QJ,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_ER!$B$2:$QJ$2,0),MATCH(AJ$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$QJ,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AJ$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$3)>9,YEAR(AJ$3)+1,YEAR(AJ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(AJ$3)>9,YEAR(AJ$3)+1,YEAR(AJ$3)),$D$3:$E$3,0))*VLOOKUP(AJ$3,RT1SC!$L$44:$N$67,MATCH(AJ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":4141.1617588362788},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$QJ,IF(AK$4=\"HLH\",MATCH(AK$3,I_TRL!$B$2:$QJ$2,0),MATCH(AK$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$QJ,IF(AK$4=\"HLH\",MATCH(AK$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AK$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$QJ,IF(AK$4=\"HLH\",MATCH(AK$3,I_ER!$B$2:$QJ$2,0),MATCH(AK$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$QJ,IF(AK$4=\"HLH\",MATCH(AK$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AK$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$3)>9,YEAR(AK$3)+1,YEAR(AK$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(AK$3)>9,YEAR(AK$3)+1,YEAR(AK$3)),$D$3:$E$3,0))*VLOOKUP(AK$3,RT1SC!$L$44:$N$67,MATCH(AK$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":1021.0124829286033},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$QJ,IF(AL$4=\"HLH\",MATCH(AL$3,I_TRL!$B$2:$QJ$2,0),MATCH(AL$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$QJ,IF(AL$4=\"HLH\",MATCH(AL$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AL$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$QJ,IF(AL$4=\"HLH\",MATCH(AL$3,I_ER!$B$2:$QJ$2,0),MATCH(AL$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$QJ,IF(AL$4=\"HLH\",MATCH(AL$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AL$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$3)>9,YEAR(AL$3)+1,YEAR(AL$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(AL$3)>9,YEAR(AL$3)+1,YEAR(AL$3)),$D$3:$E$3,0))*VLOOKUP(AL$3,RT1SC!$L$44:$N$67,MATCH(AL$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":5376.785334246244},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$QJ,IF(AM$4=\"HLH\",MATCH(AM$3,I_TRL!$B$2:$QJ$2,0),MATCH(AM$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$QJ,IF(AM$4=\"HLH\",MATCH(AM$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AM$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$QJ,IF(AM$4=\"HLH\",MATCH(AM$3,I_ER!$B$2:$QJ$2,0),MATCH(AM$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$QJ,IF(AM$4=\"HLH\",MATCH(AM$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AM$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$3)>9,YEAR(AM$3)+1,YEAR(AM$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(AM$3)>9,YEAR(AM$3)+1,YEAR(AM$3)),$D$3:$E$3,0))*VLOOKUP(AM$3,RT1SC!$L$44:$N$67,MATCH(AM$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":269.8071602946402},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$QJ,IF(AN$4=\"HLH\",MATCH(AN$3,I_TRL!$B$2:$QJ$2,0),MATCH(AN$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$QJ,IF(AN$4=\"HLH\",MATCH(AN$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AN$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$QJ,IF(AN$4=\"HLH\",MATCH(AN$3,I_ER!$B$2:$QJ$2,0),MATCH(AN$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$QJ,IF(AN$4=\"HLH\",MATCH(AN$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AN$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$3)>9,YEAR(AN$3)+1,YEAR(AN$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(AN$3)>9,YEAR(AN$3)+1,YEAR(AN$3)),$D$3:$E$3,0))*VLOOKUP(AN$3,RT1SC!$L$44:$N$67,MATCH(AN$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":1967.8845772228888},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$QJ,IF(AO$4=\"HLH\",MATCH(AO$3,I_TRL!$B$2:$QJ$2,0),MATCH(AO$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$QJ,IF(AO$4=\"HLH\",MATCH(AO$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AO$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$QJ,IF(AO$4=\"HLH\",MATCH(AO$3,I_ER!$B$2:$QJ$2,0),MATCH(AO$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$QJ,IF(AO$4=\"HLH\",MATCH(AO$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AO$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$3)>9,YEAR(AO$3)+1,YEAR(AO$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(AO$3)>9,YEAR(AO$3)+1,YEAR(AO$3)),$D$3:$E$3,0))*VLOOKUP(AO$3,RT1SC!$L$44:$N$67,MATCH(AO$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-3220.029565500281},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$QJ,IF(AP$4=\"HLH\",MATCH(AP$3,I_TRL!$B$2:$QJ$2,0),MATCH(AP$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$QJ,IF(AP$4=\"HLH\",MATCH(AP$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AP$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$QJ,IF(AP$4=\"HLH\",MATCH(AP$3,I_ER!$B$2:$QJ$2,0),MATCH(AP$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$QJ,IF(AP$4=\"HLH\",MATCH(AP$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AP$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$3)>9,YEAR(AP$3)+1,YEAR(AP$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(AP$3)>9,YEAR(AP$3)+1,YEAR(AP$3)),$D$3:$E$3,0))*VLOOKUP(AP$3,RT1SC!$L$44:$N$67,MATCH(AP$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":3836.4125409109438},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$QJ,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_TRL!$B$2:$QJ$2,0),MATCH(AQ$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$QJ,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AQ$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$QJ,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_ER!$B$2:$QJ$2,0),MATCH(AQ$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$QJ,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AQ$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$3)>9,YEAR(AQ$3)+1,YEAR(AQ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(AQ$3)>9,YEAR(AQ$3)+1,YEAR(AQ$3)),$D$3:$E$3,0))*VLOOKUP(AQ$3,RT1SC!$L$44:$N$67,MATCH(AQ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":116.63877989645334},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$QJ,IF(AR$4=\"HLH\",MATCH(AR$3,I_TRL!$B$2:$QJ$2,0),MATCH(AR$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$QJ,IF(AR$4=\"HLH\",MATCH(AR$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AR$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$QJ,IF(AR$4=\"HLH\",MATCH(AR$3,I_ER!$B$2:$QJ$2,0),MATCH(AR$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$QJ,IF(AR$4=\"HLH\",MATCH(AR$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AR$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$3)>9,YEAR(AR$3)+1,YEAR(AR$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(AR$3)>9,YEAR(AR$3)+1,YEAR(AR$3)),$D$3:$E$3,0))*VLOOKUP(AR$3,RT1SC!$L$44:$N$67,MATCH(AR$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-2843.2491297976412},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$QJ,IF(AS$4=\"HLH\",MATCH(AS$3,I_TRL!$B$2:$QJ$2,0),MATCH(AS$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$QJ,IF(AS$4=\"HLH\",MATCH(AS$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AS$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$QJ,IF(AS$4=\"HLH\",MATCH(AS$3,I_ER!$B$2:$QJ$2,0),MATCH(AS$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$QJ,IF(AS$4=\"HLH\",MATCH(AS$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AS$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$3)>9,YEAR(AS$3)+1,YEAR(AS$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(AS$3)>9,YEAR(AS$3)+1,YEAR(AS$3)),$D$3:$E$3,0))*VLOOKUP(AS$3,RT1SC!$L$44:$N$67,MATCH(AS$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-4859.2299100327564},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$QJ,IF(AT$4=\"HLH\",MATCH(AT$3,I_TRL!$B$2:$QJ$2,0),MATCH(AT$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$QJ,IF(AT$4=\"HLH\",MATCH(AT$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AT$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$QJ,IF(AT$4=\"HLH\",MATCH(AT$3,I_ER!$B$2:$QJ$2,0),MATCH(AT$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$QJ,IF(AT$4=\"HLH\",MATCH(AT$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AT$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$3)>9,YEAR(AT$3)+1,YEAR(AT$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(AT$3)>9,YEAR(AT$3)+1,YEAR(AT$3)),$D$3:$E$3,0))*VLOOKUP(AT$3,RT1SC!$L$44:$N$67,MATCH(AT$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":330.55053298847997},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$QJ,IF(AU$4=\"HLH\",MATCH(AU$3,I_TRL!$B$2:$QJ$2,0),MATCH(AU$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$QJ,IF(AU$4=\"HLH\",MATCH(AU$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AU$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$QJ,IF(AU$4=\"HLH\",MATCH(AU$3,I_ER!$B$2:$QJ$2,0),MATCH(AU$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$QJ,IF(AU$4=\"HLH\",MATCH(AU$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AU$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$3)>9,YEAR(AU$3)+1,YEAR(AU$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(AU$3)>9,YEAR(AU$3)+1,YEAR(AU$3)),$D$3:$E$3,0))*VLOOKUP(AU$3,RT1SC!$L$44:$N$67,MATCH(AU$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-5168.0399736092168},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$QJ,IF(AV$4=\"HLH\",MATCH(AV$3,I_TRL!$B$2:$QJ$2,0),MATCH(AV$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$QJ,IF(AV$4=\"HLH\",MATCH(AV$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AV$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$QJ,IF(AV$4=\"HLH\",MATCH(AV$3,I_ER!$B$2:$QJ$2,0),MATCH(AV$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$QJ,IF(AV$4=\"HLH\",MATCH(AV$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AV$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$3)>9,YEAR(AV$3)+1,YEAR(AV$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(AV$3)>9,YEAR(AV$3)+1,YEAR(AV$3)),$D$3:$E$3,0))*VLOOKUP(AV$3,RT1SC!$L$44:$N$67,MATCH(AV$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":1493.0522884147649},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$QJ,IF(AW$4=\"HLH\",MATCH(AW$3,I_TRL!$B$2:$QJ$2,0),MATCH(AW$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$QJ,IF(AW$4=\"HLH\",MATCH(AW$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AW$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$QJ,IF(AW$4=\"HLH\",MATCH(AW$3,I_ER!$B$2:$QJ$2,0),MATCH(AW$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$QJ,IF(AW$4=\"HLH\",MATCH(AW$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AW$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$3)>9,YEAR(AW$3)+1,YEAR(AW$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(AW$3)>9,YEAR(AW$3)+1,YEAR(AW$3)),$D$3:$E$3,0))*VLOOKUP(AW$3,RT1SC!$L$44:$N$67,MATCH(AW$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-2288.9638495191339},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$QJ,IF(AX$4=\"HLH\",MATCH(AX$3,I_TRL!$B$2:$QJ$2,0),MATCH(AX$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$QJ,IF(AX$4=\"HLH\",MATCH(AX$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AX$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$QJ,IF(AX$4=\"HLH\",MATCH(AX$3,I_ER!$B$2:$QJ$2,0),MATCH(AX$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$QJ,IF(AX$4=\"HLH\",MATCH(AX$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AX$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$3)>9,YEAR(AX$3)+1,YEAR(AX$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(AX$3)>9,YEAR(AX$3)+1,YEAR(AX$3)),$D$3:$E$3,0))*VLOOKUP(AX$3,RT1SC!$L$44:$N$67,MATCH(AX$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":3569.6188129868096},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$QJ,IF(AY$4=\"HLH\",MATCH(AY$3,I_TRL!$B$2:$QJ$2,0),MATCH(AY$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$QJ,IF(AY$4=\"HLH\",MATCH(AY$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AY$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$QJ,IF(AY$4=\"HLH\",MATCH(AY$3,I_ER!$B$2:$QJ$2,0),MATCH(AY$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$QJ,IF(AY$4=\"HLH\",MATCH(AY$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AY$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$3)>9,YEAR(AY$3)+1,YEAR(AY$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(AY$3)>9,YEAR(AY$3)+1,YEAR(AY$3)),$D$3:$E$3,0))*VLOOKUP(AY$3,RT1SC!$L$44:$N$67,MATCH(AY$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-2783.3928115834642},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$QJ,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_TRL!$B$2:$QJ$2,0),MATCH(AZ$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$QJ,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AZ$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$QJ,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_ER!$B$2:$QJ$2,0),MATCH(AZ$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$QJ,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AZ$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$3)>9,YEAR(AZ$3)+1,YEAR(AZ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(AZ$3)>9,YEAR(AZ$3)+1,YEAR(AZ$3)),$D$3:$E$3,0))*VLOOKUP(AZ$3,RT1SC!$L$44:$N$67,MATCH(AZ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":1519.1834272190026},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$QJ,IF(BA$4=\"HLH\",MATCH(BA$3,I_TRL!$B$2:$QJ$2,0),MATCH(BA$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$QJ,IF(BA$4=\"HLH\",MATCH(BA$3,I_NLSL!$B$2:$QJ$2,0),MATCH(BA$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$QJ,IF(BA$4=\"HLH\",MATCH(BA$3,I_ER!$B$2:$QJ$2,0),MATCH(BA$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$QJ,IF(BA$4=\"HLH\",MATCH(BA$3,I_ER_other!$B$2:$QJ$2,0),MATCH(BA$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$3)>9,YEAR(BA$3)+1,YEAR(BA$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(BA$3)>9,YEAR(BA$3)+1,YEAR(BA$3)),$D$3:$E$3,0))*VLOOKUP(BA$3,RT1SC!$L$44:$N$67,MATCH(BA$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-3436.8916235910037},10157,"Emerald County PUD",{"$f":"IF(OR(BD$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(BD$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$QJ,MATCH(BD$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$QJ,MATCH(BD$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BD$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BD$3)>9,YEAR(BD$3)+1,YEAR(BD$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(BD$3)>9,YEAR(BD$3)+1,YEAR(BD$3)),$D$3:$E$3,0))*VLOOKUP(BD$3,RT1SC!$L$44:$N$67,MATCH(BD$4,RT1SC!$L$3:$N$3,0),FALSE)+F13)/VLOOKUP(BD$3,Init!$F:$K,MATCH(BD$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(BD$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(BD$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":19.215930288461539},{"$f":"IF(OR(BE$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(BE$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$QJ,MATCH(BE$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$QJ,MATCH(BE$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BE$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BE$3)>9,YEAR(BE$3)+1,YEAR(BE$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(BE$3)>9,YEAR(BE$3)+1,YEAR(BE$3)),$D$3:$E$3,0))*VLOOKUP(BE$3,RT1SC!$L$44:$N$67,MATCH(BE$4,RT1SC!$L$3:$N$3,0),FALSE)+G13)/VLOOKUP(BE$3,Init!$F:$K,MATCH(BE$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(BE$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(BE$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BF$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(BF$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$QJ,MATCH(BF$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$QJ,MATCH(BF$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BF$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BF$3)>9,YEAR(BF$3)+1,YEAR(BF$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(BF$3)>9,YEAR(BF$3)+1,YEAR(BF$3)),$D$3:$E$3,0))*VLOOKUP(BF$3,RT1SC!$L$44:$N$67,MATCH(BF$4,RT1SC!$L$3:$N$3,0),FALSE)+H13)/VLOOKUP(BF$3,Init!$F:$K,MATCH(BF$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(BF$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(BF$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":13.473957499999997},{"$f":"IF(OR(BG$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(BG$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$QJ,MATCH(BG$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$QJ,MATCH(BG$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BG$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BG$3)>9,YEAR(BG$3)+1,YEAR(BG$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(BG$3)>9,YEAR(BG$3)+1,YEAR(BG$3)),$D$3:$E$3,0))*VLOOKUP(BG$3,RT1SC!$L$44:$N$67,MATCH(BG$4,RT1SC!$L$3:$N$3,0),FALSE)+I13)/VLOOKUP(BG$3,Init!$F:$K,MATCH(BG$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(BG$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(BG$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BH$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(BH$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$QJ,MATCH(BH$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$QJ,MATCH(BH$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BH$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BH$3)>9,YEAR(BH$3)+1,YEAR(BH$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(BH$3)>9,YEAR(BH$3)+1,YEAR(BH$3)),$D$3:$E$3,0))*VLOOKUP(BH$3,RT1SC!$L$44:$N$67,MATCH(BH$4,RT1SC!$L$3:$N$3,0),FALSE)+J13)/VLOOKUP(BH$3,Init!$F:$K,MATCH(BH$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(BH$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(BH$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":15.443207499999986},{"$f":"IF(OR(BI$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(BI$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$QJ,MATCH(BI$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$QJ,MATCH(BI$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BI$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BI$3)>9,YEAR(BI$3)+1,YEAR(BI$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(BI$3)>9,YEAR(BI$3)+1,YEAR(BI$3)),$D$3:$E$3,0))*VLOOKUP(BI$3,RT1SC!$L$44:$N$67,MATCH(BI$4,RT1SC!$L$3:$N$3,0),FALSE)+K13)/VLOOKUP(BI$3,Init!$F:$K,MATCH(BI$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(BI$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(BI$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BJ$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(BJ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$QJ,MATCH(BJ$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$QJ,MATCH(BJ$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BJ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BJ$3)>9,YEAR(BJ$3)+1,YEAR(BJ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(BJ$3)>9,YEAR(BJ$3)+1,YEAR(BJ$3)),$D$3:$E$3,0))*VLOOKUP(BJ$3,RT1SC!$L$44:$N$67,MATCH(BJ$4,RT1SC!$L$3:$N$3,0),FALSE)+L13)/VLOOKUP(BJ$3,Init!$F:$K,MATCH(BJ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(BJ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(BJ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":22.689218749999995},{"$f":"IF(OR(BK$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(BK$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$QJ,MATCH(BK$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$QJ,MATCH(BK$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BK$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BK$3)>9,YEAR(BK$3)+1,YEAR(BK$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(BK$3)>9,YEAR(BK$3)+1,YEAR(BK$3)),$D$3:$E$3,0))*VLOOKUP(BK$3,RT1SC!$L$44:$N$67,MATCH(BK$4,RT1SC!$L$3:$N$3,0),FALSE)+M13)/VLOOKUP(BK$3,Init!$F:$K,MATCH(BK$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(BK$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(BK$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BL$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(BL$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$QJ,MATCH(BL$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$QJ,MATCH(BL$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BL$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BL$3)>9,YEAR(BL$3)+1,YEAR(BL$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(BL$3)>9,YEAR(BL$3)+1,YEAR(BL$3)),$D$3:$E$3,0))*VLOOKUP(BL$3,RT1SC!$L$44:$N$67,MATCH(BL$4,RT1SC!$L$3:$N$3,0),FALSE)+N13)/VLOOKUP(BL$3,Init!$F:$K,MATCH(BL$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(BL$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(BL$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":5.534959999999991},{"$f":"IF(OR(BM$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(BM$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$QJ,MATCH(BM$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$QJ,MATCH(BM$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BM$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BM$3)>9,YEAR(BM$3)+1,YEAR(BM$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(BM$3)>9,YEAR(BM$3)+1,YEAR(BM$3)),$D$3:$E$3,0))*VLOOKUP(BM$3,RT1SC!$L$44:$N$67,MATCH(BM$4,RT1SC!$L$3:$N$3,0),FALSE)+O13)/VLOOKUP(BM$3,Init!$F:$K,MATCH(BM$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(BM$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(BM$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BN$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(BN$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$QJ,MATCH(BN$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$QJ,MATCH(BN$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BN$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BN$3)>9,YEAR(BN$3)+1,YEAR(BN$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(BN$3)>9,YEAR(BN$3)+1,YEAR(BN$3)),$D$3:$E$3,0))*VLOOKUP(BN$3,RT1SC!$L$44:$N$67,MATCH(BN$4,RT1SC!$L$3:$N$3,0),FALSE)+P13)/VLOOKUP(BN$3,Init!$F:$K,MATCH(BN$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(BN$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(BN$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":15.684673076923083},{"$f":"IF(OR(BO$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(BO$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$QJ,MATCH(BO$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$QJ,MATCH(BO$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BO$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BO$3)>9,YEAR(BO$3)+1,YEAR(BO$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(BO$3)>9,YEAR(BO$3)+1,YEAR(BO$3)),$D$3:$E$3,0))*VLOOKUP(BO$3,RT1SC!$L$44:$N$67,MATCH(BO$4,RT1SC!$L$3:$N$3,0),FALSE)+Q13)/VLOOKUP(BO$3,Init!$F:$K,MATCH(BO$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(BO$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(BO$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BP$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(BP$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$QJ,MATCH(BP$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$QJ,MATCH(BP$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BP$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BP$3)>9,YEAR(BP$3)+1,YEAR(BP$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(BP$3)>9,YEAR(BP$3)+1,YEAR(BP$3)),$D$3:$E$3,0))*VLOOKUP(BP$3,RT1SC!$L$44:$N$67,MATCH(BP$4,RT1SC!$L$3:$N$3,0),FALSE)+R13)/VLOOKUP(BP$3,Init!$F:$K,MATCH(BP$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(BP$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(BP$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":17.860067307692312},{"$f":"IF(OR(BQ$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(BQ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$QJ,MATCH(BQ$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$QJ,MATCH(BQ$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BQ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BQ$3)>9,YEAR(BQ$3)+1,YEAR(BQ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(BQ$3)>9,YEAR(BQ$3)+1,YEAR(BQ$3)),$D$3:$E$3,0))*VLOOKUP(BQ$3,RT1SC!$L$44:$N$67,MATCH(BQ$4,RT1SC!$L$3:$N$3,0),FALSE)+S13)/VLOOKUP(BQ$3,Init!$F:$K,MATCH(BQ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(BQ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(BQ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BR$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(BR$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$QJ,MATCH(BR$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$QJ,MATCH(BR$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BR$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BR$3)>9,YEAR(BR$3)+1,YEAR(BR$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(BR$3)>9,YEAR(BR$3)+1,YEAR(BR$3)),$D$3:$E$3,0))*VLOOKUP(BR$3,RT1SC!$L$44:$N$67,MATCH(BR$4,RT1SC!$L$3:$N$3,0),FALSE)+T13)/VLOOKUP(BR$3,Init!$F:$K,MATCH(BR$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(BR$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(BR$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BS$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(BS$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$QJ,MATCH(BS$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$QJ,MATCH(BS$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BS$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BS$3)>9,YEAR(BS$3)+1,YEAR(BS$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(BS$3)>9,YEAR(BS$3)+1,YEAR(BS$3)),$D$3:$E$3,0))*VLOOKUP(BS$3,RT1SC!$L$44:$N$67,MATCH(BS$4,RT1SC!$L$3:$N$3,0),FALSE)+U13)/VLOOKUP(BS$3,Init!$F:$K,MATCH(BS$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(BS$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(BS$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BT$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(BT$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$QJ,MATCH(BT$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$QJ,MATCH(BT$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BT$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BT$3)>9,YEAR(BT$3)+1,YEAR(BT$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(BT$3)>9,YEAR(BT$3)+1,YEAR(BT$3)),$D$3:$E$3,0))*VLOOKUP(BT$3,RT1SC!$L$44:$N$67,MATCH(BT$4,RT1SC!$L$3:$N$3,0),FALSE)+V13)/VLOOKUP(BT$3,Init!$F:$K,MATCH(BT$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(BT$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(BT$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":3.5925300000000018},{"$f":"IF(OR(BU$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(BU$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$QJ,MATCH(BU$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$QJ,MATCH(BU$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BU$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BU$3)>9,YEAR(BU$3)+1,YEAR(BU$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(BU$3)>9,YEAR(BU$3)+1,YEAR(BU$3)),$D$3:$E$3,0))*VLOOKUP(BU$3,RT1SC!$L$44:$N$67,MATCH(BU$4,RT1SC!$L$3:$N$3,0),FALSE)+W13)/VLOOKUP(BU$3,Init!$F:$K,MATCH(BU$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(BU$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(BU$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BV$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(BV$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$QJ,MATCH(BV$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$QJ,MATCH(BV$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BV$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BV$3)>9,YEAR(BV$3)+1,YEAR(BV$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(BV$3)>9,YEAR(BV$3)+1,YEAR(BV$3)),$D$3:$E$3,0))*VLOOKUP(BV$3,RT1SC!$L$44:$N$67,MATCH(BV$4,RT1SC!$L$3:$N$3,0),FALSE)+X13)/VLOOKUP(BV$3,Init!$F:$K,MATCH(BV$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(BV$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(BV$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":13.325199519230777},{"$f":"IF(OR(BW$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(BW$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$QJ,MATCH(BW$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$QJ,MATCH(BW$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BW$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BW$3)>9,YEAR(BW$3)+1,YEAR(BW$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(BW$3)>9,YEAR(BW$3)+1,YEAR(BW$3)),$D$3:$E$3,0))*VLOOKUP(BW$3,RT1SC!$L$44:$N$67,MATCH(BW$4,RT1SC!$L$3:$N$3,0),FALSE)+Y13)/VLOOKUP(BW$3,Init!$F:$K,MATCH(BW$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(BW$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(BW$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BX$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(BX$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$QJ,MATCH(BX$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$QJ,MATCH(BX$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BX$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BX$3)>9,YEAR(BX$3)+1,YEAR(BX$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(BX$3)>9,YEAR(BX$3)+1,YEAR(BX$3)),$D$3:$E$3,0))*VLOOKUP(BX$3,RT1SC!$L$44:$N$67,MATCH(BX$4,RT1SC!$L$3:$N$3,0),FALSE)+Z13)/VLOOKUP(BX$3,Init!$F:$K,MATCH(BX$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(BX$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(BX$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":16.558490740740734},{"$f":"IF(OR(BY$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(BY$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$QJ,MATCH(BY$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$QJ,MATCH(BY$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BY$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BY$3)>9,YEAR(BY$3)+1,YEAR(BY$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(BY$3)>9,YEAR(BY$3)+1,YEAR(BY$3)),$D$3:$E$3,0))*VLOOKUP(BY$3,RT1SC!$L$44:$N$67,MATCH(BY$4,RT1SC!$L$3:$N$3,0),FALSE)+AA13)/VLOOKUP(BY$3,Init!$F:$K,MATCH(BY$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(BY$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(BY$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BZ$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(BZ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$QJ,MATCH(BZ$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$QJ,MATCH(BZ$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BZ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BZ$3)>9,YEAR(BZ$3)+1,YEAR(BZ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(BZ$3)>9,YEAR(BZ$3)+1,YEAR(BZ$3)),$D$3:$E$3,0))*VLOOKUP(BZ$3,RT1SC!$L$44:$N$67,MATCH(BZ$4,RT1SC!$L$3:$N$3,0),FALSE)+AB13)/VLOOKUP(BZ$3,Init!$F:$K,MATCH(BZ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(BZ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(BZ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":5.806765624999997},{"$f":"IF(OR(CA$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(CA$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$QJ,MATCH(CA$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$QJ,MATCH(CA$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CA$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CA$3)>9,YEAR(CA$3)+1,YEAR(CA$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(CA$3)>9,YEAR(CA$3)+1,YEAR(CA$3)),$D$3:$E$3,0))*VLOOKUP(CA$3,RT1SC!$L$44:$N$67,MATCH(CA$4,RT1SC!$L$3:$N$3,0),FALSE)+AC13)/VLOOKUP(CA$3,Init!$F:$K,MATCH(CA$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(CA$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(CA$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CB$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(CB$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$QJ,MATCH(CB$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$QJ,MATCH(CB$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CB$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CB$3)>9,YEAR(CB$3)+1,YEAR(CB$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(CB$3)>9,YEAR(CB$3)+1,YEAR(CB$3)),$D$3:$E$3,0))*VLOOKUP(CB$3,RT1SC!$L$44:$N$67,MATCH(CB$4,RT1SC!$L$3:$N$3,0),FALSE)+AD13)/VLOOKUP(CB$3,Init!$F:$K,MATCH(CB$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(CB$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(CB$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":20.576104166666678},{"$f":"IF(OR(CC$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(CC$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$QJ,MATCH(CC$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$QJ,MATCH(CC$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CC$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CC$3)>9,YEAR(CC$3)+1,YEAR(CC$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(CC$3)>9,YEAR(CC$3)+1,YEAR(CC$3)),$D$3:$E$3,0))*VLOOKUP(CC$3,RT1SC!$L$44:$N$67,MATCH(CC$4,RT1SC!$L$3:$N$3,0),FALSE)+AE13)/VLOOKUP(CC$3,Init!$F:$K,MATCH(CC$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(CC$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(CC$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CD$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(CD$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$QJ,MATCH(CD$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$QJ,MATCH(CD$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CD$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CD$3)>9,YEAR(CD$3)+1,YEAR(CD$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(CD$3)>9,YEAR(CD$3)+1,YEAR(CD$3)),$D$3:$E$3,0))*VLOOKUP(CD$3,RT1SC!$L$44:$N$67,MATCH(CD$4,RT1SC!$L$3:$N$3,0),FALSE)+AF13)/VLOOKUP(CD$3,Init!$F:$K,MATCH(CD$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(CD$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(CD$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":12.127597500000007},{"$f":"IF(OR(CE$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(CE$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$QJ,MATCH(CE$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$QJ,MATCH(CE$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CE$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CE$3)>9,YEAR(CE$3)+1,YEAR(CE$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(CE$3)>9,YEAR(CE$3)+1,YEAR(CE$3)),$D$3:$E$3,0))*VLOOKUP(CE$3,RT1SC!$L$44:$N$67,MATCH(CE$4,RT1SC!$L$3:$N$3,0),FALSE)+AG13)/VLOOKUP(CE$3,Init!$F:$K,MATCH(CE$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(CE$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(CE$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CF$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(CF$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$QJ,MATCH(CF$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$QJ,MATCH(CF$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CF$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CF$3)>9,YEAR(CF$3)+1,YEAR(CF$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(CF$3)>9,YEAR(CF$3)+1,YEAR(CF$3)),$D$3:$E$3,0))*VLOOKUP(CF$3,RT1SC!$L$44:$N$67,MATCH(CF$4,RT1SC!$L$3:$N$3,0),FALSE)+AH13)/VLOOKUP(CF$3,Init!$F:$K,MATCH(CF$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(CF$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(CF$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":14.131869999999992},{"$f":"IF(OR(CG$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(CG$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$QJ,MATCH(CG$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$QJ,MATCH(CG$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CG$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CG$3)>9,YEAR(CG$3)+1,YEAR(CG$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(CG$3)>9,YEAR(CG$3)+1,YEAR(CG$3)),$D$3:$E$3,0))*VLOOKUP(CG$3,RT1SC!$L$44:$N$67,MATCH(CG$4,RT1SC!$L$3:$N$3,0),FALSE)+AI13)/VLOOKUP(CG$3,Init!$F:$K,MATCH(CG$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(CG$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(CG$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CH$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(CH$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$QJ,MATCH(CH$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$QJ,MATCH(CH$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CH$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CH$3)>9,YEAR(CH$3)+1,YEAR(CH$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(CH$3)>9,YEAR(CH$3)+1,YEAR(CH$3)),$D$3:$E$3,0))*VLOOKUP(CH$3,RT1SC!$L$44:$N$67,MATCH(CH$4,RT1SC!$L$3:$N$3,0),FALSE)+AJ13)/VLOOKUP(CH$3,Init!$F:$K,MATCH(CH$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(CH$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(CH$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":21.539973557692306},{"$f":"IF(OR(CI$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(CI$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$QJ,MATCH(CI$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$QJ,MATCH(CI$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CI$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CI$3)>9,YEAR(CI$3)+1,YEAR(CI$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(CI$3)>9,YEAR(CI$3)+1,YEAR(CI$3)),$D$3:$E$3,0))*VLOOKUP(CI$3,RT1SC!$L$44:$N$67,MATCH(CI$4,RT1SC!$L$3:$N$3,0),FALSE)+AK13)/VLOOKUP(CI$3,Init!$F:$K,MATCH(CI$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(CI$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(CI$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CJ$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(CJ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$QJ,MATCH(CJ$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$QJ,MATCH(CJ$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CJ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CJ$3)>9,YEAR(CJ$3)+1,YEAR(CJ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(CJ$3)>9,YEAR(CJ$3)+1,YEAR(CJ$3)),$D$3:$E$3,0))*VLOOKUP(CJ$3,RT1SC!$L$44:$N$67,MATCH(CJ$4,RT1SC!$L$3:$N$3,0),FALSE)+AL13)/VLOOKUP(CJ$3,Init!$F:$K,MATCH(CJ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(CJ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(CJ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CK$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(CK$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$QJ,MATCH(CK$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$QJ,MATCH(CK$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CK$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CK$3)>9,YEAR(CK$3)+1,YEAR(CK$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(CK$3)>9,YEAR(CK$3)+1,YEAR(CK$3)),$D$3:$E$3,0))*VLOOKUP(CK$3,RT1SC!$L$44:$N$67,MATCH(CK$4,RT1SC!$L$3:$N$3,0),FALSE)+AM13)/VLOOKUP(CK$3,Init!$F:$K,MATCH(CK$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(CK$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(CK$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CL$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(CL$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$QJ,MATCH(CL$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$QJ,MATCH(CL$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CL$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CL$3)>9,YEAR(CL$3)+1,YEAR(CL$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(CL$3)>9,YEAR(CL$3)+1,YEAR(CL$3)),$D$3:$E$3,0))*VLOOKUP(CL$3,RT1SC!$L$44:$N$67,MATCH(CL$4,RT1SC!$L$3:$N$3,0),FALSE)+AN13)/VLOOKUP(CL$3,Init!$F:$K,MATCH(CL$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(CL$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(CL$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":14.439817307692309},{"$f":"IF(OR(CM$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(CM$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$QJ,MATCH(CM$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$QJ,MATCH(CM$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CM$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CM$3)>9,YEAR(CM$3)+1,YEAR(CM$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(CM$3)>9,YEAR(CM$3)+1,YEAR(CM$3)),$D$3:$E$3,0))*VLOOKUP(CM$3,RT1SC!$L$44:$N$67,MATCH(CM$4,RT1SC!$L$3:$N$3,0),FALSE)+AO13)/VLOOKUP(CM$3,Init!$F:$K,MATCH(CM$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(CM$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(CM$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CN$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(CN$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$QJ,MATCH(CN$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$QJ,MATCH(CN$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CN$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CN$3)>9,YEAR(CN$3)+1,YEAR(CN$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(CN$3)>9,YEAR(CN$3)+1,YEAR(CN$3)),$D$3:$E$3,0))*VLOOKUP(CN$3,RT1SC!$L$44:$N$67,MATCH(CN$4,RT1SC!$L$3:$N$3,0),FALSE)+AP13)/VLOOKUP(CN$3,Init!$F:$K,MATCH(CN$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(CN$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(CN$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":16.640379807692305},{"$f":"IF(OR(CO$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(CO$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$QJ,MATCH(CO$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$QJ,MATCH(CO$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CO$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CO$3)>9,YEAR(CO$3)+1,YEAR(CO$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(CO$3)>9,YEAR(CO$3)+1,YEAR(CO$3)),$D$3:$E$3,0))*VLOOKUP(CO$3,RT1SC!$L$44:$N$67,MATCH(CO$4,RT1SC!$L$3:$N$3,0),FALSE)+AQ13)/VLOOKUP(CO$3,Init!$F:$K,MATCH(CO$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(CO$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(CO$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CP$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(CP$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$QJ,MATCH(CP$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$QJ,MATCH(CP$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CP$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CP$3)>9,YEAR(CP$3)+1,YEAR(CP$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(CP$3)>9,YEAR(CP$3)+1,YEAR(CP$3)),$D$3:$E$3,0))*VLOOKUP(CP$3,RT1SC!$L$44:$N$67,MATCH(CP$4,RT1SC!$L$3:$N$3,0),FALSE)+AR13)/VLOOKUP(CP$3,Init!$F:$K,MATCH(CP$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(CP$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(CP$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CQ$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(CQ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$QJ,MATCH(CQ$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$QJ,MATCH(CQ$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CQ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CQ$3)>9,YEAR(CQ$3)+1,YEAR(CQ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(CQ$3)>9,YEAR(CQ$3)+1,YEAR(CQ$3)),$D$3:$E$3,0))*VLOOKUP(CQ$3,RT1SC!$L$44:$N$67,MATCH(CQ$4,RT1SC!$L$3:$N$3,0),FALSE)+AS13)/VLOOKUP(CQ$3,Init!$F:$K,MATCH(CQ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(CQ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(CQ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CR$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(CR$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$QJ,MATCH(CR$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$QJ,MATCH(CR$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CR$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CR$3)>9,YEAR(CR$3)+1,YEAR(CR$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(CR$3)>9,YEAR(CR$3)+1,YEAR(CR$3)),$D$3:$E$3,0))*VLOOKUP(CR$3,RT1SC!$L$44:$N$67,MATCH(CR$4,RT1SC!$L$3:$N$3,0),FALSE)+AT13)/VLOOKUP(CR$3,Init!$F:$K,MATCH(CR$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(CR$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(CR$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":2.257367499999992},{"$f":"IF(OR(CS$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(CS$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$QJ,MATCH(CS$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$QJ,MATCH(CS$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CS$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CS$3)>9,YEAR(CS$3)+1,YEAR(CS$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(CS$3)>9,YEAR(CS$3)+1,YEAR(CS$3)),$D$3:$E$3,0))*VLOOKUP(CS$3,RT1SC!$L$44:$N$67,MATCH(CS$4,RT1SC!$L$3:$N$3,0),FALSE)+AU13)/VLOOKUP(CS$3,Init!$F:$K,MATCH(CS$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(CS$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(CS$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CT$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(CT$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$QJ,MATCH(CT$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$QJ,MATCH(CT$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CT$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CT$3)>9,YEAR(CT$3)+1,YEAR(CT$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(CT$3)>9,YEAR(CT$3)+1,YEAR(CT$3)),$D$3:$E$3,0))*VLOOKUP(CT$3,RT1SC!$L$44:$N$67,MATCH(CT$4,RT1SC!$L$3:$N$3,0),FALSE)+AV13)/VLOOKUP(CT$3,Init!$F:$K,MATCH(CT$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(CT$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(CT$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":12.075086538461546},{"$f":"IF(OR(CU$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(CU$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$QJ,MATCH(CU$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$QJ,MATCH(CU$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CU$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CU$3)>9,YEAR(CU$3)+1,YEAR(CU$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(CU$3)>9,YEAR(CU$3)+1,YEAR(CU$3)),$D$3:$E$3,0))*VLOOKUP(CU$3,RT1SC!$L$44:$N$67,MATCH(CU$4,RT1SC!$L$3:$N$3,0),FALSE)+AW13)/VLOOKUP(CU$3,Init!$F:$K,MATCH(CU$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(CU$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(CU$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CV$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(CV$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$QJ,MATCH(CV$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$QJ,MATCH(CV$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CV$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CV$3)>9,YEAR(CV$3)+1,YEAR(CV$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(CV$3)>9,YEAR(CV$3)+1,YEAR(CV$3)),$D$3:$E$3,0))*VLOOKUP(CV$3,RT1SC!$L$44:$N$67,MATCH(CV$4,RT1SC!$L$3:$N$3,0),FALSE)+AX13)/VLOOKUP(CV$3,Init!$F:$K,MATCH(CV$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(CV$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(CV$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":12.501199519230756},{"$f":"IF(OR(CW$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(CW$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$QJ,MATCH(CW$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$QJ,MATCH(CW$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CW$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CW$3)>9,YEAR(CW$3)+1,YEAR(CW$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(CW$3)>9,YEAR(CW$3)+1,YEAR(CW$3)),$D$3:$E$3,0))*VLOOKUP(CW$3,RT1SC!$L$44:$N$67,MATCH(CW$4,RT1SC!$L$3:$N$3,0),FALSE)+AY13)/VLOOKUP(CW$3,Init!$F:$K,MATCH(CW$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(CW$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(CW$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CX$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(CX$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$QJ,MATCH(CX$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$QJ,MATCH(CX$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CX$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CX$3)>9,YEAR(CX$3)+1,YEAR(CX$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(CX$3)>9,YEAR(CX$3)+1,YEAR(CX$3)),$D$3:$E$3,0))*VLOOKUP(CX$3,RT1SC!$L$44:$N$67,MATCH(CX$4,RT1SC!$L$3:$N$3,0),FALSE)+AZ13)/VLOOKUP(CX$3,Init!$F:$K,MATCH(CX$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(CX$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(CX$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":7.2944049999999976},{"$f":"IF(OR(CY$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(CY$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$QJ,MATCH(CY$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$QJ,MATCH(CY$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CY$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CY$3)>9,YEAR(CY$3)+1,YEAR(CY$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(CY$3)>9,YEAR(CY$3)+1,YEAR(CY$3)),$D$3:$E$3,0))*VLOOKUP(CY$3,RT1SC!$L$44:$N$67,MATCH(CY$4,RT1SC!$L$3:$N$3,0),FALSE)+BA13)/VLOOKUP(CY$3,Init!$F:$K,MATCH(CY$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(CY$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(CY$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0}]
[null,10183,"Franklin County PUD #1",{"$f":"ROUND(MAX(MIN((HLOOKUP(SliceLF!D$3,I_TRL!$B$2:$ZZ$201,MATCH($B14,I_TRL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_NLSL!$B$2:$ZZ$201,MATCH($B14,I_NLSL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_ER!$B$2:$ZZ$201,MATCH($B14,I_ER!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_ER_other!$B$2:$ZZ$201,MATCH($B14,I_ER_other!$B$2:$B$201,0),FALSE))/VLOOKUP(D$3,Init!$M:$O,3,FALSE),VLOOKUP($B14,TOCA!$B:$BI,MATCH(\"RHWM \"&$D$3,TOCA!$B$3:$BI$3,0),FALSE))/SUMPRODUCT(TOCA!$D$4:$D$201,TOCA!$T$4:$T$201),0),7)","v":1.6614E-2},{"$f":"ROUND(MAX(MIN((HLOOKUP(SliceLF!E$3,I_TRL!$B$2:$ZZ$201,MATCH($B14,I_TRL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_NLSL!$B$2:$ZZ$201,MATCH($B14,I_NLSL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_ER!$B$2:$ZZ$201,MATCH($B14,I_ER!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_ER_other!$B$2:$ZZ$201,MATCH($B14,I_ER_other!$B$2:$B$201,0),FALSE))/VLOOKUP(E$3,Init!$M:$O,3,FALSE),VLOOKUP($B14,TOCA!$B:$BI,MATCH(\"RHWM \"&$D$3,TOCA!$B$3:$BI$3,0),FALSE))/SUMPRODUCT(TOCA!$D$4:$D$201,TOCA!$T$4:$T$201),0),7)","v":1.6614E-2},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$QJ,IF(F$4=\"HLH\",MATCH(F$3,I_TRL!$B$2:$QJ$2,0),MATCH(F$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$QJ,IF(F$4=\"HLH\",MATCH(F$3,I_NLSL!$B$2:$QJ$2,0),MATCH(F$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$QJ,IF(F$4=\"HLH\",MATCH(F$3,I_ER!$B$2:$QJ$2,0),MATCH(F$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$QJ,IF(F$4=\"HLH\",MATCH(F$3,I_ER_other!$B$2:$QJ$2,0),MATCH(F$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$3)>9,YEAR(F$3)+1,YEAR(F$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(F$3)>9,YEAR(F$3)+1,YEAR(F$3)),$D$3:$E$3,0))*VLOOKUP(F$3,RT1SC!$L$44:$N$67,MATCH(F$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":7337.2681443344773},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$QJ,IF(G$4=\"HLH\",MATCH(G$3,I_TRL!$B$2:$QJ$2,0),MATCH(G$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$QJ,IF(G$4=\"HLH\",MATCH(G$3,I_NLSL!$B$2:$QJ$2,0),MATCH(G$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$QJ,IF(G$4=\"HLH\",MATCH(G$3,I_ER!$B$2:$QJ$2,0),MATCH(G$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$QJ,IF(G$4=\"HLH\",MATCH(G$3,I_ER_other!$B$2:$QJ$2,0),MATCH(G$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$3)>9,YEAR(G$3)+1,YEAR(G$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(G$3)>9,YEAR(G$3)+1,YEAR(G$3)),$D$3:$E$3,0))*VLOOKUP(G$3,RT1SC!$L$44:$N$67,MATCH(G$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":1768.2947231354956},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$QJ,IF(H$4=\"HLH\",MATCH(H$3,I_TRL!$B$2:$QJ$2,0),MATCH(H$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$QJ,IF(H$4=\"HLH\",MATCH(H$3,I_NLSL!$B$2:$QJ$2,0),MATCH(H$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$QJ,IF(H$4=\"HLH\",MATCH(H$3,I_ER!$B$2:$QJ$2,0),MATCH(H$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$QJ,IF(H$4=\"HLH\",MATCH(H$3,I_ER_other!$B$2:$QJ$2,0),MATCH(H$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$3)>9,YEAR(H$3)+1,YEAR(H$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(H$3)>9,YEAR(H$3)+1,YEAR(H$3)),$D$3:$E$3,0))*VLOOKUP(H$3,RT1SC!$L$44:$N$67,MATCH(H$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-4547.68484342601},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$QJ,IF(I$4=\"HLH\",MATCH(I$3,I_TRL!$B$2:$QJ$2,0),MATCH(I$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$QJ,IF(I$4=\"HLH\",MATCH(I$3,I_NLSL!$B$2:$QJ$2,0),MATCH(I$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$QJ,IF(I$4=\"HLH\",MATCH(I$3,I_ER!$B$2:$QJ$2,0),MATCH(I$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$QJ,IF(I$4=\"HLH\",MATCH(I$3,I_ER_other!$B$2:$QJ$2,0),MATCH(I$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$3)>9,YEAR(I$3)+1,YEAR(I$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(I$3)>9,YEAR(I$3)+1,YEAR(I$3)),$D$3:$E$3,0))*VLOOKUP(I$3,RT1SC!$L$44:$N$67,MATCH(I$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-8595.1191968493695},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$QJ,IF(J$4=\"HLH\",MATCH(J$3,I_TRL!$B$2:$QJ$2,0),MATCH(J$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$QJ,IF(J$4=\"HLH\",MATCH(J$3,I_NLSL!$B$2:$QJ$2,0),MATCH(J$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$QJ,IF(J$4=\"HLH\",MATCH(J$3,I_ER!$B$2:$QJ$2,0),MATCH(J$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$QJ,IF(J$4=\"HLH\",MATCH(J$3,I_ER_other!$B$2:$QJ$2,0),MATCH(J$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$3)>9,YEAR(J$3)+1,YEAR(J$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(J$3)>9,YEAR(J$3)+1,YEAR(J$3)),$D$3:$E$3,0))*VLOOKUP(J$3,RT1SC!$L$44:$N$67,MATCH(J$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":1795.8202058799943},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$QJ,IF(K$4=\"HLH\",MATCH(K$3,I_TRL!$B$2:$QJ$2,0),MATCH(K$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$QJ,IF(K$4=\"HLH\",MATCH(K$3,I_NLSL!$B$2:$QJ$2,0),MATCH(K$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$QJ,IF(K$4=\"HLH\",MATCH(K$3,I_ER!$B$2:$QJ$2,0),MATCH(K$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$QJ,IF(K$4=\"HLH\",MATCH(K$3,I_ER_other!$B$2:$QJ$2,0),MATCH(K$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$3)>9,YEAR(K$3)+1,YEAR(K$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(K$3)>9,YEAR(K$3)+1,YEAR(K$3)),$D$3:$E$3,0))*VLOOKUP(K$3,RT1SC!$L$44:$N$67,MATCH(K$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-4044.3930829432065},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$QJ,IF(L$4=\"HLH\",MATCH(L$3,I_TRL!$B$2:$QJ$2,0),MATCH(L$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$QJ,IF(L$4=\"HLH\",MATCH(L$3,I_NLSL!$B$2:$QJ$2,0),MATCH(L$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$QJ,IF(L$4=\"HLH\",MATCH(L$3,I_ER!$B$2:$QJ$2,0),MATCH(L$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$QJ,IF(L$4=\"HLH\",MATCH(L$3,I_ER_other!$B$2:$QJ$2,0),MATCH(L$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$3)>9,YEAR(L$3)+1,YEAR(L$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(L$3)>9,YEAR(L$3)+1,YEAR(L$3)),$D$3:$E$3,0))*VLOOKUP(L$3,RT1SC!$L$44:$N$67,MATCH(L$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-1861.3349830186271},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$QJ,IF(M$4=\"HLH\",MATCH(M$3,I_TRL!$B$2:$QJ$2,0),MATCH(M$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$QJ,IF(M$4=\"HLH\",MATCH(M$3,I_NLSL!$B$2:$QJ$2,0),MATCH(M$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$QJ,IF(M$4=\"HLH\",MATCH(M$3,I_ER!$B$2:$QJ$2,0),MATCH(M$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$QJ,IF(M$4=\"HLH\",MATCH(M$3,I_ER_other!$B$2:$QJ$2,0),MATCH(M$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$3)>9,YEAR(M$3)+1,YEAR(M$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(M$3)>9,YEAR(M$3)+1,YEAR(M$3)),$D$3:$E$3,0))*VLOOKUP(M$3,RT1SC!$L$44:$N$67,MATCH(M$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-7257.7286404569968},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$QJ,IF(N$4=\"HLH\",MATCH(N$3,I_TRL!$B$2:$QJ$2,0),MATCH(N$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$QJ,IF(N$4=\"HLH\",MATCH(N$3,I_NLSL!$B$2:$QJ$2,0),MATCH(N$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$QJ,IF(N$4=\"HLH\",MATCH(N$3,I_ER!$B$2:$QJ$2,0),MATCH(N$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$QJ,IF(N$4=\"HLH\",MATCH(N$3,I_ER_other!$B$2:$QJ$2,0),MATCH(N$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$3)>9,YEAR(N$3)+1,YEAR(N$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(N$3)>9,YEAR(N$3)+1,YEAR(N$3)),$D$3:$E$3,0))*VLOOKUP(N$3,RT1SC!$L$44:$N$67,MATCH(N$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-1518.9077158508007},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$QJ,IF(O$4=\"HLH\",MATCH(O$3,I_TRL!$B$2:$QJ$2,0),MATCH(O$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$QJ,IF(O$4=\"HLH\",MATCH(O$3,I_NLSL!$B$2:$QJ$2,0),MATCH(O$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$QJ,IF(O$4=\"HLH\",MATCH(O$3,I_ER!$B$2:$QJ$2,0),MATCH(O$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$QJ,IF(O$4=\"HLH\",MATCH(O$3,I_ER_other!$B$2:$QJ$2,0),MATCH(O$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$3)>9,YEAR(O$3)+1,YEAR(O$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(O$3)>9,YEAR(O$3)+1,YEAR(O$3)),$D$3:$E$3,0))*VLOOKUP(O$3,RT1SC!$L$44:$N$67,MATCH(O$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-5421.0197995678027},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$QJ,IF(P$4=\"HLH\",MATCH(P$3,I_TRL!$B$2:$QJ$2,0),MATCH(P$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$QJ,IF(P$4=\"HLH\",MATCH(P$3,I_NLSL!$B$2:$QJ$2,0),MATCH(P$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$QJ,IF(P$4=\"HLH\",MATCH(P$3,I_ER!$B$2:$QJ$2,0),MATCH(P$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$QJ,IF(P$4=\"HLH\",MATCH(P$3,I_ER_other!$B$2:$QJ$2,0),MATCH(P$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$3)>9,YEAR(P$3)+1,YEAR(P$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(P$3)>9,YEAR(P$3)+1,YEAR(P$3)),$D$3:$E$3,0))*VLOOKUP(P$3,RT1SC!$L$44:$N$67,MATCH(P$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-9964.2082392855664},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$QJ,IF(Q$4=\"HLH\",MATCH(Q$3,I_TRL!$B$2:$QJ$2,0),MATCH(Q$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$QJ,IF(Q$4=\"HLH\",MATCH(Q$3,I_NLSL!$B$2:$QJ$2,0),MATCH(Q$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$QJ,IF(Q$4=\"HLH\",MATCH(Q$3,I_ER!$B$2:$QJ$2,0),MATCH(Q$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$QJ,IF(Q$4=\"HLH\",MATCH(Q$3,I_ER_other!$B$2:$QJ$2,0),MATCH(Q$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$3)>9,YEAR(Q$3)+1,YEAR(Q$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(Q$3)>9,YEAR(Q$3)+1,YEAR(Q$3)),$D$3:$E$3,0))*VLOOKUP(Q$3,RT1SC!$L$44:$N$67,MATCH(Q$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-12147.337541457651},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$QJ,IF(R$4=\"HLH\",MATCH(R$3,I_TRL!$B$2:$QJ$2,0),MATCH(R$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$QJ,IF(R$4=\"HLH\",MATCH(R$3,I_NLSL!$B$2:$QJ$2,0),MATCH(R$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$QJ,IF(R$4=\"HLH\",MATCH(R$3,I_ER!$B$2:$QJ$2,0),MATCH(R$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$QJ,IF(R$4=\"HLH\",MATCH(R$3,I_ER_other!$B$2:$QJ$2,0),MATCH(R$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$3)>9,YEAR(R$3)+1,YEAR(R$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(R$3)>9,YEAR(R$3)+1,YEAR(R$3)),$D$3:$E$3,0))*VLOOKUP(R$3,RT1SC!$L$44:$N$67,MATCH(R$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":6288.3758284546857},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$QJ,IF(S$4=\"HLH\",MATCH(S$3,I_TRL!$B$2:$QJ$2,0),MATCH(S$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$QJ,IF(S$4=\"HLH\",MATCH(S$3,I_NLSL!$B$2:$QJ$2,0),MATCH(S$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$QJ,IF(S$4=\"HLH\",MATCH(S$3,I_ER!$B$2:$QJ$2,0),MATCH(S$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$QJ,IF(S$4=\"HLH\",MATCH(S$3,I_ER_other!$B$2:$QJ$2,0),MATCH(S$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$3)>9,YEAR(S$3)+1,YEAR(S$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(S$3)>9,YEAR(S$3)+1,YEAR(S$3)),$D$3:$E$3,0))*VLOOKUP(S$3,RT1SC!$L$44:$N$67,MATCH(S$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-1482.9953176677263},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$QJ,IF(T$4=\"HLH\",MATCH(T$3,I_TRL!$B$2:$QJ$2,0),MATCH(T$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$QJ,IF(T$4=\"HLH\",MATCH(T$3,I_NLSL!$B$2:$QJ$2,0),MATCH(T$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$QJ,IF(T$4=\"HLH\",MATCH(T$3,I_ER!$B$2:$QJ$2,0),MATCH(T$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$QJ,IF(T$4=\"HLH\",MATCH(T$3,I_ER_other!$B$2:$QJ$2,0),MATCH(T$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$3)>9,YEAR(T$3)+1,YEAR(T$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(T$3)>9,YEAR(T$3)+1,YEAR(T$3)),$D$3:$E$3,0))*VLOOKUP(T$3,RT1SC!$L$44:$N$67,MATCH(T$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":2779.8586313117703},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$QJ,IF(U$4=\"HLH\",MATCH(U$3,I_TRL!$B$2:$QJ$2,0),MATCH(U$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$QJ,IF(U$4=\"HLH\",MATCH(U$3,I_NLSL!$B$2:$QJ$2,0),MATCH(U$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$QJ,IF(U$4=\"HLH\",MATCH(U$3,I_ER!$B$2:$QJ$2,0),MATCH(U$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$QJ,IF(U$4=\"HLH\",MATCH(U$3,I_ER_other!$B$2:$QJ$2,0),MATCH(U$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$3)>9,YEAR(U$3)+1,YEAR(U$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(U$3)>9,YEAR(U$3)+1,YEAR(U$3)),$D$3:$E$3,0))*VLOOKUP(U$3,RT1SC!$L$44:$N$67,MATCH(U$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-6540.8328483887963},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$QJ,IF(V$4=\"HLH\",MATCH(V$3,I_TRL!$B$2:$QJ$2,0),MATCH(V$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$QJ,IF(V$4=\"HLH\",MATCH(V$3,I_NLSL!$B$2:$QJ$2,0),MATCH(V$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$QJ,IF(V$4=\"HLH\",MATCH(V$3,I_ER!$B$2:$QJ$2,0),MATCH(V$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$QJ,IF(V$4=\"HLH\",MATCH(V$3,I_ER_other!$B$2:$QJ$2,0),MATCH(V$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$3)>9,YEAR(V$3)+1,YEAR(V$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(V$3)>9,YEAR(V$3)+1,YEAR(V$3)),$D$3:$E$3,0))*VLOOKUP(V$3,RT1SC!$L$44:$N$67,MATCH(V$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":14629.346947442384},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$QJ,IF(W$4=\"HLH\",MATCH(W$3,I_TRL!$B$2:$QJ$2,0),MATCH(W$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$QJ,IF(W$4=\"HLH\",MATCH(W$3,I_NLSL!$B$2:$QJ$2,0),MATCH(W$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$QJ,IF(W$4=\"HLH\",MATCH(W$3,I_ER!$B$2:$QJ$2,0),MATCH(W$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$QJ,IF(W$4=\"HLH\",MATCH(W$3,I_ER_other!$B$2:$QJ$2,0),MATCH(W$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$3)>9,YEAR(W$3)+1,YEAR(W$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(W$3)>9,YEAR(W$3)+1,YEAR(W$3)),$D$3:$E$3,0))*VLOOKUP(W$3,RT1SC!$L$44:$N$67,MATCH(W$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":2682.0777579539135},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$QJ,IF(X$4=\"HLH\",MATCH(X$3,I_TRL!$B$2:$QJ$2,0),MATCH(X$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$QJ,IF(X$4=\"HLH\",MATCH(X$3,I_NLSL!$B$2:$QJ$2,0),MATCH(X$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$QJ,IF(X$4=\"HLH\",MATCH(X$3,I_ER!$B$2:$QJ$2,0),MATCH(X$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$QJ,IF(X$4=\"HLH\",MATCH(X$3,I_ER_other!$B$2:$QJ$2,0),MATCH(X$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$3)>9,YEAR(X$3)+1,YEAR(X$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(X$3)>9,YEAR(X$3)+1,YEAR(X$3)),$D$3:$E$3,0))*VLOOKUP(X$3,RT1SC!$L$44:$N$67,MATCH(X$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":29909.220037173793},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$QJ,IF(Y$4=\"HLH\",MATCH(Y$3,I_TRL!$B$2:$QJ$2,0),MATCH(Y$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$QJ,IF(Y$4=\"HLH\",MATCH(Y$3,I_NLSL!$B$2:$QJ$2,0),MATCH(Y$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$QJ,IF(Y$4=\"HLH\",MATCH(Y$3,I_ER!$B$2:$QJ$2,0),MATCH(Y$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$QJ,IF(Y$4=\"HLH\",MATCH(Y$3,I_ER_other!$B$2:$QJ$2,0),MATCH(Y$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$3)>9,YEAR(Y$3)+1,YEAR(Y$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(Y$3)>9,YEAR(Y$3)+1,YEAR(Y$3)),$D$3:$E$3,0))*VLOOKUP(Y$3,RT1SC!$L$44:$N$67,MATCH(Y$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":11082.392510079335},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$QJ,IF(Z$4=\"HLH\",MATCH(Z$3,I_TRL!$B$2:$QJ$2,0),MATCH(Z$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$QJ,IF(Z$4=\"HLH\",MATCH(Z$3,I_NLSL!$B$2:$QJ$2,0),MATCH(Z$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$QJ,IF(Z$4=\"HLH\",MATCH(Z$3,I_ER!$B$2:$QJ$2,0),MATCH(Z$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$QJ,IF(Z$4=\"HLH\",MATCH(Z$3,I_ER_other!$B$2:$QJ$2,0),MATCH(Z$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$3)>9,YEAR(Z$3)+1,YEAR(Z$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(Z$3)>9,YEAR(Z$3)+1,YEAR(Z$3)),$D$3:$E$3,0))*VLOOKUP(Z$3,RT1SC!$L$44:$N$67,MATCH(Z$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":29604.957575975968},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$QJ,IF(AA$4=\"HLH\",MATCH(AA$3,I_TRL!$B$2:$QJ$2,0),MATCH(AA$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$QJ,IF(AA$4=\"HLH\",MATCH(AA$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AA$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$QJ,IF(AA$4=\"HLH\",MATCH(AA$3,I_ER!$B$2:$QJ$2,0),MATCH(AA$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$QJ,IF(AA$4=\"HLH\",MATCH(AA$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AA$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$3)>9,YEAR(AA$3)+1,YEAR(AA$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(AA$3)>9,YEAR(AA$3)+1,YEAR(AA$3)),$D$3:$E$3,0))*VLOOKUP(AA$3,RT1SC!$L$44:$N$67,MATCH(AA$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":9005.8379322407418},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$QJ,IF(AB$4=\"HLH\",MATCH(AB$3,I_TRL!$B$2:$QJ$2,0),MATCH(AB$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$QJ,IF(AB$4=\"HLH\",MATCH(AB$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AB$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$QJ,IF(AB$4=\"HLH\",MATCH(AB$3,I_ER!$B$2:$QJ$2,0),MATCH(AB$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$QJ,IF(AB$4=\"HLH\",MATCH(AB$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AB$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$3)>9,YEAR(AB$3)+1,YEAR(AB$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(AB$3)>9,YEAR(AB$3)+1,YEAR(AB$3)),$D$3:$E$3,0))*VLOOKUP(AB$3,RT1SC!$L$44:$N$67,MATCH(AB$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":11416.43802474501},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$QJ,IF(AC$4=\"HLH\",MATCH(AC$3,I_TRL!$B$2:$QJ$2,0),MATCH(AC$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$QJ,IF(AC$4=\"HLH\",MATCH(AC$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AC$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$QJ,IF(AC$4=\"HLH\",MATCH(AC$3,I_ER!$B$2:$QJ$2,0),MATCH(AC$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$QJ,IF(AC$4=\"HLH\",MATCH(AC$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AC$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$3)>9,YEAR(AC$3)+1,YEAR(AC$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(AC$3)>9,YEAR(AC$3)+1,YEAR(AC$3)),$D$3:$E$3,0))*VLOOKUP(AC$3,RT1SC!$L$44:$N$67,MATCH(AC$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":4058.5712121449906},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$QJ,IF(AD$4=\"HLH\",MATCH(AD$3,I_TRL!$B$2:$QJ$2,0),MATCH(AD$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$QJ,IF(AD$4=\"HLH\",MATCH(AD$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AD$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$QJ,IF(AD$4=\"HLH\",MATCH(AD$3,I_ER!$B$2:$QJ$2,0),MATCH(AD$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$QJ,IF(AD$4=\"HLH\",MATCH(AD$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AD$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$3)>9,YEAR(AD$3)+1,YEAR(AD$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(AD$3)>9,YEAR(AD$3)+1,YEAR(AD$3)),$D$3:$E$3,0))*VLOOKUP(AD$3,RT1SC!$L$44:$N$67,MATCH(AD$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":9570.4111443344809},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$QJ,IF(AE$4=\"HLH\",MATCH(AE$3,I_TRL!$B$2:$QJ$2,0),MATCH(AE$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$QJ,IF(AE$4=\"HLH\",MATCH(AE$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AE$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$QJ,IF(AE$4=\"HLH\",MATCH(AE$3,I_ER!$B$2:$QJ$2,0),MATCH(AE$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$QJ,IF(AE$4=\"HLH\",MATCH(AE$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AE$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$3)>9,YEAR(AE$3)+1,YEAR(AE$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(AE$3)>9,YEAR(AE$3)+1,YEAR(AE$3)),$D$3:$E$3,0))*VLOOKUP(AE$3,RT1SC!$L$44:$N$67,MATCH(AE$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":112.71972313549486},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$QJ,IF(AF$4=\"HLH\",MATCH(AF$3,I_TRL!$B$2:$QJ$2,0),MATCH(AF$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$QJ,IF(AF$4=\"HLH\",MATCH(AF$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AF$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$QJ,IF(AF$4=\"HLH\",MATCH(AF$3,I_ER!$B$2:$QJ$2,0),MATCH(AF$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$QJ,IF(AF$4=\"HLH\",MATCH(AF$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AF$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$3)>9,YEAR(AF$3)+1,YEAR(AF$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(AF$3)>9,YEAR(AF$3)+1,YEAR(AF$3)),$D$3:$E$3,0))*VLOOKUP(AF$3,RT1SC!$L$44:$N$67,MATCH(AF$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-4184.786843426009},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$QJ,IF(AG$4=\"HLH\",MATCH(AG$3,I_TRL!$B$2:$QJ$2,0),MATCH(AG$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$QJ,IF(AG$4=\"HLH\",MATCH(AG$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AG$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$QJ,IF(AG$4=\"HLH\",MATCH(AG$3,I_ER!$B$2:$QJ$2,0),MATCH(AG$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$QJ,IF(AG$4=\"HLH\",MATCH(AG$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AG$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$3)>9,YEAR(AG$3)+1,YEAR(AG$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(AG$3)>9,YEAR(AG$3)+1,YEAR(AG$3)),$D$3:$E$3,0))*VLOOKUP(AG$3,RT1SC!$L$44:$N$67,MATCH(AG$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-8343.4801968493703},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$QJ,IF(AH$4=\"HLH\",MATCH(AH$3,I_TRL!$B$2:$QJ$2,0),MATCH(AH$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$QJ,IF(AH$4=\"HLH\",MATCH(AH$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AH$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$QJ,IF(AH$4=\"HLH\",MATCH(AH$3,I_ER!$B$2:$QJ$2,0),MATCH(AH$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$QJ,IF(AH$4=\"HLH\",MATCH(AH$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AH$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$3)>9,YEAR(AH$3)+1,YEAR(AH$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(AH$3)>9,YEAR(AH$3)+1,YEAR(AH$3)),$D$3:$E$3,0))*VLOOKUP(AH$3,RT1SC!$L$44:$N$67,MATCH(AH$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":2168.390205879994},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$QJ,IF(AI$4=\"HLH\",MATCH(AI$3,I_TRL!$B$2:$QJ$2,0),MATCH(AI$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$QJ,IF(AI$4=\"HLH\",MATCH(AI$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AI$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$QJ,IF(AI$4=\"HLH\",MATCH(AI$3,I_ER!$B$2:$QJ$2,0),MATCH(AI$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$QJ,IF(AI$4=\"HLH\",MATCH(AI$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AI$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$3)>9,YEAR(AI$3)+1,YEAR(AI$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(AI$3)>9,YEAR(AI$3)+1,YEAR(AI$3)),$D$3:$E$3,0))*VLOOKUP(AI$3,RT1SC!$L$44:$N$67,MATCH(AI$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-3762.5970829432044},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$QJ,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_TRL!$B$2:$QJ$2,0),MATCH(AJ$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$QJ,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AJ$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$QJ,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_ER!$B$2:$QJ$2,0),MATCH(AJ$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$QJ,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AJ$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$3)>9,YEAR(AJ$3)+1,YEAR(AJ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(AJ$3)>9,YEAR(AJ$3)+1,YEAR(AJ$3)),$D$3:$E$3,0))*VLOOKUP(AJ$3,RT1SC!$L$44:$N$67,MATCH(AJ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-1418.7259830186304},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$QJ,IF(AK$4=\"HLH\",MATCH(AK$3,I_TRL!$B$2:$QJ$2,0),MATCH(AK$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$QJ,IF(AK$4=\"HLH\",MATCH(AK$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AK$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$QJ,IF(AK$4=\"HLH\",MATCH(AK$3,I_ER!$B$2:$QJ$2,0),MATCH(AK$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$QJ,IF(AK$4=\"HLH\",MATCH(AK$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AK$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$3)>9,YEAR(AK$3)+1,YEAR(AK$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(AK$3)>9,YEAR(AK$3)+1,YEAR(AK$3)),$D$3:$E$3,0))*VLOOKUP(AK$3,RT1SC!$L$44:$N$67,MATCH(AK$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-6956.073640456998},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$QJ,IF(AL$4=\"HLH\",MATCH(AL$3,I_TRL!$B$2:$QJ$2,0),MATCH(AL$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$QJ,IF(AL$4=\"HLH\",MATCH(AL$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AL$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$QJ,IF(AL$4=\"HLH\",MATCH(AL$3,I_ER!$B$2:$QJ$2,0),MATCH(AL$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$QJ,IF(AL$4=\"HLH\",MATCH(AL$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AL$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$3)>9,YEAR(AL$3)+1,YEAR(AL$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(AL$3)>9,YEAR(AL$3)+1,YEAR(AL$3)),$D$3:$E$3,0))*VLOOKUP(AL$3,RT1SC!$L$44:$N$67,MATCH(AL$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-207.13487501880445},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$QJ,IF(AM$4=\"HLH\",MATCH(AM$3,I_TRL!$B$2:$QJ$2,0),MATCH(AM$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$QJ,IF(AM$4=\"HLH\",MATCH(AM$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AM$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$QJ,IF(AM$4=\"HLH\",MATCH(AM$3,I_ER!$B$2:$QJ$2,0),MATCH(AM$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$QJ,IF(AM$4=\"HLH\",MATCH(AM$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AM$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$3)>9,YEAR(AM$3)+1,YEAR(AM$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(AM$3)>9,YEAR(AM$3)+1,YEAR(AM$3)),$D$3:$E$3,0))*VLOOKUP(AM$3,RT1SC!$L$44:$N$67,MATCH(AM$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-4362.114379151797},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$QJ,IF(AN$4=\"HLH\",MATCH(AN$3,I_TRL!$B$2:$QJ$2,0),MATCH(AN$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$QJ,IF(AN$4=\"HLH\",MATCH(AN$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AN$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$QJ,IF(AN$4=\"HLH\",MATCH(AN$3,I_ER!$B$2:$QJ$2,0),MATCH(AN$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$QJ,IF(AN$4=\"HLH\",MATCH(AN$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AN$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$3)>9,YEAR(AN$3)+1,YEAR(AN$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(AN$3)>9,YEAR(AN$3)+1,YEAR(AN$3)),$D$3:$E$3,0))*VLOOKUP(AN$3,RT1SC!$L$44:$N$67,MATCH(AN$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-9538.7672392855675},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$QJ,IF(AO$4=\"HLH\",MATCH(AO$3,I_TRL!$B$2:$QJ$2,0),MATCH(AO$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$QJ,IF(AO$4=\"HLH\",MATCH(AO$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AO$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$QJ,IF(AO$4=\"HLH\",MATCH(AO$3,I_ER!$B$2:$QJ$2,0),MATCH(AO$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$QJ,IF(AO$4=\"HLH\",MATCH(AO$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AO$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$3)>9,YEAR(AO$3)+1,YEAR(AO$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(AO$3)>9,YEAR(AO$3)+1,YEAR(AO$3)),$D$3:$E$3,0))*VLOOKUP(AO$3,RT1SC!$L$44:$N$67,MATCH(AO$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-11855.193541457651},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$QJ,IF(AP$4=\"HLH\",MATCH(AP$3,I_TRL!$B$2:$QJ$2,0),MATCH(AP$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$QJ,IF(AP$4=\"HLH\",MATCH(AP$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AP$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$QJ,IF(AP$4=\"HLH\",MATCH(AP$3,I_ER!$B$2:$QJ$2,0),MATCH(AP$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$QJ,IF(AP$4=\"HLH\",MATCH(AP$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AP$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$3)>9,YEAR(AP$3)+1,YEAR(AP$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(AP$3)>9,YEAR(AP$3)+1,YEAR(AP$3)),$D$3:$E$3,0))*VLOOKUP(AP$3,RT1SC!$L$44:$N$67,MATCH(AP$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":6736.6638284546862},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$QJ,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_TRL!$B$2:$QJ$2,0),MATCH(AQ$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$QJ,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AQ$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$QJ,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_ER!$B$2:$QJ$2,0),MATCH(AQ$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$QJ,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AQ$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$3)>9,YEAR(AQ$3)+1,YEAR(AQ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(AQ$3)>9,YEAR(AQ$3)+1,YEAR(AQ$3)),$D$3:$E$3,0))*VLOOKUP(AQ$3,RT1SC!$L$44:$N$67,MATCH(AQ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-1213.6523176677256},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$QJ,IF(AR$4=\"HLH\",MATCH(AR$3,I_TRL!$B$2:$QJ$2,0),MATCH(AR$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$QJ,IF(AR$4=\"HLH\",MATCH(AR$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AR$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$QJ,IF(AR$4=\"HLH\",MATCH(AR$3,I_ER!$B$2:$QJ$2,0),MATCH(AR$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$QJ,IF(AR$4=\"HLH\",MATCH(AR$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AR$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$3)>9,YEAR(AR$3)+1,YEAR(AR$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(AR$3)>9,YEAR(AR$3)+1,YEAR(AR$3)),$D$3:$E$3,0))*VLOOKUP(AR$3,RT1SC!$L$44:$N$67,MATCH(AR$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":3247.514631311773},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$QJ,IF(AS$4=\"HLH\",MATCH(AS$3,I_TRL!$B$2:$QJ$2,0),MATCH(AS$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$QJ,IF(AS$4=\"HLH\",MATCH(AS$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AS$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$QJ,IF(AS$4=\"HLH\",MATCH(AS$3,I_ER!$B$2:$QJ$2,0),MATCH(AS$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$QJ,IF(AS$4=\"HLH\",MATCH(AS$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AS$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$3)>9,YEAR(AS$3)+1,YEAR(AS$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(AS$3)>9,YEAR(AS$3)+1,YEAR(AS$3)),$D$3:$E$3,0))*VLOOKUP(AS$3,RT1SC!$L$44:$N$67,MATCH(AS$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-6245.3878483887966},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$QJ,IF(AT$4=\"HLH\",MATCH(AT$3,I_TRL!$B$2:$QJ$2,0),MATCH(AT$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$QJ,IF(AT$4=\"HLH\",MATCH(AT$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AT$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$QJ,IF(AT$4=\"HLH\",MATCH(AT$3,I_ER!$B$2:$QJ$2,0),MATCH(AT$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$QJ,IF(AT$4=\"HLH\",MATCH(AT$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AT$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$3)>9,YEAR(AT$3)+1,YEAR(AT$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(AT$3)>9,YEAR(AT$3)+1,YEAR(AT$3)),$D$3:$E$3,0))*VLOOKUP(AT$3,RT1SC!$L$44:$N$67,MATCH(AT$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":15133.806947442383},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$QJ,IF(AU$4=\"HLH\",MATCH(AU$3,I_TRL!$B$2:$QJ$2,0),MATCH(AU$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$QJ,IF(AU$4=\"HLH\",MATCH(AU$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AU$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$QJ,IF(AU$4=\"HLH\",MATCH(AU$3,I_ER!$B$2:$QJ$2,0),MATCH(AU$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$QJ,IF(AU$4=\"HLH\",MATCH(AU$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AU$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$3)>9,YEAR(AU$3)+1,YEAR(AU$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(AU$3)>9,YEAR(AU$3)+1,YEAR(AU$3)),$D$3:$E$3,0))*VLOOKUP(AU$3,RT1SC!$L$44:$N$67,MATCH(AU$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":3012.1467579539167},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$QJ,IF(AV$4=\"HLH\",MATCH(AV$3,I_TRL!$B$2:$QJ$2,0),MATCH(AV$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$QJ,IF(AV$4=\"HLH\",MATCH(AV$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AV$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$QJ,IF(AV$4=\"HLH\",MATCH(AV$3,I_ER!$B$2:$QJ$2,0),MATCH(AV$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$QJ,IF(AV$4=\"HLH\",MATCH(AV$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AV$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$3)>9,YEAR(AV$3)+1,YEAR(AV$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(AV$3)>9,YEAR(AV$3)+1,YEAR(AV$3)),$D$3:$E$3,0))*VLOOKUP(AV$3,RT1SC!$L$44:$N$67,MATCH(AV$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":30603.802037173788},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$QJ,IF(AW$4=\"HLH\",MATCH(AW$3,I_TRL!$B$2:$QJ$2,0),MATCH(AW$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$QJ,IF(AW$4=\"HLH\",MATCH(AW$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AW$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$QJ,IF(AW$4=\"HLH\",MATCH(AW$3,I_ER!$B$2:$QJ$2,0),MATCH(AW$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$QJ,IF(AW$4=\"HLH\",MATCH(AW$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AW$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$3)>9,YEAR(AW$3)+1,YEAR(AW$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(AW$3)>9,YEAR(AW$3)+1,YEAR(AW$3)),$D$3:$E$3,0))*VLOOKUP(AW$3,RT1SC!$L$44:$N$67,MATCH(AW$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":11516.341510079335},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$QJ,IF(AX$4=\"HLH\",MATCH(AX$3,I_TRL!$B$2:$QJ$2,0),MATCH(AX$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$QJ,IF(AX$4=\"HLH\",MATCH(AX$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AX$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$QJ,IF(AX$4=\"HLH\",MATCH(AX$3,I_ER!$B$2:$QJ$2,0),MATCH(AX$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$QJ,IF(AX$4=\"HLH\",MATCH(AX$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AX$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$3)>9,YEAR(AX$3)+1,YEAR(AX$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(AX$3)>9,YEAR(AX$3)+1,YEAR(AX$3)),$D$3:$E$3,0))*VLOOKUP(AX$3,RT1SC!$L$44:$N$67,MATCH(AX$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":27444.351575975954},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$QJ,IF(AY$4=\"HLH\",MATCH(AY$3,I_TRL!$B$2:$QJ$2,0),MATCH(AY$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$QJ,IF(AY$4=\"HLH\",MATCH(AY$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AY$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$QJ,IF(AY$4=\"HLH\",MATCH(AY$3,I_ER!$B$2:$QJ$2,0),MATCH(AY$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$QJ,IF(AY$4=\"HLH\",MATCH(AY$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AY$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$3)>9,YEAR(AY$3)+1,YEAR(AY$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(AY$3)>9,YEAR(AY$3)+1,YEAR(AY$3)),$D$3:$E$3,0))*VLOOKUP(AY$3,RT1SC!$L$44:$N$67,MATCH(AY$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":12264.066932240741},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$QJ,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_TRL!$B$2:$QJ$2,0),MATCH(AZ$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$QJ,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AZ$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$QJ,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_ER!$B$2:$QJ$2,0),MATCH(AZ$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$QJ,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AZ$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$3)>9,YEAR(AZ$3)+1,YEAR(AZ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(AZ$3)>9,YEAR(AZ$3)+1,YEAR(AZ$3)),$D$3:$E$3,0))*VLOOKUP(AZ$3,RT1SC!$L$44:$N$67,MATCH(AZ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":14112.078024745009},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$QJ,IF(BA$4=\"HLH\",MATCH(BA$3,I_TRL!$B$2:$QJ$2,0),MATCH(BA$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$QJ,IF(BA$4=\"HLH\",MATCH(BA$3,I_NLSL!$B$2:$QJ$2,0),MATCH(BA$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$QJ,IF(BA$4=\"HLH\",MATCH(BA$3,I_ER!$B$2:$QJ$2,0),MATCH(BA$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$QJ,IF(BA$4=\"HLH\",MATCH(BA$3,I_ER_other!$B$2:$QJ$2,0),MATCH(BA$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$3)>9,YEAR(BA$3)+1,YEAR(BA$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(BA$3)>9,YEAR(BA$3)+1,YEAR(BA$3)),$D$3:$E$3,0))*VLOOKUP(BA$3,RT1SC!$L$44:$N$67,MATCH(BA$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":2190.914212144984},10183,"Franklin County PUD #1",{"$f":"IF(OR(BD$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(BD$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$QJ,MATCH(BD$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$QJ,MATCH(BD$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BD$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BD$3)>9,YEAR(BD$3)+1,YEAR(BD$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(BD$3)>9,YEAR(BD$3)+1,YEAR(BD$3)),$D$3:$E$3,0))*VLOOKUP(BD$3,RT1SC!$L$44:$N$67,MATCH(BD$4,RT1SC!$L$3:$N$3,0),FALSE)+F14)/VLOOKUP(BD$3,Init!$F:$K,MATCH(BD$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(BD$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(BD$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":24.323536057692333},{"$f":"IF(OR(BE$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(BE$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$QJ,MATCH(BE$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$QJ,MATCH(BE$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BE$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BE$3)>9,YEAR(BE$3)+1,YEAR(BE$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(BE$3)>9,YEAR(BE$3)+1,YEAR(BE$3)),$D$3:$E$3,0))*VLOOKUP(BE$3,RT1SC!$L$44:$N$67,MATCH(BE$4,RT1SC!$L$3:$N$3,0),FALSE)+G14)/VLOOKUP(BE$3,Init!$F:$K,MATCH(BE$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(BE$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(BE$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BF$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(BF$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$QJ,MATCH(BF$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$QJ,MATCH(BF$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BF$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BF$3)>9,YEAR(BF$3)+1,YEAR(BF$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(BF$3)>9,YEAR(BF$3)+1,YEAR(BF$3)),$D$3:$E$3,0))*VLOOKUP(BF$3,RT1SC!$L$44:$N$67,MATCH(BF$4,RT1SC!$L$3:$N$3,0),FALSE)+H14)/VLOOKUP(BF$3,Init!$F:$K,MATCH(BF$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(BF$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(BF$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":12.286090000000009},{"$f":"IF(OR(BG$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(BG$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$QJ,MATCH(BG$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$QJ,MATCH(BG$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BG$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BG$3)>9,YEAR(BG$3)+1,YEAR(BG$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(BG$3)>9,YEAR(BG$3)+1,YEAR(BG$3)),$D$3:$E$3,0))*VLOOKUP(BG$3,RT1SC!$L$44:$N$67,MATCH(BG$4,RT1SC!$L$3:$N$3,0),FALSE)+I14)/VLOOKUP(BG$3,Init!$F:$K,MATCH(BG$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(BG$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(BG$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BH$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(BH$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$QJ,MATCH(BH$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$QJ,MATCH(BH$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BH$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BH$3)>9,YEAR(BH$3)+1,YEAR(BH$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(BH$3)>9,YEAR(BH$3)+1,YEAR(BH$3)),$D$3:$E$3,0))*VLOOKUP(BH$3,RT1SC!$L$44:$N$67,MATCH(BH$4,RT1SC!$L$3:$N$3,0),FALSE)+J14)/VLOOKUP(BH$3,Init!$F:$K,MATCH(BH$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(BH$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(BH$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":19.895847499999988},{"$f":"IF(OR(BI$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(BI$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$QJ,MATCH(BI$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$QJ,MATCH(BI$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BI$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BI$3)>9,YEAR(BI$3)+1,YEAR(BI$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(BI$3)>9,YEAR(BI$3)+1,YEAR(BI$3)),$D$3:$E$3,0))*VLOOKUP(BI$3,RT1SC!$L$44:$N$67,MATCH(BI$4,RT1SC!$L$3:$N$3,0),FALSE)+K14)/VLOOKUP(BI$3,Init!$F:$K,MATCH(BI$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(BI$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(BI$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BJ$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(BJ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$QJ,MATCH(BJ$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$QJ,MATCH(BJ$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BJ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BJ$3)>9,YEAR(BJ$3)+1,YEAR(BJ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(BJ$3)>9,YEAR(BJ$3)+1,YEAR(BJ$3)),$D$3:$E$3,0))*VLOOKUP(BJ$3,RT1SC!$L$44:$N$67,MATCH(BJ$4,RT1SC!$L$3:$N$3,0),FALSE)+L14)/VLOOKUP(BJ$3,Init!$F:$K,MATCH(BJ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(BJ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(BJ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":18.2425985576923},{"$f":"IF(OR(BK$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(BK$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$QJ,MATCH(BK$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$QJ,MATCH(BK$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BK$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BK$3)>9,YEAR(BK$3)+1,YEAR(BK$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(BK$3)>9,YEAR(BK$3)+1,YEAR(BK$3)),$D$3:$E$3,0))*VLOOKUP(BK$3,RT1SC!$L$44:$N$67,MATCH(BK$4,RT1SC!$L$3:$N$3,0),FALSE)+M14)/VLOOKUP(BK$3,Init!$F:$K,MATCH(BK$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(BK$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(BK$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BL$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(BL$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$QJ,MATCH(BL$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$QJ,MATCH(BL$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BL$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BL$3)>9,YEAR(BL$3)+1,YEAR(BL$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(BL$3)>9,YEAR(BL$3)+1,YEAR(BL$3)),$D$3:$E$3,0))*VLOOKUP(BL$3,RT1SC!$L$44:$N$67,MATCH(BL$4,RT1SC!$L$3:$N$3,0),FALSE)+N14)/VLOOKUP(BL$3,Init!$F:$K,MATCH(BL$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(BL$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(BL$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":7.2419300000000248},{"$f":"IF(OR(BM$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(BM$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$QJ,MATCH(BM$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$QJ,MATCH(BM$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BM$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BM$3)>9,YEAR(BM$3)+1,YEAR(BM$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(BM$3)>9,YEAR(BM$3)+1,YEAR(BM$3)),$D$3:$E$3,0))*VLOOKUP(BM$3,RT1SC!$L$44:$N$67,MATCH(BM$4,RT1SC!$L$3:$N$3,0),FALSE)+O14)/VLOOKUP(BM$3,Init!$F:$K,MATCH(BM$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(BM$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(BM$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BN$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(BN$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$QJ,MATCH(BN$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$QJ,MATCH(BN$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BN$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BN$3)>9,YEAR(BN$3)+1,YEAR(BN$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(BN$3)>9,YEAR(BN$3)+1,YEAR(BN$3)),$D$3:$E$3,0))*VLOOKUP(BN$3,RT1SC!$L$44:$N$67,MATCH(BN$4,RT1SC!$L$3:$N$3,0),FALSE)+P14)/VLOOKUP(BN$3,Init!$F:$K,MATCH(BN$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(BN$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(BN$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":10.804526442307711},{"$f":"IF(OR(BO$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(BO$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$QJ,MATCH(BO$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$QJ,MATCH(BO$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BO$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BO$3)>9,YEAR(BO$3)+1,YEAR(BO$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(BO$3)>9,YEAR(BO$3)+1,YEAR(BO$3)),$D$3:$E$3,0))*VLOOKUP(BO$3,RT1SC!$L$44:$N$67,MATCH(BO$4,RT1SC!$L$3:$N$3,0),FALSE)+Q14)/VLOOKUP(BO$3,Init!$F:$K,MATCH(BO$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(BO$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(BO$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BP$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(BP$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$QJ,MATCH(BP$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$QJ,MATCH(BP$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BP$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BP$3)>9,YEAR(BP$3)+1,YEAR(BP$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(BP$3)>9,YEAR(BP$3)+1,YEAR(BP$3)),$D$3:$E$3,0))*VLOOKUP(BP$3,RT1SC!$L$44:$N$67,MATCH(BP$4,RT1SC!$L$3:$N$3,0),FALSE)+R14)/VLOOKUP(BP$3,Init!$F:$K,MATCH(BP$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(BP$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(BP$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":14.278156250000013},{"$f":"IF(OR(BQ$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(BQ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$QJ,MATCH(BQ$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$QJ,MATCH(BQ$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BQ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BQ$3)>9,YEAR(BQ$3)+1,YEAR(BQ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(BQ$3)>9,YEAR(BQ$3)+1,YEAR(BQ$3)),$D$3:$E$3,0))*VLOOKUP(BQ$3,RT1SC!$L$44:$N$67,MATCH(BQ$4,RT1SC!$L$3:$N$3,0),FALSE)+S14)/VLOOKUP(BQ$3,Init!$F:$K,MATCH(BQ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(BQ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(BQ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BR$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(BR$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$QJ,MATCH(BR$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$QJ,MATCH(BR$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BR$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BR$3)>9,YEAR(BR$3)+1,YEAR(BR$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(BR$3)>9,YEAR(BR$3)+1,YEAR(BR$3)),$D$3:$E$3,0))*VLOOKUP(BR$3,RT1SC!$L$44:$N$67,MATCH(BR$4,RT1SC!$L$3:$N$3,0),FALSE)+T14)/VLOOKUP(BR$3,Init!$F:$K,MATCH(BR$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(BR$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(BR$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":12.772490384615423},{"$f":"IF(OR(BS$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(BS$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$QJ,MATCH(BS$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$QJ,MATCH(BS$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BS$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BS$3)>9,YEAR(BS$3)+1,YEAR(BS$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(BS$3)>9,YEAR(BS$3)+1,YEAR(BS$3)),$D$3:$E$3,0))*VLOOKUP(BS$3,RT1SC!$L$44:$N$67,MATCH(BS$4,RT1SC!$L$3:$N$3,0),FALSE)+U14)/VLOOKUP(BS$3,Init!$F:$K,MATCH(BS$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(BS$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(BS$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BT$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(BT$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$QJ,MATCH(BT$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$QJ,MATCH(BT$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BT$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BT$3)>9,YEAR(BT$3)+1,YEAR(BT$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(BT$3)>9,YEAR(BT$3)+1,YEAR(BT$3)),$D$3:$E$3,0))*VLOOKUP(BT$3,RT1SC!$L$44:$N$67,MATCH(BT$4,RT1SC!$L$3:$N$3,0),FALSE)+V14)/VLOOKUP(BT$3,Init!$F:$K,MATCH(BT$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(BT$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(BT$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":12.025735000000012},{"$f":"IF(OR(BU$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(BU$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$QJ,MATCH(BU$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$QJ,MATCH(BU$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BU$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BU$3)>9,YEAR(BU$3)+1,YEAR(BU$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(BU$3)>9,YEAR(BU$3)+1,YEAR(BU$3)),$D$3:$E$3,0))*VLOOKUP(BU$3,RT1SC!$L$44:$N$67,MATCH(BU$4,RT1SC!$L$3:$N$3,0),FALSE)+W14)/VLOOKUP(BU$3,Init!$F:$K,MATCH(BU$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(BU$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(BU$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BV$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(BV$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$QJ,MATCH(BV$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$QJ,MATCH(BV$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BV$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BV$3)>9,YEAR(BV$3)+1,YEAR(BV$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(BV$3)>9,YEAR(BV$3)+1,YEAR(BV$3)),$D$3:$E$3,0))*VLOOKUP(BV$3,RT1SC!$L$44:$N$67,MATCH(BV$4,RT1SC!$L$3:$N$3,0),FALSE)+X14)/VLOOKUP(BV$3,Init!$F:$K,MATCH(BV$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(BV$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(BV$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":9.8900024038461289},{"$f":"IF(OR(BW$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(BW$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$QJ,MATCH(BW$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$QJ,MATCH(BW$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BW$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BW$3)>9,YEAR(BW$3)+1,YEAR(BW$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(BW$3)>9,YEAR(BW$3)+1,YEAR(BW$3)),$D$3:$E$3,0))*VLOOKUP(BW$3,RT1SC!$L$44:$N$67,MATCH(BW$4,RT1SC!$L$3:$N$3,0),FALSE)+Y14)/VLOOKUP(BW$3,Init!$F:$K,MATCH(BW$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(BW$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(BW$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BX$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(BX$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$QJ,MATCH(BX$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$QJ,MATCH(BX$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BX$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BX$3)>9,YEAR(BX$3)+1,YEAR(BX$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(BX$3)>9,YEAR(BX$3)+1,YEAR(BX$3)),$D$3:$E$3,0))*VLOOKUP(BX$3,RT1SC!$L$44:$N$67,MATCH(BX$4,RT1SC!$L$3:$N$3,0),FALSE)+Z14)/VLOOKUP(BX$3,Init!$F:$K,MATCH(BX$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(BX$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(BX$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":26.634148148148114},{"$f":"IF(OR(BY$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(BY$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$QJ,MATCH(BY$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$QJ,MATCH(BY$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BY$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BY$3)>9,YEAR(BY$3)+1,YEAR(BY$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(BY$3)>9,YEAR(BY$3)+1,YEAR(BY$3)),$D$3:$E$3,0))*VLOOKUP(BY$3,RT1SC!$L$44:$N$67,MATCH(BY$4,RT1SC!$L$3:$N$3,0),FALSE)+AA14)/VLOOKUP(BY$3,Init!$F:$K,MATCH(BY$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(BY$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(BY$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BZ$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(BZ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$QJ,MATCH(BZ$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$QJ,MATCH(BZ$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BZ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BZ$3)>9,YEAR(BZ$3)+1,YEAR(BZ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(BZ$3)>9,YEAR(BZ$3)+1,YEAR(BZ$3)),$D$3:$E$3,0))*VLOOKUP(BZ$3,RT1SC!$L$44:$N$67,MATCH(BZ$4,RT1SC!$L$3:$N$3,0),FALSE)+AB14)/VLOOKUP(BZ$3,Init!$F:$K,MATCH(BZ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(BZ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(BZ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":17.750236979166679},{"$f":"IF(OR(CA$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(CA$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$QJ,MATCH(CA$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$QJ,MATCH(CA$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CA$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CA$3)>9,YEAR(CA$3)+1,YEAR(CA$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(CA$3)>9,YEAR(CA$3)+1,YEAR(CA$3)),$D$3:$E$3,0))*VLOOKUP(CA$3,RT1SC!$L$44:$N$67,MATCH(CA$4,RT1SC!$L$3:$N$3,0),FALSE)+AC14)/VLOOKUP(CA$3,Init!$F:$K,MATCH(CA$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(CA$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(CA$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CB$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(CB$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$QJ,MATCH(CB$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$QJ,MATCH(CB$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CB$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CB$3)>9,YEAR(CB$3)+1,YEAR(CB$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(CB$3)>9,YEAR(CB$3)+1,YEAR(CB$3)),$D$3:$E$3,0))*VLOOKUP(CB$3,RT1SC!$L$44:$N$67,MATCH(CB$4,RT1SC!$L$3:$N$3,0),FALSE)+AD14)/VLOOKUP(CB$3,Init!$F:$K,MATCH(CB$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(CB$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(CB$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":23.276277777777789},{"$f":"IF(OR(CC$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(CC$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$QJ,MATCH(CC$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$QJ,MATCH(CC$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CC$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CC$3)>9,YEAR(CC$3)+1,YEAR(CC$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(CC$3)>9,YEAR(CC$3)+1,YEAR(CC$3)),$D$3:$E$3,0))*VLOOKUP(CC$3,RT1SC!$L$44:$N$67,MATCH(CC$4,RT1SC!$L$3:$N$3,0),FALSE)+AE14)/VLOOKUP(CC$3,Init!$F:$K,MATCH(CC$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(CC$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(CC$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CD$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(CD$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$QJ,MATCH(CD$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$QJ,MATCH(CD$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CD$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CD$3)>9,YEAR(CD$3)+1,YEAR(CD$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(CD$3)>9,YEAR(CD$3)+1,YEAR(CD$3)),$D$3:$E$3,0))*VLOOKUP(CD$3,RT1SC!$L$44:$N$67,MATCH(CD$4,RT1SC!$L$3:$N$3,0),FALSE)+AF14)/VLOOKUP(CD$3,Init!$F:$K,MATCH(CD$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(CD$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(CD$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":11.348845000000004},{"$f":"IF(OR(CE$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(CE$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$QJ,MATCH(CE$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$QJ,MATCH(CE$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CE$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CE$3)>9,YEAR(CE$3)+1,YEAR(CE$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(CE$3)>9,YEAR(CE$3)+1,YEAR(CE$3)),$D$3:$E$3,0))*VLOOKUP(CE$3,RT1SC!$L$44:$N$67,MATCH(CE$4,RT1SC!$L$3:$N$3,0),FALSE)+AG14)/VLOOKUP(CE$3,Init!$F:$K,MATCH(CE$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(CE$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(CE$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CF$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(CF$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$QJ,MATCH(CF$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$QJ,MATCH(CF$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CF$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CF$3)>9,YEAR(CF$3)+1,YEAR(CF$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(CF$3)>9,YEAR(CF$3)+1,YEAR(CF$3)),$D$3:$E$3,0))*VLOOKUP(CF$3,RT1SC!$L$44:$N$67,MATCH(CF$4,RT1SC!$L$3:$N$3,0),FALSE)+AH14)/VLOOKUP(CF$3,Init!$F:$K,MATCH(CF$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(CF$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(CF$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":18.931422500000011},{"$f":"IF(OR(CG$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(CG$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$QJ,MATCH(CG$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$QJ,MATCH(CG$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CG$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CG$3)>9,YEAR(CG$3)+1,YEAR(CG$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(CG$3)>9,YEAR(CG$3)+1,YEAR(CG$3)),$D$3:$E$3,0))*VLOOKUP(CG$3,RT1SC!$L$44:$N$67,MATCH(CG$4,RT1SC!$L$3:$N$3,0),FALSE)+AI14)/VLOOKUP(CG$3,Init!$F:$K,MATCH(CG$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(CG$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(CG$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CH$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(CH$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$QJ,MATCH(CH$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$QJ,MATCH(CH$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CH$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CH$3)>9,YEAR(CH$3)+1,YEAR(CH$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(CH$3)>9,YEAR(CH$3)+1,YEAR(CH$3)),$D$3:$E$3,0))*VLOOKUP(CH$3,RT1SC!$L$44:$N$67,MATCH(CH$4,RT1SC!$L$3:$N$3,0),FALSE)+AJ14)/VLOOKUP(CH$3,Init!$F:$K,MATCH(CH$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(CH$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(CH$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":17.142634615384619},{"$f":"IF(OR(CI$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(CI$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$QJ,MATCH(CI$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$QJ,MATCH(CI$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CI$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CI$3)>9,YEAR(CI$3)+1,YEAR(CI$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(CI$3)>9,YEAR(CI$3)+1,YEAR(CI$3)),$D$3:$E$3,0))*VLOOKUP(CI$3,RT1SC!$L$44:$N$67,MATCH(CI$4,RT1SC!$L$3:$N$3,0),FALSE)+AK14)/VLOOKUP(CI$3,Init!$F:$K,MATCH(CI$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(CI$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(CI$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CJ$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(CJ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$QJ,MATCH(CJ$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$QJ,MATCH(CJ$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CJ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CJ$3)>9,YEAR(CJ$3)+1,YEAR(CJ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(CJ$3)>9,YEAR(CJ$3)+1,YEAR(CJ$3)),$D$3:$E$3,0))*VLOOKUP(CJ$3,RT1SC!$L$44:$N$67,MATCH(CJ$4,RT1SC!$L$3:$N$3,0),FALSE)+AL14)/VLOOKUP(CJ$3,Init!$F:$K,MATCH(CJ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(CJ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(CJ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":3.5518437500000175},{"$f":"IF(OR(CK$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(CK$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$QJ,MATCH(CK$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$QJ,MATCH(CK$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CK$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CK$3)>9,YEAR(CK$3)+1,YEAR(CK$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(CK$3)>9,YEAR(CK$3)+1,YEAR(CK$3)),$D$3:$E$3,0))*VLOOKUP(CK$3,RT1SC!$L$44:$N$67,MATCH(CK$4,RT1SC!$L$3:$N$3,0),FALSE)+AM14)/VLOOKUP(CK$3,Init!$F:$K,MATCH(CK$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(CK$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(CK$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CL$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(CL$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$QJ,MATCH(CL$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$QJ,MATCH(CL$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CL$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CL$3)>9,YEAR(CL$3)+1,YEAR(CL$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(CL$3)>9,YEAR(CL$3)+1,YEAR(CL$3)),$D$3:$E$3,0))*VLOOKUP(CL$3,RT1SC!$L$44:$N$67,MATCH(CL$4,RT1SC!$L$3:$N$3,0),FALSE)+AN14)/VLOOKUP(CL$3,Init!$F:$K,MATCH(CL$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(CL$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(CL$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":9.7398317307692608},{"$f":"IF(OR(CM$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(CM$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$QJ,MATCH(CM$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$QJ,MATCH(CM$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CM$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CM$3)>9,YEAR(CM$3)+1,YEAR(CM$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(CM$3)>9,YEAR(CM$3)+1,YEAR(CM$3)),$D$3:$E$3,0))*VLOOKUP(CM$3,RT1SC!$L$44:$N$67,MATCH(CM$4,RT1SC!$L$3:$N$3,0),FALSE)+AO14)/VLOOKUP(CM$3,Init!$F:$K,MATCH(CM$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(CM$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(CM$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CN$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(CN$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$QJ,MATCH(CN$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$QJ,MATCH(CN$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CN$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CN$3)>9,YEAR(CN$3)+1,YEAR(CN$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(CN$3)>9,YEAR(CN$3)+1,YEAR(CN$3)),$D$3:$E$3,0))*VLOOKUP(CN$3,RT1SC!$L$44:$N$67,MATCH(CN$4,RT1SC!$L$3:$N$3,0),FALSE)+AP14)/VLOOKUP(CN$3,Init!$F:$K,MATCH(CN$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(CN$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(CN$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":13.155540865384641},{"$f":"IF(OR(CO$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(CO$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$QJ,MATCH(CO$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$QJ,MATCH(CO$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CO$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CO$3)>9,YEAR(CO$3)+1,YEAR(CO$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(CO$3)>9,YEAR(CO$3)+1,YEAR(CO$3)),$D$3:$E$3,0))*VLOOKUP(CO$3,RT1SC!$L$44:$N$67,MATCH(CO$4,RT1SC!$L$3:$N$3,0),FALSE)+AQ14)/VLOOKUP(CO$3,Init!$F:$K,MATCH(CO$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(CO$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(CO$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CP$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(CP$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$QJ,MATCH(CP$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$QJ,MATCH(CP$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CP$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CP$3)>9,YEAR(CP$3)+1,YEAR(CP$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(CP$3)>9,YEAR(CP$3)+1,YEAR(CP$3)),$D$3:$E$3,0))*VLOOKUP(CP$3,RT1SC!$L$44:$N$67,MATCH(CP$4,RT1SC!$L$3:$N$3,0),FALSE)+AR14)/VLOOKUP(CP$3,Init!$F:$K,MATCH(CP$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(CP$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(CP$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":11.600317307692336},{"$f":"IF(OR(CQ$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(CQ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$QJ,MATCH(CQ$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$QJ,MATCH(CQ$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CQ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CQ$3)>9,YEAR(CQ$3)+1,YEAR(CQ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(CQ$3)>9,YEAR(CQ$3)+1,YEAR(CQ$3)),$D$3:$E$3,0))*VLOOKUP(CQ$3,RT1SC!$L$44:$N$67,MATCH(CQ$4,RT1SC!$L$3:$N$3,0),FALSE)+AS14)/VLOOKUP(CQ$3,Init!$F:$K,MATCH(CQ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(CQ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(CQ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CR$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(CR$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$QJ,MATCH(CR$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$QJ,MATCH(CR$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CR$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CR$3)>9,YEAR(CR$3)+1,YEAR(CR$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(CR$3)>9,YEAR(CR$3)+1,YEAR(CR$3)),$D$3:$E$3,0))*VLOOKUP(CR$3,RT1SC!$L$44:$N$67,MATCH(CR$4,RT1SC!$L$3:$N$3,0),FALSE)+AT14)/VLOOKUP(CR$3,Init!$F:$K,MATCH(CR$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(CR$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(CR$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":10.713585000000009},{"$f":"IF(OR(CS$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(CS$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$QJ,MATCH(CS$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$QJ,MATCH(CS$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CS$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CS$3)>9,YEAR(CS$3)+1,YEAR(CS$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(CS$3)>9,YEAR(CS$3)+1,YEAR(CS$3)),$D$3:$E$3,0))*VLOOKUP(CS$3,RT1SC!$L$44:$N$67,MATCH(CS$4,RT1SC!$L$3:$N$3,0),FALSE)+AU14)/VLOOKUP(CS$3,Init!$F:$K,MATCH(CS$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(CS$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(CS$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CT$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(CT$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$QJ,MATCH(CT$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$QJ,MATCH(CT$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CT$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CT$3)>9,YEAR(CT$3)+1,YEAR(CT$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(CT$3)>9,YEAR(CT$3)+1,YEAR(CT$3)),$D$3:$E$3,0))*VLOOKUP(CT$3,RT1SC!$L$44:$N$67,MATCH(CT$4,RT1SC!$L$3:$N$3,0),FALSE)+AV14)/VLOOKUP(CT$3,Init!$F:$K,MATCH(CT$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(CT$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(CT$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":8.1663341346153722},{"$f":"IF(OR(CU$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(CU$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$QJ,MATCH(CU$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$QJ,MATCH(CU$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CU$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CU$3)>9,YEAR(CU$3)+1,YEAR(CU$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(CU$3)>9,YEAR(CU$3)+1,YEAR(CU$3)),$D$3:$E$3,0))*VLOOKUP(CU$3,RT1SC!$L$44:$N$67,MATCH(CU$4,RT1SC!$L$3:$N$3,0),FALSE)+AW14)/VLOOKUP(CU$3,Init!$F:$K,MATCH(CU$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(CU$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(CU$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CV$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(CV$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$QJ,MATCH(CV$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$QJ,MATCH(CV$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CV$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CV$3)>9,YEAR(CV$3)+1,YEAR(CV$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(CV$3)>9,YEAR(CV$3)+1,YEAR(CV$3)),$D$3:$E$3,0))*VLOOKUP(CV$3,RT1SC!$L$44:$N$67,MATCH(CV$4,RT1SC!$L$3:$N$3,0),FALSE)+AX14)/VLOOKUP(CV$3,Init!$F:$K,MATCH(CV$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(CV$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(CV$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":25.116014423076933},{"$f":"IF(OR(CW$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(CW$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$QJ,MATCH(CW$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$QJ,MATCH(CW$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CW$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CW$3)>9,YEAR(CW$3)+1,YEAR(CW$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(CW$3)>9,YEAR(CW$3)+1,YEAR(CW$3)),$D$3:$E$3,0))*VLOOKUP(CW$3,RT1SC!$L$44:$N$67,MATCH(CW$4,RT1SC!$L$3:$N$3,0),FALSE)+AY14)/VLOOKUP(CW$3,Init!$F:$K,MATCH(CW$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(CW$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(CW$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CX$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(CX$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$QJ,MATCH(CX$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$QJ,MATCH(CX$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CX$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CX$3)>9,YEAR(CX$3)+1,YEAR(CX$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(CX$3)>9,YEAR(CX$3)+1,YEAR(CX$3)),$D$3:$E$3,0))*VLOOKUP(CX$3,RT1SC!$L$44:$N$67,MATCH(CX$4,RT1SC!$L$3:$N$3,0),FALSE)+AZ14)/VLOOKUP(CX$3,Init!$F:$K,MATCH(CX$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(CX$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(CX$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":16.280807500000002},{"$f":"IF(OR(CY$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(CY$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$QJ,MATCH(CY$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$QJ,MATCH(CY$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CY$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CY$3)>9,YEAR(CY$3)+1,YEAR(CY$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(CY$3)>9,YEAR(CY$3)+1,YEAR(CY$3)),$D$3:$E$3,0))*VLOOKUP(CY$3,RT1SC!$L$44:$N$67,MATCH(CY$4,RT1SC!$L$3:$N$3,0),FALSE)+BA14)/VLOOKUP(CY$3,Init!$F:$K,MATCH(CY$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(CY$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(CY$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0}]
[null,10191,"Grays Harbor PUD #1",{"$f":"ROUND(MAX(MIN((HLOOKUP(SliceLF!D$3,I_TRL!$B$2:$ZZ$201,MATCH($B15,I_TRL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_NLSL!$B$2:$ZZ$201,MATCH($B15,I_NLSL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_ER!$B$2:$ZZ$201,MATCH($B15,I_ER!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_ER_other!$B$2:$ZZ$201,MATCH($B15,I_ER_other!$B$2:$B$201,0),FALSE))/VLOOKUP(D$3,Init!$M:$O,3,FALSE),VLOOKUP($B15,TOCA!$B:$BI,MATCH(\"RHWM \"&$D$3,TOCA!$B$3:$BI$3,0),FALSE))/SUMPRODUCT(TOCA!$D$4:$D$201,TOCA!$T$4:$T$201),0),7)","v":1.84017E-2},{"$f":"ROUND(MAX(MIN((HLOOKUP(SliceLF!E$3,I_TRL!$B$2:$ZZ$201,MATCH($B15,I_TRL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_NLSL!$B$2:$ZZ$201,MATCH($B15,I_NLSL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_ER!$B$2:$ZZ$201,MATCH($B15,I_ER!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_ER_other!$B$2:$ZZ$201,MATCH($B15,I_ER_other!$B$2:$B$201,0),FALSE))/VLOOKUP(E$3,Init!$M:$O,3,FALSE),VLOOKUP($B15,TOCA!$B:$BI,MATCH(\"RHWM \"&$D$3,TOCA!$B$3:$BI$3,0),FALSE))/SUMPRODUCT(TOCA!$D$4:$D$201,TOCA!$T$4:$T$201),0),7)","v":1.8390699999999999E-2},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$QJ,IF(F$4=\"HLH\",MATCH(F$3,I_TRL!$B$2:$QJ$2,0),MATCH(F$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$QJ,IF(F$4=\"HLH\",MATCH(F$3,I_NLSL!$B$2:$QJ$2,0),MATCH(F$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$QJ,IF(F$4=\"HLH\",MATCH(F$3,I_ER!$B$2:$QJ$2,0),MATCH(F$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$QJ,IF(F$4=\"HLH\",MATCH(F$3,I_ER_other!$B$2:$QJ$2,0),MATCH(F$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$3)>9,YEAR(F$3)+1,YEAR(F$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(F$3)>9,YEAR(F$3)+1,YEAR(F$3)),$D$3:$E$3,0))*VLOOKUP(F$3,RT1SC!$L$44:$N$67,MATCH(F$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":6360.0194919164496},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$QJ,IF(G$4=\"HLH\",MATCH(G$3,I_TRL!$B$2:$QJ$2,0),MATCH(G$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$QJ,IF(G$4=\"HLH\",MATCH(G$3,I_NLSL!$B$2:$QJ$2,0),MATCH(G$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$QJ,IF(G$4=\"HLH\",MATCH(G$3,I_ER!$B$2:$QJ$2,0),MATCH(G$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$QJ,IF(G$4=\"HLH\",MATCH(G$3,I_ER_other!$B$2:$QJ$2,0),MATCH(G$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$3)>9,YEAR(G$3)+1,YEAR(G$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(G$3)>9,YEAR(G$3)+1,YEAR(G$3)),$D$3:$E$3,0))*VLOOKUP(G$3,RT1SC!$L$44:$N$67,MATCH(G$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":856.93182698462624},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$QJ,IF(H$4=\"HLH\",MATCH(H$3,I_TRL!$B$2:$QJ$2,0),MATCH(H$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$QJ,IF(H$4=\"HLH\",MATCH(H$3,I_NLSL!$B$2:$QJ$2,0),MATCH(H$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$QJ,IF(H$4=\"HLH\",MATCH(H$3,I_ER!$B$2:$QJ$2,0),MATCH(H$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$QJ,IF(H$4=\"HLH\",MATCH(H$3,I_ER_other!$B$2:$QJ$2,0),MATCH(H$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$3)>9,YEAR(H$3)+1,YEAR(H$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(H$3)>9,YEAR(H$3)+1,YEAR(H$3)),$D$3:$E$3,0))*VLOOKUP(H$3,RT1SC!$L$44:$N$67,MATCH(H$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":815.68790633969911},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$QJ,IF(I$4=\"HLH\",MATCH(I$3,I_TRL!$B$2:$QJ$2,0),MATCH(I$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$QJ,IF(I$4=\"HLH\",MATCH(I$3,I_NLSL!$B$2:$QJ$2,0),MATCH(I$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$QJ,IF(I$4=\"HLH\",MATCH(I$3,I_ER!$B$2:$QJ$2,0),MATCH(I$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$QJ,IF(I$4=\"HLH\",MATCH(I$3,I_ER_other!$B$2:$QJ$2,0),MATCH(I$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$3)>9,YEAR(I$3)+1,YEAR(I$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(I$3)>9,YEAR(I$3)+1,YEAR(I$3)),$D$3:$E$3,0))*VLOOKUP(I$3,RT1SC!$L$44:$N$67,MATCH(I$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-5430.8642476624009},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$QJ,IF(J$4=\"HLH\",MATCH(J$3,I_TRL!$B$2:$QJ$2,0),MATCH(J$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$QJ,IF(J$4=\"HLH\",MATCH(J$3,I_NLSL!$B$2:$QJ$2,0),MATCH(J$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$QJ,IF(J$4=\"HLH\",MATCH(J$3,I_ER!$B$2:$QJ$2,0),MATCH(J$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$QJ,IF(J$4=\"HLH\",MATCH(J$3,I_ER_other!$B$2:$QJ$2,0),MATCH(J$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$3)>9,YEAR(J$3)+1,YEAR(J$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(J$3)>9,YEAR(J$3)+1,YEAR(J$3)),$D$3:$E$3,0))*VLOOKUP(J$3,RT1SC!$L$44:$N$67,MATCH(J$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":6584.3849821140029},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$QJ,IF(K$4=\"HLH\",MATCH(K$3,I_TRL!$B$2:$QJ$2,0),MATCH(K$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$QJ,IF(K$4=\"HLH\",MATCH(K$3,I_NLSL!$B$2:$QJ$2,0),MATCH(K$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$QJ,IF(K$4=\"HLH\",MATCH(K$3,I_ER!$B$2:$QJ$2,0),MATCH(K$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$QJ,IF(K$4=\"HLH\",MATCH(K$3,I_ER_other!$B$2:$QJ$2,0),MATCH(K$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$3)>9,YEAR(K$3)+1,YEAR(K$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(K$3)>9,YEAR(K$3)+1,YEAR(K$3)),$D$3:$E$3,0))*VLOOKUP(K$3,RT1SC!$L$44:$N$67,MATCH(K$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-1316.0095753819551},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$QJ,IF(L$4=\"HLH\",MATCH(L$3,I_TRL!$B$2:$QJ$2,0),MATCH(L$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$QJ,IF(L$4=\"HLH\",MATCH(L$3,I_NLSL!$B$2:$QJ$2,0),MATCH(L$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$QJ,IF(L$4=\"HLH\",MATCH(L$3,I_ER!$B$2:$QJ$2,0),MATCH(L$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$QJ,IF(L$4=\"HLH\",MATCH(L$3,I_ER_other!$B$2:$QJ$2,0),MATCH(L$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$3)>9,YEAR(L$3)+1,YEAR(L$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(L$3)>9,YEAR(L$3)+1,YEAR(L$3)),$D$3:$E$3,0))*VLOOKUP(L$3,RT1SC!$L$44:$N$67,MATCH(L$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":8420.4242536587335},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$QJ,IF(M$4=\"HLH\",MATCH(M$3,I_TRL!$B$2:$QJ$2,0),MATCH(M$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$QJ,IF(M$4=\"HLH\",MATCH(M$3,I_NLSL!$B$2:$QJ$2,0),MATCH(M$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$QJ,IF(M$4=\"HLH\",MATCH(M$3,I_ER!$B$2:$QJ$2,0),MATCH(M$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$QJ,IF(M$4=\"HLH\",MATCH(M$3,I_ER_other!$B$2:$QJ$2,0),MATCH(M$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$3)>9,YEAR(M$3)+1,YEAR(M$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(M$3)>9,YEAR(M$3)+1,YEAR(M$3)),$D$3:$E$3,0))*VLOOKUP(M$3,RT1SC!$L$44:$N$67,MATCH(M$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-630.93149230754352},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$QJ,IF(N$4=\"HLH\",MATCH(N$3,I_TRL!$B$2:$QJ$2,0),MATCH(N$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$QJ,IF(N$4=\"HLH\",MATCH(N$3,I_NLSL!$B$2:$QJ$2,0),MATCH(N$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$QJ,IF(N$4=\"HLH\",MATCH(N$3,I_ER!$B$2:$QJ$2,0),MATCH(N$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$QJ,IF(N$4=\"HLH\",MATCH(N$3,I_ER_other!$B$2:$QJ$2,0),MATCH(N$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$3)>9,YEAR(N$3)+1,YEAR(N$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(N$3)>9,YEAR(N$3)+1,YEAR(N$3)),$D$3:$E$3,0))*VLOOKUP(N$3,RT1SC!$L$44:$N$67,MATCH(N$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":10994.276039101263},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$QJ,IF(O$4=\"HLH\",MATCH(O$3,I_TRL!$B$2:$QJ$2,0),MATCH(O$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$QJ,IF(O$4=\"HLH\",MATCH(O$3,I_NLSL!$B$2:$QJ$2,0),MATCH(O$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$QJ,IF(O$4=\"HLH\",MATCH(O$3,I_ER!$B$2:$QJ$2,0),MATCH(O$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$QJ,IF(O$4=\"HLH\",MATCH(O$3,I_ER_other!$B$2:$QJ$2,0),MATCH(O$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$3)>9,YEAR(O$3)+1,YEAR(O$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(O$3)>9,YEAR(O$3)+1,YEAR(O$3)),$D$3:$E$3,0))*VLOOKUP(O$3,RT1SC!$L$44:$N$67,MATCH(O$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":2366.8144782649106},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$QJ,IF(P$4=\"HLH\",MATCH(P$3,I_TRL!$B$2:$QJ$2,0),MATCH(P$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$QJ,IF(P$4=\"HLH\",MATCH(P$3,I_NLSL!$B$2:$QJ$2,0),MATCH(P$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$QJ,IF(P$4=\"HLH\",MATCH(P$3,I_ER!$B$2:$QJ$2,0),MATCH(P$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$QJ,IF(P$4=\"HLH\",MATCH(P$3,I_ER_other!$B$2:$QJ$2,0),MATCH(P$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$3)>9,YEAR(P$3)+1,YEAR(P$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(P$3)>9,YEAR(P$3)+1,YEAR(P$3)),$D$3:$E$3,0))*VLOOKUP(P$3,RT1SC!$L$44:$N$67,MATCH(P$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":3777.3181899505726},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$QJ,IF(Q$4=\"HLH\",MATCH(Q$3,I_TRL!$B$2:$QJ$2,0),MATCH(Q$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$QJ,IF(Q$4=\"HLH\",MATCH(Q$3,I_NLSL!$B$2:$QJ$2,0),MATCH(Q$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$QJ,IF(Q$4=\"HLH\",MATCH(Q$3,I_ER!$B$2:$QJ$2,0),MATCH(Q$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$QJ,IF(Q$4=\"HLH\",MATCH(Q$3,I_ER_other!$B$2:$QJ$2,0),MATCH(Q$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$3)>9,YEAR(Q$3)+1,YEAR(Q$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(Q$3)>9,YEAR(Q$3)+1,YEAR(Q$3)),$D$3:$E$3,0))*VLOOKUP(Q$3,RT1SC!$L$44:$N$67,MATCH(Q$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-2526.6551271302014},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$QJ,IF(R$4=\"HLH\",MATCH(R$3,I_TRL!$B$2:$QJ$2,0),MATCH(R$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$QJ,IF(R$4=\"HLH\",MATCH(R$3,I_NLSL!$B$2:$QJ$2,0),MATCH(R$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$QJ,IF(R$4=\"HLH\",MATCH(R$3,I_ER!$B$2:$QJ$2,0),MATCH(R$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$QJ,IF(R$4=\"HLH\",MATCH(R$3,I_ER_other!$B$2:$QJ$2,0),MATCH(R$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$3)>9,YEAR(R$3)+1,YEAR(R$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(R$3)>9,YEAR(R$3)+1,YEAR(R$3)),$D$3:$E$3,0))*VLOOKUP(R$3,RT1SC!$L$44:$N$67,MATCH(R$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":15706.702356673566},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$QJ,IF(S$4=\"HLH\",MATCH(S$3,I_TRL!$B$2:$QJ$2,0),MATCH(S$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$QJ,IF(S$4=\"HLH\",MATCH(S$3,I_NLSL!$B$2:$QJ$2,0),MATCH(S$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$QJ,IF(S$4=\"HLH\",MATCH(S$3,I_ER!$B$2:$QJ$2,0),MATCH(S$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$QJ,IF(S$4=\"HLH\",MATCH(S$3,I_ER_other!$B$2:$QJ$2,0),MATCH(S$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$3)>9,YEAR(S$3)+1,YEAR(S$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(S$3)>9,YEAR(S$3)+1,YEAR(S$3)),$D$3:$E$3,0))*VLOOKUP(S$3,RT1SC!$L$44:$N$67,MATCH(S$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":5950.1494144922253},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$QJ,IF(T$4=\"HLH\",MATCH(T$3,I_TRL!$B$2:$QJ$2,0),MATCH(T$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$QJ,IF(T$4=\"HLH\",MATCH(T$3,I_NLSL!$B$2:$QJ$2,0),MATCH(T$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$QJ,IF(T$4=\"HLH\",MATCH(T$3,I_ER!$B$2:$QJ$2,0),MATCH(T$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$QJ,IF(T$4=\"HLH\",MATCH(T$3,I_ER_other!$B$2:$QJ$2,0),MATCH(T$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$3)>9,YEAR(T$3)+1,YEAR(T$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(T$3)>9,YEAR(T$3)+1,YEAR(T$3)),$D$3:$E$3,0))*VLOOKUP(T$3,RT1SC!$L$44:$N$67,MATCH(T$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-4922.6670435891428},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$QJ,IF(U$4=\"HLH\",MATCH(U$3,I_TRL!$B$2:$QJ$2,0),MATCH(U$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$QJ,IF(U$4=\"HLH\",MATCH(U$3,I_NLSL!$B$2:$QJ$2,0),MATCH(U$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$QJ,IF(U$4=\"HLH\",MATCH(U$3,I_ER!$B$2:$QJ$2,0),MATCH(U$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$QJ,IF(U$4=\"HLH\",MATCH(U$3,I_ER_other!$B$2:$QJ$2,0),MATCH(U$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$3)>9,YEAR(U$3)+1,YEAR(U$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(U$3)>9,YEAR(U$3)+1,YEAR(U$3)),$D$3:$E$3,0))*VLOOKUP(U$3,RT1SC!$L$44:$N$67,MATCH(U$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-10093.945245906827},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$QJ,IF(V$4=\"HLH\",MATCH(V$3,I_TRL!$B$2:$QJ$2,0),MATCH(V$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$QJ,IF(V$4=\"HLH\",MATCH(V$3,I_NLSL!$B$2:$QJ$2,0),MATCH(V$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$QJ,IF(V$4=\"HLH\",MATCH(V$3,I_ER!$B$2:$QJ$2,0),MATCH(V$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$QJ,IF(V$4=\"HLH\",MATCH(V$3,I_ER_other!$B$2:$QJ$2,0),MATCH(V$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$3)>9,YEAR(V$3)+1,YEAR(V$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(V$3)>9,YEAR(V$3)+1,YEAR(V$3)),$D$3:$E$3,0))*VLOOKUP(V$3,RT1SC!$L$44:$N$67,MATCH(V$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-3610.7356447242928},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$QJ,IF(W$4=\"HLH\",MATCH(W$3,I_TRL!$B$2:$QJ$2,0),MATCH(W$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$QJ,IF(W$4=\"HLH\",MATCH(W$3,I_NLSL!$B$2:$QJ$2,0),MATCH(W$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$QJ,IF(W$4=\"HLH\",MATCH(W$3,I_ER!$B$2:$QJ$2,0),MATCH(W$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$QJ,IF(W$4=\"HLH\",MATCH(W$3,I_ER_other!$B$2:$QJ$2,0),MATCH(W$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$3)>9,YEAR(W$3)+1,YEAR(W$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(W$3)>9,YEAR(W$3)+1,YEAR(W$3)),$D$3:$E$3,0))*VLOOKUP(W$3,RT1SC!$L$44:$N$67,MATCH(W$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-8192.0467157794264},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$QJ,IF(X$4=\"HLH\",MATCH(X$3,I_TRL!$B$2:$QJ$2,0),MATCH(X$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$QJ,IF(X$4=\"HLH\",MATCH(X$3,I_NLSL!$B$2:$QJ$2,0),MATCH(X$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$QJ,IF(X$4=\"HLH\",MATCH(X$3,I_ER!$B$2:$QJ$2,0),MATCH(X$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$QJ,IF(X$4=\"HLH\",MATCH(X$3,I_ER_other!$B$2:$QJ$2,0),MATCH(X$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$3)>9,YEAR(X$3)+1,YEAR(X$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(X$3)>9,YEAR(X$3)+1,YEAR(X$3)),$D$3:$E$3,0))*VLOOKUP(X$3,RT1SC!$L$44:$N$67,MATCH(X$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-4199.3747111014163},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$QJ,IF(Y$4=\"HLH\",MATCH(Y$3,I_TRL!$B$2:$QJ$2,0),MATCH(Y$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$QJ,IF(Y$4=\"HLH\",MATCH(Y$3,I_NLSL!$B$2:$QJ$2,0),MATCH(Y$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$QJ,IF(Y$4=\"HLH\",MATCH(Y$3,I_ER!$B$2:$QJ$2,0),MATCH(Y$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$QJ,IF(Y$4=\"HLH\",MATCH(Y$3,I_ER_other!$B$2:$QJ$2,0),MATCH(Y$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$3)>9,YEAR(Y$3)+1,YEAR(Y$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(Y$3)>9,YEAR(Y$3)+1,YEAR(Y$3)),$D$3:$E$3,0))*VLOOKUP(Y$3,RT1SC!$L$44:$N$67,MATCH(Y$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-9074.8101183684339},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$QJ,IF(Z$4=\"HLH\",MATCH(Z$3,I_TRL!$B$2:$QJ$2,0),MATCH(Z$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$QJ,IF(Z$4=\"HLH\",MATCH(Z$3,I_NLSL!$B$2:$QJ$2,0),MATCH(Z$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$QJ,IF(Z$4=\"HLH\",MATCH(Z$3,I_ER!$B$2:$QJ$2,0),MATCH(Z$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$QJ,IF(Z$4=\"HLH\",MATCH(Z$3,I_ER_other!$B$2:$QJ$2,0),MATCH(Z$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$3)>9,YEAR(Z$3)+1,YEAR(Z$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(Z$3)>9,YEAR(Z$3)+1,YEAR(Z$3)),$D$3:$E$3,0))*VLOOKUP(Z$3,RT1SC!$L$44:$N$67,MATCH(Z$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-778.48107690882171},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$QJ,IF(AA$4=\"HLH\",MATCH(AA$3,I_TRL!$B$2:$QJ$2,0),MATCH(AA$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$QJ,IF(AA$4=\"HLH\",MATCH(AA$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AA$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$QJ,IF(AA$4=\"HLH\",MATCH(AA$3,I_ER!$B$2:$QJ$2,0),MATCH(AA$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$QJ,IF(AA$4=\"HLH\",MATCH(AA$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AA$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$3)>9,YEAR(AA$3)+1,YEAR(AA$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(AA$3)>9,YEAR(AA$3)+1,YEAR(AA$3)),$D$3:$E$3,0))*VLOOKUP(AA$3,RT1SC!$L$44:$N$67,MATCH(AA$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-8221.458156884888},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$QJ,IF(AB$4=\"HLH\",MATCH(AB$3,I_TRL!$B$2:$QJ$2,0),MATCH(AB$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$QJ,IF(AB$4=\"HLH\",MATCH(AB$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AB$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$QJ,IF(AB$4=\"HLH\",MATCH(AB$3,I_ER!$B$2:$QJ$2,0),MATCH(AB$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$QJ,IF(AB$4=\"HLH\",MATCH(AB$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AB$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$3)>9,YEAR(AB$3)+1,YEAR(AB$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(AB$3)>9,YEAR(AB$3)+1,YEAR(AB$3)),$D$3:$E$3,0))*VLOOKUP(AB$3,RT1SC!$L$44:$N$67,MATCH(AB$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":680.456152705563},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$QJ,IF(AC$4=\"HLH\",MATCH(AC$3,I_TRL!$B$2:$QJ$2,0),MATCH(AC$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$QJ,IF(AC$4=\"HLH\",MATCH(AC$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AC$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$QJ,IF(AC$4=\"HLH\",MATCH(AC$3,I_ER!$B$2:$QJ$2,0),MATCH(AC$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$QJ,IF(AC$4=\"HLH\",MATCH(AC$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AC$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$3)>9,YEAR(AC$3)+1,YEAR(AC$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(AC$3)>9,YEAR(AC$3)+1,YEAR(AC$3)),$D$3:$E$3,0))*VLOOKUP(AC$3,RT1SC!$L$44:$N$67,MATCH(AC$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-3514.6753777760605},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$QJ,IF(AD$4=\"HLH\",MATCH(AD$3,I_TRL!$B$2:$QJ$2,0),MATCH(AD$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$QJ,IF(AD$4=\"HLH\",MATCH(AD$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AD$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$QJ,IF(AD$4=\"HLH\",MATCH(AD$3,I_ER!$B$2:$QJ$2,0),MATCH(AD$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$QJ,IF(AD$4=\"HLH\",MATCH(AD$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AD$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$3)>9,YEAR(AD$3)+1,YEAR(AD$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(AD$3)>9,YEAR(AD$3)+1,YEAR(AD$3)),$D$3:$E$3,0))*VLOOKUP(AD$3,RT1SC!$L$44:$N$67,MATCH(AD$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":8364.5210345559244},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$QJ,IF(AE$4=\"HLH\",MATCH(AE$3,I_TRL!$B$2:$QJ$2,0),MATCH(AE$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$QJ,IF(AE$4=\"HLH\",MATCH(AE$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AE$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$QJ,IF(AE$4=\"HLH\",MATCH(AE$3,I_ER!$B$2:$QJ$2,0),MATCH(AE$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$QJ,IF(AE$4=\"HLH\",MATCH(AE$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AE$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$3)>9,YEAR(AE$3)+1,YEAR(AE$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(AE$3)>9,YEAR(AE$3)+1,YEAR(AE$3)),$D$3:$E$3,0))*VLOOKUP(AE$3,RT1SC!$L$44:$N$67,MATCH(AE$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-1101.9241979313847},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$QJ,IF(AF$4=\"HLH\",MATCH(AF$3,I_TRL!$B$2:$QJ$2,0),MATCH(AF$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$QJ,IF(AF$4=\"HLH\",MATCH(AF$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AF$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$QJ,IF(AF$4=\"HLH\",MATCH(AF$3,I_ER!$B$2:$QJ$2,0),MATCH(AF$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$QJ,IF(AF$4=\"HLH\",MATCH(AF$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AF$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$3)>9,YEAR(AF$3)+1,YEAR(AF$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(AF$3)>9,YEAR(AF$3)+1,YEAR(AF$3)),$D$3:$E$3,0))*VLOOKUP(AF$3,RT1SC!$L$44:$N$67,MATCH(AF$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":848.88259378869407},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$QJ,IF(AG$4=\"HLH\",MATCH(AG$3,I_TRL!$B$2:$QJ$2,0),MATCH(AG$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$QJ,IF(AG$4=\"HLH\",MATCH(AG$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AG$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$QJ,IF(AG$4=\"HLH\",MATCH(AG$3,I_ER!$B$2:$QJ$2,0),MATCH(AG$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$QJ,IF(AG$4=\"HLH\",MATCH(AG$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AG$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$3)>9,YEAR(AG$3)+1,YEAR(AG$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(AG$3)>9,YEAR(AG$3)+1,YEAR(AG$3)),$D$3:$E$3,0))*VLOOKUP(AG$3,RT1SC!$L$44:$N$67,MATCH(AG$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-5404.2255109845792},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$QJ,IF(AH$4=\"HLH\",MATCH(AH$3,I_TRL!$B$2:$QJ$2,0),MATCH(AH$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$QJ,IF(AH$4=\"HLH\",MATCH(AH$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AH$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$QJ,IF(AH$4=\"HLH\",MATCH(AH$3,I_ER!$B$2:$QJ$2,0),MATCH(AH$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$QJ,IF(AH$4=\"HLH\",MATCH(AH$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AH$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$3)>9,YEAR(AH$3)+1,YEAR(AH$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(AH$3)>9,YEAR(AH$3)+1,YEAR(AH$3)),$D$3:$E$3,0))*VLOOKUP(AH$3,RT1SC!$L$44:$N$67,MATCH(AH$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":6640.3904554940018},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$QJ,IF(AI$4=\"HLH\",MATCH(AI$3,I_TRL!$B$2:$QJ$2,0),MATCH(AI$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$QJ,IF(AI$4=\"HLH\",MATCH(AI$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AI$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$QJ,IF(AI$4=\"HLH\",MATCH(AI$3,I_ER!$B$2:$QJ$2,0),MATCH(AI$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$QJ,IF(AI$4=\"HLH\",MATCH(AI$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AI$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$3)>9,YEAR(AI$3)+1,YEAR(AI$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(AI$3)>9,YEAR(AI$3)+1,YEAR(AI$3)),$D$3:$E$3,0))*VLOOKUP(AI$3,RT1SC!$L$44:$N$67,MATCH(AI$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-1270.1700082751559},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$QJ,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_TRL!$B$2:$QJ$2,0),MATCH(AJ$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$QJ,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AJ$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$QJ,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_ER!$B$2:$QJ$2,0),MATCH(AJ$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$QJ,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AJ$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$3)>9,YEAR(AJ$3)+1,YEAR(AJ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(AJ$3)>9,YEAR(AJ$3)+1,YEAR(AJ$3)),$D$3:$E$3,0))*VLOOKUP(AJ$3,RT1SC!$L$44:$N$67,MATCH(AJ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":8457.6355348561119},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$QJ,IF(AK$4=\"HLH\",MATCH(AK$3,I_TRL!$B$2:$QJ$2,0),MATCH(AK$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$QJ,IF(AK$4=\"HLH\",MATCH(AK$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AK$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$QJ,IF(AK$4=\"HLH\",MATCH(AK$3,I_ER!$B$2:$QJ$2,0),MATCH(AK$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$QJ,IF(AK$4=\"HLH\",MATCH(AK$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AK$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$3)>9,YEAR(AK$3)+1,YEAR(AK$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(AK$3)>9,YEAR(AK$3)+1,YEAR(AK$3)),$D$3:$E$3,0))*VLOOKUP(AK$3,RT1SC!$L$44:$N$67,MATCH(AK$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-601.59182828653138},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$QJ,IF(AL$4=\"HLH\",MATCH(AL$3,I_TRL!$B$2:$QJ$2,0),MATCH(AL$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$QJ,IF(AL$4=\"HLH\",MATCH(AL$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AL$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$QJ,IF(AL$4=\"HLH\",MATCH(AL$3,I_ER!$B$2:$QJ$2,0),MATCH(AL$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$QJ,IF(AL$4=\"HLH\",MATCH(AL$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AL$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$3)>9,YEAR(AL$3)+1,YEAR(AL$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(AL$3)>9,YEAR(AL$3)+1,YEAR(AL$3)),$D$3:$E$3,0))*VLOOKUP(AL$3,RT1SC!$L$44:$N$67,MATCH(AL$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":10402.579192897058},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$QJ,IF(AM$4=\"HLH\",MATCH(AM$3,I_TRL!$B$2:$QJ$2,0),MATCH(AM$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$QJ,IF(AM$4=\"HLH\",MATCH(AM$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AM$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$QJ,IF(AM$4=\"HLH\",MATCH(AM$3,I_ER!$B$2:$QJ$2,0),MATCH(AM$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$QJ,IF(AM$4=\"HLH\",MATCH(AM$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AM$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$3)>9,YEAR(AM$3)+1,YEAR(AM$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(AM$3)>9,YEAR(AM$3)+1,YEAR(AM$3)),$D$3:$E$3,0))*VLOOKUP(AM$3,RT1SC!$L$44:$N$67,MATCH(AM$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":2302.8943988704123},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$QJ,IF(AN$4=\"HLH\",MATCH(AN$3,I_TRL!$B$2:$QJ$2,0),MATCH(AN$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$QJ,IF(AN$4=\"HLH\",MATCH(AN$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AN$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$QJ,IF(AN$4=\"HLH\",MATCH(AN$3,I_ER!$B$2:$QJ$2,0),MATCH(AN$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$QJ,IF(AN$4=\"HLH\",MATCH(AN$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AN$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$3)>9,YEAR(AN$3)+1,YEAR(AN$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(AN$3)>9,YEAR(AN$3)+1,YEAR(AN$3)),$D$3:$E$3,0))*VLOOKUP(AN$3,RT1SC!$L$44:$N$67,MATCH(AN$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":3812.7944394770093},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$QJ,IF(AO$4=\"HLH\",MATCH(AO$3,I_TRL!$B$2:$QJ$2,0),MATCH(AO$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$QJ,IF(AO$4=\"HLH\",MATCH(AO$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AO$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$QJ,IF(AO$4=\"HLH\",MATCH(AO$3,I_ER!$B$2:$QJ$2,0),MATCH(AO$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$QJ,IF(AO$4=\"HLH\",MATCH(AO$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AO$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$3)>9,YEAR(AO$3)+1,YEAR(AO$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(AO$3)>9,YEAR(AO$3)+1,YEAR(AO$3)),$D$3:$E$3,0))*VLOOKUP(AO$3,RT1SC!$L$44:$N$67,MATCH(AO$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-2498.7687482957263},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$QJ,IF(AP$4=\"HLH\",MATCH(AP$3,I_TRL!$B$2:$QJ$2,0),MATCH(AP$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$QJ,IF(AP$4=\"HLH\",MATCH(AP$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AP$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$QJ,IF(AP$4=\"HLH\",MATCH(AP$3,I_ER!$B$2:$QJ$2,0),MATCH(AP$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$QJ,IF(AP$4=\"HLH\",MATCH(AP$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AP$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$3)>9,YEAR(AP$3)+1,YEAR(AP$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(AP$3)>9,YEAR(AP$3)+1,YEAR(AP$3)),$D$3:$E$3,0))*VLOOKUP(AP$3,RT1SC!$L$44:$N$67,MATCH(AP$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":15733.597134986252},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$QJ,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_TRL!$B$2:$QJ$2,0),MATCH(AQ$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$QJ,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AQ$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$QJ,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_ER!$B$2:$QJ$2,0),MATCH(AQ$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$QJ,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AQ$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$3)>9,YEAR(AQ$3)+1,YEAR(AQ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(AQ$3)>9,YEAR(AQ$3)+1,YEAR(AQ$3)),$D$3:$E$3,0))*VLOOKUP(AQ$3,RT1SC!$L$44:$N$67,MATCH(AQ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":5969.8032909515023},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$QJ,IF(AR$4=\"HLH\",MATCH(AR$3,I_TRL!$B$2:$QJ$2,0),MATCH(AR$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$QJ,IF(AR$4=\"HLH\",MATCH(AR$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AR$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$QJ,IF(AR$4=\"HLH\",MATCH(AR$3,I_ER!$B$2:$QJ$2,0),MATCH(AR$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$QJ,IF(AR$4=\"HLH\",MATCH(AR$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AR$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$3)>9,YEAR(AR$3)+1,YEAR(AR$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(AR$3)>9,YEAR(AR$3)+1,YEAR(AR$3)),$D$3:$E$3,0))*VLOOKUP(AR$3,RT1SC!$L$44:$N$67,MATCH(AR$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-4887.72645041137},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$QJ,IF(AS$4=\"HLH\",MATCH(AS$3,I_TRL!$B$2:$QJ$2,0),MATCH(AS$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$QJ,IF(AS$4=\"HLH\",MATCH(AS$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AS$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$QJ,IF(AS$4=\"HLH\",MATCH(AS$3,I_ER!$B$2:$QJ$2,0),MATCH(AS$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$QJ,IF(AS$4=\"HLH\",MATCH(AS$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AS$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$3)>9,YEAR(AS$3)+1,YEAR(AS$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(AS$3)>9,YEAR(AS$3)+1,YEAR(AS$3)),$D$3:$E$3,0))*VLOOKUP(AS$3,RT1SC!$L$44:$N$67,MATCH(AS$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-10066.395932055122},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$QJ,IF(AT$4=\"HLH\",MATCH(AT$3,I_TRL!$B$2:$QJ$2,0),MATCH(AT$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$QJ,IF(AT$4=\"HLH\",MATCH(AT$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AT$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$QJ,IF(AT$4=\"HLH\",MATCH(AT$3,I_ER!$B$2:$QJ$2,0),MATCH(AT$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$QJ,IF(AT$4=\"HLH\",MATCH(AT$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AT$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$3)>9,YEAR(AT$3)+1,YEAR(AT$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(AT$3)>9,YEAR(AT$3)+1,YEAR(AT$3)),$D$3:$E$3,0))*VLOOKUP(AT$3,RT1SC!$L$44:$N$67,MATCH(AT$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-3579.5041201318963},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$QJ,IF(AU$4=\"HLH\",MATCH(AU$3,I_TRL!$B$2:$QJ$2,0),MATCH(AU$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$QJ,IF(AU$4=\"HLH\",MATCH(AU$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AU$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$QJ,IF(AU$4=\"HLH\",MATCH(AU$3,I_ER!$B$2:$QJ$2,0),MATCH(AU$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$QJ,IF(AU$4=\"HLH\",MATCH(AU$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AU$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$3)>9,YEAR(AU$3)+1,YEAR(AU$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(AU$3)>9,YEAR(AU$3)+1,YEAR(AU$3)),$D$3:$E$3,0))*VLOOKUP(AU$3,RT1SC!$L$44:$N$67,MATCH(AU$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-8167.0614961055035},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$QJ,IF(AV$4=\"HLH\",MATCH(AV$3,I_TRL!$B$2:$QJ$2,0),MATCH(AV$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$QJ,IF(AV$4=\"HLH\",MATCH(AV$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AV$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$QJ,IF(AV$4=\"HLH\",MATCH(AV$3,I_ER!$B$2:$QJ$2,0),MATCH(AV$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$QJ,IF(AV$4=\"HLH\",MATCH(AV$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AV$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$3)>9,YEAR(AV$3)+1,YEAR(AV$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(AV$3)>9,YEAR(AV$3)+1,YEAR(AV$3)),$D$3:$E$3,0))*VLOOKUP(AV$3,RT1SC!$L$44:$N$67,MATCH(AV$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-4168.6362996056268},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$QJ,IF(AW$4=\"HLH\",MATCH(AW$3,I_TRL!$B$2:$QJ$2,0),MATCH(AW$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$QJ,IF(AW$4=\"HLH\",MATCH(AW$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AW$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$QJ,IF(AW$4=\"HLH\",MATCH(AW$3,I_ER!$B$2:$QJ$2,0),MATCH(AW$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$QJ,IF(AW$4=\"HLH\",MATCH(AW$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AW$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$3)>9,YEAR(AW$3)+1,YEAR(AW$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(AW$3)>9,YEAR(AW$3)+1,YEAR(AW$3)),$D$3:$E$3,0))*VLOOKUP(AW$3,RT1SC!$L$44:$N$67,MATCH(AW$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-9050.5740631505978},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$QJ,IF(AX$4=\"HLH\",MATCH(AX$3,I_TRL!$B$2:$QJ$2,0),MATCH(AX$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$QJ,IF(AX$4=\"HLH\",MATCH(AX$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AX$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$QJ,IF(AX$4=\"HLH\",MATCH(AX$3,I_ER!$B$2:$QJ$2,0),MATCH(AX$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$QJ,IF(AX$4=\"HLH\",MATCH(AX$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AX$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$3)>9,YEAR(AX$3)+1,YEAR(AX$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(AX$3)>9,YEAR(AX$3)+1,YEAR(AX$3)),$D$3:$E$3,0))*VLOOKUP(AX$3,RT1SC!$L$44:$N$67,MATCH(AX$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-2613.1305811423445},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$QJ,IF(AY$4=\"HLH\",MATCH(AY$3,I_TRL!$B$2:$QJ$2,0),MATCH(AY$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$QJ,IF(AY$4=\"HLH\",MATCH(AY$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AY$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$QJ,IF(AY$4=\"HLH\",MATCH(AY$3,I_ER!$B$2:$QJ$2,0),MATCH(AY$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$QJ,IF(AY$4=\"HLH\",MATCH(AY$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AY$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$3)>9,YEAR(AY$3)+1,YEAR(AY$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(AY$3)>9,YEAR(AY$3)+1,YEAR(AY$3)),$D$3:$E$3,0))*VLOOKUP(AY$3,RT1SC!$L$44:$N$67,MATCH(AY$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-6334.3464133706548},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$QJ,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_TRL!$B$2:$QJ$2,0),MATCH(AZ$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$QJ,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AZ$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$QJ,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_ER!$B$2:$QJ$2,0),MATCH(AZ$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$QJ,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AZ$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$3)>9,YEAR(AZ$3)+1,YEAR(AZ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(AZ$3)>9,YEAR(AZ$3)+1,YEAR(AZ$3)),$D$3:$E$3,0))*VLOOKUP(AZ$3,RT1SC!$L$44:$N$67,MATCH(AZ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":2614.36769205358},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$QJ,IF(BA$4=\"HLH\",MATCH(BA$3,I_TRL!$B$2:$QJ$2,0),MATCH(BA$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$QJ,IF(BA$4=\"HLH\",MATCH(BA$3,I_NLSL!$B$2:$QJ$2,0),MATCH(BA$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$QJ,IF(BA$4=\"HLH\",MATCH(BA$3,I_ER!$B$2:$QJ$2,0),MATCH(BA$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$QJ,IF(BA$4=\"HLH\",MATCH(BA$3,I_ER_other!$B$2:$QJ$2,0),MATCH(BA$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$3)>9,YEAR(BA$3)+1,YEAR(BA$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(BA$3)>9,YEAR(BA$3)+1,YEAR(BA$3)),$D$3:$E$3,0))*VLOOKUP(BA$3,RT1SC!$L$44:$N$67,MATCH(BA$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-5400.2767996090661},10191,"Grays Harbor PUD #1",{"$f":"IF(OR(BD$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(BD$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$QJ,MATCH(BD$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$QJ,MATCH(BD$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BD$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BD$3)>9,YEAR(BD$3)+1,YEAR(BD$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(BD$3)>9,YEAR(BD$3)+1,YEAR(BD$3)),$D$3:$E$3,0))*VLOOKUP(BD$3,RT1SC!$L$44:$N$67,MATCH(BD$4,RT1SC!$L$3:$N$3,0),FALSE)+F15)/VLOOKUP(BD$3,Init!$F:$K,MATCH(BD$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(BD$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(BD$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":28.511918269230776},{"$f":"IF(OR(BE$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(BE$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$QJ,MATCH(BE$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$QJ,MATCH(BE$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BE$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BE$3)>9,YEAR(BE$3)+1,YEAR(BE$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(BE$3)>9,YEAR(BE$3)+1,YEAR(BE$3)),$D$3:$E$3,0))*VLOOKUP(BE$3,RT1SC!$L$44:$N$67,MATCH(BE$4,RT1SC!$L$3:$N$3,0),FALSE)+G15)/VLOOKUP(BE$3,Init!$F:$K,MATCH(BE$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(BE$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(BE$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BF$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(BF$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$QJ,MATCH(BF$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$QJ,MATCH(BF$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BF$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BF$3)>9,YEAR(BF$3)+1,YEAR(BF$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(BF$3)>9,YEAR(BF$3)+1,YEAR(BF$3)),$D$3:$E$3,0))*VLOOKUP(BF$3,RT1SC!$L$44:$N$67,MATCH(BF$4,RT1SC!$L$3:$N$3,0),FALSE)+H15)/VLOOKUP(BF$3,Init!$F:$K,MATCH(BF$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(BF$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(BF$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":31.753807499999986},{"$f":"IF(OR(BG$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(BG$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$QJ,MATCH(BG$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$QJ,MATCH(BG$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BG$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BG$3)>9,YEAR(BG$3)+1,YEAR(BG$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(BG$3)>9,YEAR(BG$3)+1,YEAR(BG$3)),$D$3:$E$3,0))*VLOOKUP(BG$3,RT1SC!$L$44:$N$67,MATCH(BG$4,RT1SC!$L$3:$N$3,0),FALSE)+I15)/VLOOKUP(BG$3,Init!$F:$K,MATCH(BG$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(BG$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(BG$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BH$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(BH$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$QJ,MATCH(BH$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$QJ,MATCH(BH$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BH$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BH$3)>9,YEAR(BH$3)+1,YEAR(BH$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(BH$3)>9,YEAR(BH$3)+1,YEAR(BH$3)),$D$3:$E$3,0))*VLOOKUP(BH$3,RT1SC!$L$44:$N$67,MATCH(BH$4,RT1SC!$L$3:$N$3,0),FALSE)+J15)/VLOOKUP(BH$3,Init!$F:$K,MATCH(BH$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(BH$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(BH$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":44.69279749999999},{"$f":"IF(OR(BI$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(BI$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$QJ,MATCH(BI$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$QJ,MATCH(BI$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BI$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BI$3)>9,YEAR(BI$3)+1,YEAR(BI$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(BI$3)>9,YEAR(BI$3)+1,YEAR(BI$3)),$D$3:$E$3,0))*VLOOKUP(BI$3,RT1SC!$L$44:$N$67,MATCH(BI$4,RT1SC!$L$3:$N$3,0),FALSE)+K15)/VLOOKUP(BI$3,Init!$F:$K,MATCH(BI$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(BI$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(BI$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BJ$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(BJ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$QJ,MATCH(BJ$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$QJ,MATCH(BJ$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BJ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BJ$3)>9,YEAR(BJ$3)+1,YEAR(BJ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(BJ$3)>9,YEAR(BJ$3)+1,YEAR(BJ$3)),$D$3:$E$3,0))*VLOOKUP(BJ$3,RT1SC!$L$44:$N$67,MATCH(BJ$4,RT1SC!$L$3:$N$3,0),FALSE)+L15)/VLOOKUP(BJ$3,Init!$F:$K,MATCH(BJ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(BJ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(BJ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":32.460990384615371},{"$f":"IF(OR(BK$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(BK$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$QJ,MATCH(BK$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$QJ,MATCH(BK$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BK$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BK$3)>9,YEAR(BK$3)+1,YEAR(BK$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(BK$3)>9,YEAR(BK$3)+1,YEAR(BK$3)),$D$3:$E$3,0))*VLOOKUP(BK$3,RT1SC!$L$44:$N$67,MATCH(BK$4,RT1SC!$L$3:$N$3,0),FALSE)+M15)/VLOOKUP(BK$3,Init!$F:$K,MATCH(BK$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(BK$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(BK$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BL$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(BL$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$QJ,MATCH(BL$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$QJ,MATCH(BL$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BL$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BL$3)>9,YEAR(BL$3)+1,YEAR(BL$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(BL$3)>9,YEAR(BL$3)+1,YEAR(BL$3)),$D$3:$E$3,0))*VLOOKUP(BL$3,RT1SC!$L$44:$N$67,MATCH(BL$4,RT1SC!$L$3:$N$3,0),FALSE)+N15)/VLOOKUP(BL$3,Init!$F:$K,MATCH(BL$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(BL$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(BL$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":22.286015000000013},{"$f":"IF(OR(BM$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(BM$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$QJ,MATCH(BM$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$QJ,MATCH(BM$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BM$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BM$3)>9,YEAR(BM$3)+1,YEAR(BM$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(BM$3)>9,YEAR(BM$3)+1,YEAR(BM$3)),$D$3:$E$3,0))*VLOOKUP(BM$3,RT1SC!$L$44:$N$67,MATCH(BM$4,RT1SC!$L$3:$N$3,0),FALSE)+O15)/VLOOKUP(BM$3,Init!$F:$K,MATCH(BM$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(BM$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(BM$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BN$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(BN$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$QJ,MATCH(BN$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$QJ,MATCH(BN$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BN$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BN$3)>9,YEAR(BN$3)+1,YEAR(BN$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(BN$3)>9,YEAR(BN$3)+1,YEAR(BN$3)),$D$3:$E$3,0))*VLOOKUP(BN$3,RT1SC!$L$44:$N$67,MATCH(BN$4,RT1SC!$L$3:$N$3,0),FALSE)+P15)/VLOOKUP(BN$3,Init!$F:$K,MATCH(BN$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(BN$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(BN$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":32.784473557692309},{"$f":"IF(OR(BO$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(BO$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$QJ,MATCH(BO$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$QJ,MATCH(BO$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BO$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BO$3)>9,YEAR(BO$3)+1,YEAR(BO$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(BO$3)>9,YEAR(BO$3)+1,YEAR(BO$3)),$D$3:$E$3,0))*VLOOKUP(BO$3,RT1SC!$L$44:$N$67,MATCH(BO$4,RT1SC!$L$3:$N$3,0),FALSE)+Q15)/VLOOKUP(BO$3,Init!$F:$K,MATCH(BO$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(BO$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(BO$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BP$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(BP$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$QJ,MATCH(BP$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$QJ,MATCH(BP$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BP$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BP$3)>9,YEAR(BP$3)+1,YEAR(BP$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(BP$3)>9,YEAR(BP$3)+1,YEAR(BP$3)),$D$3:$E$3,0))*VLOOKUP(BP$3,RT1SC!$L$44:$N$67,MATCH(BP$4,RT1SC!$L$3:$N$3,0),FALSE)+R15)/VLOOKUP(BP$3,Init!$F:$K,MATCH(BP$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(BP$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(BP$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":16.210173076923098},{"$f":"IF(OR(BQ$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(BQ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$QJ,MATCH(BQ$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$QJ,MATCH(BQ$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BQ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BQ$3)>9,YEAR(BQ$3)+1,YEAR(BQ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(BQ$3)>9,YEAR(BQ$3)+1,YEAR(BQ$3)),$D$3:$E$3,0))*VLOOKUP(BQ$3,RT1SC!$L$44:$N$67,MATCH(BQ$4,RT1SC!$L$3:$N$3,0),FALSE)+S15)/VLOOKUP(BQ$3,Init!$F:$K,MATCH(BQ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(BQ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(BQ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BR$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(BR$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$QJ,MATCH(BR$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$QJ,MATCH(BR$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BR$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BR$3)>9,YEAR(BR$3)+1,YEAR(BR$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(BR$3)>9,YEAR(BR$3)+1,YEAR(BR$3)),$D$3:$E$3,0))*VLOOKUP(BR$3,RT1SC!$L$44:$N$67,MATCH(BR$4,RT1SC!$L$3:$N$3,0),FALSE)+T15)/VLOOKUP(BR$3,Init!$F:$K,MATCH(BR$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(BR$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(BR$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":13.729961538461538},{"$f":"IF(OR(BS$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(BS$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$QJ,MATCH(BS$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$QJ,MATCH(BS$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BS$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BS$3)>9,YEAR(BS$3)+1,YEAR(BS$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(BS$3)>9,YEAR(BS$3)+1,YEAR(BS$3)),$D$3:$E$3,0))*VLOOKUP(BS$3,RT1SC!$L$44:$N$67,MATCH(BS$4,RT1SC!$L$3:$N$3,0),FALSE)+U15)/VLOOKUP(BS$3,Init!$F:$K,MATCH(BS$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(BS$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(BS$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BT$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(BT$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$QJ,MATCH(BT$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$QJ,MATCH(BT$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BT$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BT$3)>9,YEAR(BT$3)+1,YEAR(BT$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(BT$3)>9,YEAR(BT$3)+1,YEAR(BT$3)),$D$3:$E$3,0))*VLOOKUP(BT$3,RT1SC!$L$44:$N$67,MATCH(BT$4,RT1SC!$L$3:$N$3,0),FALSE)+V15)/VLOOKUP(BT$3,Init!$F:$K,MATCH(BT$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(BT$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(BT$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":11.674215000000007},{"$f":"IF(OR(BU$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(BU$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$QJ,MATCH(BU$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$QJ,MATCH(BU$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BU$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BU$3)>9,YEAR(BU$3)+1,YEAR(BU$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(BU$3)>9,YEAR(BU$3)+1,YEAR(BU$3)),$D$3:$E$3,0))*VLOOKUP(BU$3,RT1SC!$L$44:$N$67,MATCH(BU$4,RT1SC!$L$3:$N$3,0),FALSE)+W15)/VLOOKUP(BU$3,Init!$F:$K,MATCH(BU$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(BU$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(BU$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BV$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(BV$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$QJ,MATCH(BV$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$QJ,MATCH(BV$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BV$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BV$3)>9,YEAR(BV$3)+1,YEAR(BV$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(BV$3)>9,YEAR(BV$3)+1,YEAR(BV$3)),$D$3:$E$3,0))*VLOOKUP(BV$3,RT1SC!$L$44:$N$67,MATCH(BV$4,RT1SC!$L$3:$N$3,0),FALSE)+X15)/VLOOKUP(BV$3,Init!$F:$K,MATCH(BV$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(BV$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(BV$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":11.306723557692301},{"$f":"IF(OR(BW$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(BW$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$QJ,MATCH(BW$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$QJ,MATCH(BW$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BW$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BW$3)>9,YEAR(BW$3)+1,YEAR(BW$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(BW$3)>9,YEAR(BW$3)+1,YEAR(BW$3)),$D$3:$E$3,0))*VLOOKUP(BW$3,RT1SC!$L$44:$N$67,MATCH(BW$4,RT1SC!$L$3:$N$3,0),FALSE)+Y15)/VLOOKUP(BW$3,Init!$F:$K,MATCH(BW$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(BW$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(BW$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BX$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(BX$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$QJ,MATCH(BX$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$QJ,MATCH(BX$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BX$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BX$3)>9,YEAR(BX$3)+1,YEAR(BX$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(BX$3)>9,YEAR(BX$3)+1,YEAR(BX$3)),$D$3:$E$3,0))*VLOOKUP(BX$3,RT1SC!$L$44:$N$67,MATCH(BX$4,RT1SC!$L$3:$N$3,0),FALSE)+Z15)/VLOOKUP(BX$3,Init!$F:$K,MATCH(BX$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(BX$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(BX$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":12.138629629629637},{"$f":"IF(OR(BY$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(BY$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$QJ,MATCH(BY$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$QJ,MATCH(BY$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BY$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BY$3)>9,YEAR(BY$3)+1,YEAR(BY$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(BY$3)>9,YEAR(BY$3)+1,YEAR(BY$3)),$D$3:$E$3,0))*VLOOKUP(BY$3,RT1SC!$L$44:$N$67,MATCH(BY$4,RT1SC!$L$3:$N$3,0),FALSE)+AA15)/VLOOKUP(BY$3,Init!$F:$K,MATCH(BY$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(BY$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(BY$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BZ$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(BZ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$QJ,MATCH(BZ$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$QJ,MATCH(BZ$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BZ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BZ$3)>9,YEAR(BZ$3)+1,YEAR(BZ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(BZ$3)>9,YEAR(BZ$3)+1,YEAR(BZ$3)),$D$3:$E$3,0))*VLOOKUP(BZ$3,RT1SC!$L$44:$N$67,MATCH(BZ$4,RT1SC!$L$3:$N$3,0),FALSE)+AB15)/VLOOKUP(BZ$3,Init!$F:$K,MATCH(BZ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(BZ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(BZ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":18.333937499999998},{"$f":"IF(OR(CA$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(CA$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$QJ,MATCH(CA$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$QJ,MATCH(CA$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CA$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CA$3)>9,YEAR(CA$3)+1,YEAR(CA$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(CA$3)>9,YEAR(CA$3)+1,YEAR(CA$3)),$D$3:$E$3,0))*VLOOKUP(CA$3,RT1SC!$L$44:$N$67,MATCH(CA$4,RT1SC!$L$3:$N$3,0),FALSE)+AC15)/VLOOKUP(CA$3,Init!$F:$K,MATCH(CA$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(CA$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(CA$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CB$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(CB$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$QJ,MATCH(CB$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$QJ,MATCH(CB$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CB$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CB$3)>9,YEAR(CB$3)+1,YEAR(CB$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(CB$3)>9,YEAR(CB$3)+1,YEAR(CB$3)),$D$3:$E$3,0))*VLOOKUP(CB$3,RT1SC!$L$44:$N$67,MATCH(CB$4,RT1SC!$L$3:$N$3,0),FALSE)+AD15)/VLOOKUP(CB$3,Init!$F:$K,MATCH(CB$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(CB$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(CB$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":29.022754629629631},{"$f":"IF(OR(CC$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(CC$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$QJ,MATCH(CC$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$QJ,MATCH(CC$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CC$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CC$3)>9,YEAR(CC$3)+1,YEAR(CC$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(CC$3)>9,YEAR(CC$3)+1,YEAR(CC$3)),$D$3:$E$3,0))*VLOOKUP(CC$3,RT1SC!$L$44:$N$67,MATCH(CC$4,RT1SC!$L$3:$N$3,0),FALSE)+AE15)/VLOOKUP(CC$3,Init!$F:$K,MATCH(CC$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(CC$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(CC$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CD$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(CD$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$QJ,MATCH(CD$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$QJ,MATCH(CD$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CD$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CD$3)>9,YEAR(CD$3)+1,YEAR(CD$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(CD$3)>9,YEAR(CD$3)+1,YEAR(CD$3)),$D$3:$E$3,0))*VLOOKUP(CD$3,RT1SC!$L$44:$N$67,MATCH(CD$4,RT1SC!$L$3:$N$3,0),FALSE)+AF15)/VLOOKUP(CD$3,Init!$F:$K,MATCH(CD$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(CD$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(CD$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":32.413807499999983},{"$f":"IF(OR(CE$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(CE$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$QJ,MATCH(CE$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$QJ,MATCH(CE$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CE$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CE$3)>9,YEAR(CE$3)+1,YEAR(CE$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(CE$3)>9,YEAR(CE$3)+1,YEAR(CE$3)),$D$3:$E$3,0))*VLOOKUP(CE$3,RT1SC!$L$44:$N$67,MATCH(CE$4,RT1SC!$L$3:$N$3,0),FALSE)+AG15)/VLOOKUP(CE$3,Init!$F:$K,MATCH(CE$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(CE$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(CE$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CF$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(CF$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$QJ,MATCH(CF$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$QJ,MATCH(CF$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CF$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CF$3)>9,YEAR(CF$3)+1,YEAR(CF$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(CF$3)>9,YEAR(CF$3)+1,YEAR(CF$3)),$D$3:$E$3,0))*VLOOKUP(CF$3,RT1SC!$L$44:$N$67,MATCH(CF$4,RT1SC!$L$3:$N$3,0),FALSE)+AH15)/VLOOKUP(CF$3,Init!$F:$K,MATCH(CF$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(CF$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(CF$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":45.29917499999997},{"$f":"IF(OR(CG$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(CG$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$QJ,MATCH(CG$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$QJ,MATCH(CG$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CG$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CG$3)>9,YEAR(CG$3)+1,YEAR(CG$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(CG$3)>9,YEAR(CG$3)+1,YEAR(CG$3)),$D$3:$E$3,0))*VLOOKUP(CG$3,RT1SC!$L$44:$N$67,MATCH(CG$4,RT1SC!$L$3:$N$3,0),FALSE)+AI15)/VLOOKUP(CG$3,Init!$F:$K,MATCH(CG$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(CG$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(CG$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CH$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(CH$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$QJ,MATCH(CH$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$QJ,MATCH(CH$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CH$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CH$3)>9,YEAR(CH$3)+1,YEAR(CH$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(CH$3)>9,YEAR(CH$3)+1,YEAR(CH$3)),$D$3:$E$3,0))*VLOOKUP(CH$3,RT1SC!$L$44:$N$67,MATCH(CH$4,RT1SC!$L$3:$N$3,0),FALSE)+AJ15)/VLOOKUP(CH$3,Init!$F:$K,MATCH(CH$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(CH$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(CH$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":33.110990384615377},{"$f":"IF(OR(CI$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(CI$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$QJ,MATCH(CI$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$QJ,MATCH(CI$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CI$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CI$3)>9,YEAR(CI$3)+1,YEAR(CI$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(CI$3)>9,YEAR(CI$3)+1,YEAR(CI$3)),$D$3:$E$3,0))*VLOOKUP(CI$3,RT1SC!$L$44:$N$67,MATCH(CI$4,RT1SC!$L$3:$N$3,0),FALSE)+AK15)/VLOOKUP(CI$3,Init!$F:$K,MATCH(CI$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(CI$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(CI$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CJ$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(CJ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$QJ,MATCH(CJ$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$QJ,MATCH(CJ$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CJ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CJ$3)>9,YEAR(CJ$3)+1,YEAR(CJ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(CJ$3)>9,YEAR(CJ$3)+1,YEAR(CJ$3)),$D$3:$E$3,0))*VLOOKUP(CJ$3,RT1SC!$L$44:$N$67,MATCH(CJ$4,RT1SC!$L$3:$N$3,0),FALSE)+AL15)/VLOOKUP(CJ$3,Init!$F:$K,MATCH(CJ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(CJ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(CJ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":22.980580729166654},{"$f":"IF(OR(CK$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(CK$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$QJ,MATCH(CK$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$QJ,MATCH(CK$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CK$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CK$3)>9,YEAR(CK$3)+1,YEAR(CK$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(CK$3)>9,YEAR(CK$3)+1,YEAR(CK$3)),$D$3:$E$3,0))*VLOOKUP(CK$3,RT1SC!$L$44:$N$67,MATCH(CK$4,RT1SC!$L$3:$N$3,0),FALSE)+AM15)/VLOOKUP(CK$3,Init!$F:$K,MATCH(CK$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(CK$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(CK$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CL$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(CL$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$QJ,MATCH(CL$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$QJ,MATCH(CL$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CL$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CL$3)>9,YEAR(CL$3)+1,YEAR(CL$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(CL$3)>9,YEAR(CL$3)+1,YEAR(CL$3)),$D$3:$E$3,0))*VLOOKUP(CL$3,RT1SC!$L$44:$N$67,MATCH(CL$4,RT1SC!$L$3:$N$3,0),FALSE)+AN15)/VLOOKUP(CL$3,Init!$F:$K,MATCH(CL$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(CL$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(CL$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":33.434473557692286},{"$f":"IF(OR(CM$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(CM$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$QJ,MATCH(CM$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$QJ,MATCH(CM$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CM$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CM$3)>9,YEAR(CM$3)+1,YEAR(CM$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(CM$3)>9,YEAR(CM$3)+1,YEAR(CM$3)),$D$3:$E$3,0))*VLOOKUP(CM$3,RT1SC!$L$44:$N$67,MATCH(CM$4,RT1SC!$L$3:$N$3,0),FALSE)+AO15)/VLOOKUP(CM$3,Init!$F:$K,MATCH(CM$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(CM$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(CM$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CN$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(CN$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$QJ,MATCH(CN$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$QJ,MATCH(CN$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CN$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CN$3)>9,YEAR(CN$3)+1,YEAR(CN$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(CN$3)>9,YEAR(CN$3)+1,YEAR(CN$3)),$D$3:$E$3,0))*VLOOKUP(CN$3,RT1SC!$L$44:$N$67,MATCH(CN$4,RT1SC!$L$3:$N$3,0),FALSE)+AP15)/VLOOKUP(CN$3,Init!$F:$K,MATCH(CN$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(CN$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(CN$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":16.860173076923104},{"$f":"IF(OR(CO$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(CO$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$QJ,MATCH(CO$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$QJ,MATCH(CO$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CO$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CO$3)>9,YEAR(CO$3)+1,YEAR(CO$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(CO$3)>9,YEAR(CO$3)+1,YEAR(CO$3)),$D$3:$E$3,0))*VLOOKUP(CO$3,RT1SC!$L$44:$N$67,MATCH(CO$4,RT1SC!$L$3:$N$3,0),FALSE)+AQ15)/VLOOKUP(CO$3,Init!$F:$K,MATCH(CO$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(CO$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(CO$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CP$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(CP$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$QJ,MATCH(CP$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$QJ,MATCH(CP$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CP$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CP$3)>9,YEAR(CP$3)+1,YEAR(CP$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(CP$3)>9,YEAR(CP$3)+1,YEAR(CP$3)),$D$3:$E$3,0))*VLOOKUP(CP$3,RT1SC!$L$44:$N$67,MATCH(CP$4,RT1SC!$L$3:$N$3,0),FALSE)+AR15)/VLOOKUP(CP$3,Init!$F:$K,MATCH(CP$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(CP$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(CP$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":14.389961538461534},{"$f":"IF(OR(CQ$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(CQ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$QJ,MATCH(CQ$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$QJ,MATCH(CQ$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CQ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CQ$3)>9,YEAR(CQ$3)+1,YEAR(CQ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(CQ$3)>9,YEAR(CQ$3)+1,YEAR(CQ$3)),$D$3:$E$3,0))*VLOOKUP(CQ$3,RT1SC!$L$44:$N$67,MATCH(CQ$4,RT1SC!$L$3:$N$3,0),FALSE)+AS15)/VLOOKUP(CQ$3,Init!$F:$K,MATCH(CQ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(CQ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(CQ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CR$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(CR$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$QJ,MATCH(CR$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$QJ,MATCH(CR$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CR$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CR$3)>9,YEAR(CR$3)+1,YEAR(CR$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(CR$3)>9,YEAR(CR$3)+1,YEAR(CR$3)),$D$3:$E$3,0))*VLOOKUP(CR$3,RT1SC!$L$44:$N$67,MATCH(CR$4,RT1SC!$L$3:$N$3,0),FALSE)+AT15)/VLOOKUP(CR$3,Init!$F:$K,MATCH(CR$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(CR$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(CR$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":12.334215000000004},{"$f":"IF(OR(CS$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(CS$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$QJ,MATCH(CS$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$QJ,MATCH(CS$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CS$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CS$3)>9,YEAR(CS$3)+1,YEAR(CS$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(CS$3)>9,YEAR(CS$3)+1,YEAR(CS$3)),$D$3:$E$3,0))*VLOOKUP(CS$3,RT1SC!$L$44:$N$67,MATCH(CS$4,RT1SC!$L$3:$N$3,0),FALSE)+AU15)/VLOOKUP(CS$3,Init!$F:$K,MATCH(CS$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(CS$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(CS$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CT$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(CT$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$QJ,MATCH(CT$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$QJ,MATCH(CT$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CT$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CT$3)>9,YEAR(CT$3)+1,YEAR(CT$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(CT$3)>9,YEAR(CT$3)+1,YEAR(CT$3)),$D$3:$E$3,0))*VLOOKUP(CT$3,RT1SC!$L$44:$N$67,MATCH(CT$4,RT1SC!$L$3:$N$3,0),FALSE)+AV15)/VLOOKUP(CT$3,Init!$F:$K,MATCH(CT$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(CT$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(CT$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":11.956723557692293},{"$f":"IF(OR(CU$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(CU$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$QJ,MATCH(CU$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$QJ,MATCH(CU$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CU$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CU$3)>9,YEAR(CU$3)+1,YEAR(CU$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(CU$3)>9,YEAR(CU$3)+1,YEAR(CU$3)),$D$3:$E$3,0))*VLOOKUP(CU$3,RT1SC!$L$44:$N$67,MATCH(CU$4,RT1SC!$L$3:$N$3,0),FALSE)+AW15)/VLOOKUP(CU$3,Init!$F:$K,MATCH(CU$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(CU$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(CU$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CV$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(CV$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$QJ,MATCH(CV$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$QJ,MATCH(CV$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CV$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CV$3)>9,YEAR(CV$3)+1,YEAR(CV$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(CV$3)>9,YEAR(CV$3)+1,YEAR(CV$3)),$D$3:$E$3,0))*VLOOKUP(CV$3,RT1SC!$L$44:$N$67,MATCH(CV$4,RT1SC!$L$3:$N$3,0),FALSE)+AX15)/VLOOKUP(CV$3,Init!$F:$K,MATCH(CV$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(CV$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(CV$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":12.887122596153834},{"$f":"IF(OR(CW$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(CW$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$QJ,MATCH(CW$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$QJ,MATCH(CW$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CW$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CW$3)>9,YEAR(CW$3)+1,YEAR(CW$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(CW$3)>9,YEAR(CW$3)+1,YEAR(CW$3)),$D$3:$E$3,0))*VLOOKUP(CW$3,RT1SC!$L$44:$N$67,MATCH(CW$4,RT1SC!$L$3:$N$3,0),FALSE)+AY15)/VLOOKUP(CW$3,Init!$F:$K,MATCH(CW$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(CW$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(CW$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CX$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(CX$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$QJ,MATCH(CX$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$QJ,MATCH(CX$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CX$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CX$3)>9,YEAR(CX$3)+1,YEAR(CX$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(CX$3)>9,YEAR(CX$3)+1,YEAR(CX$3)),$D$3:$E$3,0))*VLOOKUP(CX$3,RT1SC!$L$44:$N$67,MATCH(CX$4,RT1SC!$L$3:$N$3,0),FALSE)+AZ15)/VLOOKUP(CX$3,Init!$F:$K,MATCH(CX$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(CX$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(CX$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":18.879237499999995},{"$f":"IF(OR(CY$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(CY$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$QJ,MATCH(CY$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$QJ,MATCH(CY$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CY$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CY$3)>9,YEAR(CY$3)+1,YEAR(CY$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(CY$3)>9,YEAR(CY$3)+1,YEAR(CY$3)),$D$3:$E$3,0))*VLOOKUP(CY$3,RT1SC!$L$44:$N$67,MATCH(CY$4,RT1SC!$L$3:$N$3,0),FALSE)+BA15)/VLOOKUP(CY$3,Init!$F:$K,MATCH(CY$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(CY$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(CY$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0}]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"ROUND(MAX(MIN((HLOOKUP(SliceLF!D$3,I_TRL!$B$2:$ZZ$201,MATCH($B20,I_TRL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_NLSL!$B$2:$ZZ$201,MATCH($B20,I_NLSL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_ER!$B$2:$ZZ$201,MATCH($B20,I_ER!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_ER_other!$B$2:$ZZ$201,MATCH($B20,I_ER_other!$B$2:$B$201,0),FALSE))/VLOOKUP(D$3,Init!$M:$O,3,FALSE),VLOOKUP($B20,TOCA!$B:$BI,MATCH(\"RHWM \"&$D$3,TOCA!$B$3:$BI$3,0),FALSE))/SUMPRODUCT(TOCA!$D$4:$D$201,TOCA!$T$4:$T$201),0),7)","v":0},{"$f":"ROUND(MAX(MIN((HLOOKUP(SliceLF!E$3,I_TRL!$B$2:$ZZ$201,MATCH($B20,I_TRL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_NLSL!$B$2:$ZZ$201,MATCH($B20,I_NLSL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_ER!$B$2:$ZZ$201,MATCH($B20,I_ER!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_ER_other!$B$2:$ZZ$201,MATCH($B20,I_ER_other!$B$2:$B$201,0),FALSE))/VLOOKUP(E$3,Init!$M:$O,3,FALSE),VLOOKUP($B20,TOCA!$B:$BI,MATCH(\"RHWM \"&$D$3,TOCA!$B$3:$BI$3,0),FALSE))/SUMPRODUCT(TOCA!$D$4:$D$201,TOCA!$T$4:$T$201),0),7)","v":0},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$QJ,IF(F$4=\"HLH\",MATCH(F$3,I_TRL!$B$2:$QJ$2,0),MATCH(F$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$QJ,IF(F$4=\"HLH\",MATCH(F$3,I_NLSL!$B$2:$QJ$2,0),MATCH(F$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$QJ,IF(F$4=\"HLH\",MATCH(F$3,I_ER!$B$2:$QJ$2,0),MATCH(F$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$QJ,IF(F$4=\"HLH\",MATCH(F$3,I_ER_other!$B$2:$QJ$2,0),MATCH(F$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$3)>9,YEAR(F$3)+1,YEAR(F$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(F$3)>9,YEAR(F$3)+1,YEAR(F$3)),$D$3:$E$3,0))*VLOOKUP(F$3,RT1SC!$L$44:$N$67,MATCH(F$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":0},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$QJ,IF(G$4=\"HLH\",MATCH(G$3,I_TRL!$B$2:$QJ$2,0),MATCH(G$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$QJ,IF(G$4=\"HLH\",MATCH(G$3,I_NLSL!$B$2:$QJ$2,0),MATCH(G$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$QJ,IF(G$4=\"HLH\",MATCH(G$3,I_ER!$B$2:$QJ$2,0),MATCH(G$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$QJ,IF(G$4=\"HLH\",MATCH(G$3,I_ER_other!$B$2:$QJ$2,0),MATCH(G$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$3)>9,YEAR(G$3)+1,YEAR(G$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(G$3)>9,YEAR(G$3)+1,YEAR(G$3)),$D$3:$E$3,0))*VLOOKUP(G$3,RT1SC!$L$44:$N$67,MATCH(G$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":0},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$QJ,IF(H$4=\"HLH\",MATCH(H$3,I_TRL!$B$2:$QJ$2,0),MATCH(H$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$QJ,IF(H$4=\"HLH\",MATCH(H$3,I_NLSL!$B$2:$QJ$2,0),MATCH(H$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$QJ,IF(H$4=\"HLH\",MATCH(H$3,I_ER!$B$2:$QJ$2,0),MATCH(H$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$QJ,IF(H$4=\"HLH\",MATCH(H$3,I_ER_other!$B$2:$QJ$2,0),MATCH(H$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$3)>9,YEAR(H$3)+1,YEAR(H$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(H$3)>9,YEAR(H$3)+1,YEAR(H$3)),$D$3:$E$3,0))*VLOOKUP(H$3,RT1SC!$L$44:$N$67,MATCH(H$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":0},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$QJ,IF(I$4=\"HLH\",MATCH(I$3,I_TRL!$B$2:$QJ$2,0),MATCH(I$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$QJ,IF(I$4=\"HLH\",MATCH(I$3,I_NLSL!$B$2:$QJ$2,0),MATCH(I$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$QJ,IF(I$4=\"HLH\",MATCH(I$3,I_ER!$B$2:$QJ$2,0),MATCH(I$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$QJ,IF(I$4=\"HLH\",MATCH(I$3,I_ER_other!$B$2:$QJ$2,0),MATCH(I$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$3)>9,YEAR(I$3)+1,YEAR(I$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(I$3)>9,YEAR(I$3)+1,YEAR(I$3)),$D$3:$E$3,0))*VLOOKUP(I$3,RT1SC!$L$44:$N$67,MATCH(I$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":0},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$QJ,IF(J$4=\"HLH\",MATCH(J$3,I_TRL!$B$2:$QJ$2,0),MATCH(J$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$QJ,IF(J$4=\"HLH\",MATCH(J$3,I_NLSL!$B$2:$QJ$2,0),MATCH(J$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$QJ,IF(J$4=\"HLH\",MATCH(J$3,I_ER!$B$2:$QJ$2,0),MATCH(J$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$QJ,IF(J$4=\"HLH\",MATCH(J$3,I_ER_other!$B$2:$QJ$2,0),MATCH(J$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$3)>9,YEAR(J$3)+1,YEAR(J$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(J$3)>9,YEAR(J$3)+1,YEAR(J$3)),$D$3:$E$3,0))*VLOOKUP(J$3,RT1SC!$L$44:$N$67,MATCH(J$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":0},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$QJ,IF(K$4=\"HLH\",MATCH(K$3,I_TRL!$B$2:$QJ$2,0),MATCH(K$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$QJ,IF(K$4=\"HLH\",MATCH(K$3,I_NLSL!$B$2:$QJ$2,0),MATCH(K$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$QJ,IF(K$4=\"HLH\",MATCH(K$3,I_ER!$B$2:$QJ$2,0),MATCH(K$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$QJ,IF(K$4=\"HLH\",MATCH(K$3,I_ER_other!$B$2:$QJ$2,0),MATCH(K$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$3)>9,YEAR(K$3)+1,YEAR(K$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(K$3)>9,YEAR(K$3)+1,YEAR(K$3)),$D$3:$E$3,0))*VLOOKUP(K$3,RT1SC!$L$44:$N$67,MATCH(K$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":0},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$QJ,IF(L$4=\"HLH\",MATCH(L$3,I_TRL!$B$2:$QJ$2,0),MATCH(L$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$QJ,IF(L$4=\"HLH\",MATCH(L$3,I_NLSL!$B$2:$QJ$2,0),MATCH(L$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$QJ,IF(L$4=\"HLH\",MATCH(L$3,I_ER!$B$2:$QJ$2,0),MATCH(L$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$QJ,IF(L$4=\"HLH\",MATCH(L$3,I_ER_other!$B$2:$QJ$2,0),MATCH(L$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$3)>9,YEAR(L$3)+1,YEAR(L$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(L$3)>9,YEAR(L$3)+1,YEAR(L$3)),$D$3:$E$3,0))*VLOOKUP(L$3,RT1SC!$L$44:$N$67,MATCH(L$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":0},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$QJ,IF(M$4=\"HLH\",MATCH(M$3,I_TRL!$B$2:$QJ$2,0),MATCH(M$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$QJ,IF(M$4=\"HLH\",MATCH(M$3,I_NLSL!$B$2:$QJ$2,0),MATCH(M$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$QJ,IF(M$4=\"HLH\",MATCH(M$3,I_ER!$B$2:$QJ$2,0),MATCH(M$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$QJ,IF(M$4=\"HLH\",MATCH(M$3,I_ER_other!$B$2:$QJ$2,0),MATCH(M$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$3)>9,YEAR(M$3)+1,YEAR(M$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(M$3)>9,YEAR(M$3)+1,YEAR(M$3)),$D$3:$E$3,0))*VLOOKUP(M$3,RT1SC!$L$44:$N$67,MATCH(M$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":0},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$QJ,IF(N$4=\"HLH\",MATCH(N$3,I_TRL!$B$2:$QJ$2,0),MATCH(N$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$QJ,IF(N$4=\"HLH\",MATCH(N$3,I_NLSL!$B$2:$QJ$2,0),MATCH(N$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$QJ,IF(N$4=\"HLH\",MATCH(N$3,I_ER!$B$2:$QJ$2,0),MATCH(N$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$QJ,IF(N$4=\"HLH\",MATCH(N$3,I_ER_other!$B$2:$QJ$2,0),MATCH(N$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$3)>9,YEAR(N$3)+1,YEAR(N$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(N$3)>9,YEAR(N$3)+1,YEAR(N$3)),$D$3:$E$3,0))*VLOOKUP(N$3,RT1SC!$L$44:$N$67,MATCH(N$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":0},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$QJ,IF(O$4=\"HLH\",MATCH(O$3,I_TRL!$B$2:$QJ$2,0),MATCH(O$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$QJ,IF(O$4=\"HLH\",MATCH(O$3,I_NLSL!$B$2:$QJ$2,0),MATCH(O$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$QJ,IF(O$4=\"HLH\",MATCH(O$3,I_ER!$B$2:$QJ$2,0),MATCH(O$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$QJ,IF(O$4=\"HLH\",MATCH(O$3,I_ER_other!$B$2:$QJ$2,0),MATCH(O$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$3)>9,YEAR(O$3)+1,YEAR(O$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(O$3)>9,YEAR(O$3)+1,YEAR(O$3)),$D$3:$E$3,0))*VLOOKUP(O$3,RT1SC!$L$44:$N$67,MATCH(O$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":0},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$QJ,IF(P$4=\"HLH\",MATCH(P$3,I_TRL!$B$2:$QJ$2,0),MATCH(P$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$QJ,IF(P$4=\"HLH\",MATCH(P$3,I_NLSL!$B$2:$QJ$2,0),MATCH(P$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$QJ,IF(P$4=\"HLH\",MATCH(P$3,I_ER!$B$2:$QJ$2,0),MATCH(P$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$QJ,IF(P$4=\"HLH\",MATCH(P$3,I_ER_other!$B$2:$QJ$2,0),MATCH(P$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$3)>9,YEAR(P$3)+1,YEAR(P$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(P$3)>9,YEAR(P$3)+1,YEAR(P$3)),$D$3:$E$3,0))*VLOOKUP(P$3,RT1SC!$L$44:$N$67,MATCH(P$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":0},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$QJ,IF(Q$4=\"HLH\",MATCH(Q$3,I_TRL!$B$2:$QJ$2,0),MATCH(Q$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$QJ,IF(Q$4=\"HLH\",MATCH(Q$3,I_NLSL!$B$2:$QJ$2,0),MATCH(Q$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$QJ,IF(Q$4=\"HLH\",MATCH(Q$3,I_ER!$B$2:$QJ$2,0),MATCH(Q$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$QJ,IF(Q$4=\"HLH\",MATCH(Q$3,I_ER_other!$B$2:$QJ$2,0),MATCH(Q$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$3)>9,YEAR(Q$3)+1,YEAR(Q$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(Q$3)>9,YEAR(Q$3)+1,YEAR(Q$3)),$D$3:$E$3,0))*VLOOKUP(Q$3,RT1SC!$L$44:$N$67,MATCH(Q$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":0},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$QJ,IF(R$4=\"HLH\",MATCH(R$3,I_TRL!$B$2:$QJ$2,0),MATCH(R$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$QJ,IF(R$4=\"HLH\",MATCH(R$3,I_NLSL!$B$2:$QJ$2,0),MATCH(R$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$QJ,IF(R$4=\"HLH\",MATCH(R$3,I_ER!$B$2:$QJ$2,0),MATCH(R$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$QJ,IF(R$4=\"HLH\",MATCH(R$3,I_ER_other!$B$2:$QJ$2,0),MATCH(R$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$3)>9,YEAR(R$3)+1,YEAR(R$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(R$3)>9,YEAR(R$3)+1,YEAR(R$3)),$D$3:$E$3,0))*VLOOKUP(R$3,RT1SC!$L$44:$N$67,MATCH(R$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":0},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$QJ,IF(S$4=\"HLH\",MATCH(S$3,I_TRL!$B$2:$QJ$2,0),MATCH(S$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$QJ,IF(S$4=\"HLH\",MATCH(S$3,I_NLSL!$B$2:$QJ$2,0),MATCH(S$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$QJ,IF(S$4=\"HLH\",MATCH(S$3,I_ER!$B$2:$QJ$2,0),MATCH(S$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$QJ,IF(S$4=\"HLH\",MATCH(S$3,I_ER_other!$B$2:$QJ$2,0),MATCH(S$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$3)>9,YEAR(S$3)+1,YEAR(S$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(S$3)>9,YEAR(S$3)+1,YEAR(S$3)),$D$3:$E$3,0))*VLOOKUP(S$3,RT1SC!$L$44:$N$67,MATCH(S$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":0},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$QJ,IF(T$4=\"HLH\",MATCH(T$3,I_TRL!$B$2:$QJ$2,0),MATCH(T$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$QJ,IF(T$4=\"HLH\",MATCH(T$3,I_NLSL!$B$2:$QJ$2,0),MATCH(T$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$QJ,IF(T$4=\"HLH\",MATCH(T$3,I_ER!$B$2:$QJ$2,0),MATCH(T$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$QJ,IF(T$4=\"HLH\",MATCH(T$3,I_ER_other!$B$2:$QJ$2,0),MATCH(T$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$3)>9,YEAR(T$3)+1,YEAR(T$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(T$3)>9,YEAR(T$3)+1,YEAR(T$3)),$D$3:$E$3,0))*VLOOKUP(T$3,RT1SC!$L$44:$N$67,MATCH(T$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":0},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$QJ,IF(U$4=\"HLH\",MATCH(U$3,I_TRL!$B$2:$QJ$2,0),MATCH(U$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$QJ,IF(U$4=\"HLH\",MATCH(U$3,I_NLSL!$B$2:$QJ$2,0),MATCH(U$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$QJ,IF(U$4=\"HLH\",MATCH(U$3,I_ER!$B$2:$QJ$2,0),MATCH(U$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$QJ,IF(U$4=\"HLH\",MATCH(U$3,I_ER_other!$B$2:$QJ$2,0),MATCH(U$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$3)>9,YEAR(U$3)+1,YEAR(U$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(U$3)>9,YEAR(U$3)+1,YEAR(U$3)),$D$3:$E$3,0))*VLOOKUP(U$3,RT1SC!$L$44:$N$67,MATCH(U$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":0},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$QJ,IF(V$4=\"HLH\",MATCH(V$3,I_TRL!$B$2:$QJ$2,0),MATCH(V$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$QJ,IF(V$4=\"HLH\",MATCH(V$3,I_NLSL!$B$2:$QJ$2,0),MATCH(V$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$QJ,IF(V$4=\"HLH\",MATCH(V$3,I_ER!$B$2:$QJ$2,0),MATCH(V$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$QJ,IF(V$4=\"HLH\",MATCH(V$3,I_ER_other!$B$2:$QJ$2,0),MATCH(V$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$3)>9,YEAR(V$3)+1,YEAR(V$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(V$3)>9,YEAR(V$3)+1,YEAR(V$3)),$D$3:$E$3,0))*VLOOKUP(V$3,RT1SC!$L$44:$N$67,MATCH(V$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":0},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$QJ,IF(W$4=\"HLH\",MATCH(W$3,I_TRL!$B$2:$QJ$2,0),MATCH(W$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$QJ,IF(W$4=\"HLH\",MATCH(W$3,I_NLSL!$B$2:$QJ$2,0),MATCH(W$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$QJ,IF(W$4=\"HLH\",MATCH(W$3,I_ER!$B$2:$QJ$2,0),MATCH(W$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$QJ,IF(W$4=\"HLH\",MATCH(W$3,I_ER_other!$B$2:$QJ$2,0),MATCH(W$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$3)>9,YEAR(W$3)+1,YEAR(W$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(W$3)>9,YEAR(W$3)+1,YEAR(W$3)),$D$3:$E$3,0))*VLOOKUP(W$3,RT1SC!$L$44:$N$67,MATCH(W$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":0},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$QJ,IF(X$4=\"HLH\",MATCH(X$3,I_TRL!$B$2:$QJ$2,0),MATCH(X$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$QJ,IF(X$4=\"HLH\",MATCH(X$3,I_NLSL!$B$2:$QJ$2,0),MATCH(X$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$QJ,IF(X$4=\"HLH\",MATCH(X$3,I_ER!$B$2:$QJ$2,0),MATCH(X$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$QJ,IF(X$4=\"HLH\",MATCH(X$3,I_ER_other!$B$2:$QJ$2,0),MATCH(X$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$3)>9,YEAR(X$3)+1,YEAR(X$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(X$3)>9,YEAR(X$3)+1,YEAR(X$3)),$D$3:$E$3,0))*VLOOKUP(X$3,RT1SC!$L$44:$N$67,MATCH(X$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":0},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$QJ,IF(Y$4=\"HLH\",MATCH(Y$3,I_TRL!$B$2:$QJ$2,0),MATCH(Y$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$QJ,IF(Y$4=\"HLH\",MATCH(Y$3,I_NLSL!$B$2:$QJ$2,0),MATCH(Y$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$QJ,IF(Y$4=\"HLH\",MATCH(Y$3,I_ER!$B$2:$QJ$2,0),MATCH(Y$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$QJ,IF(Y$4=\"HLH\",MATCH(Y$3,I_ER_other!$B$2:$QJ$2,0),MATCH(Y$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$3)>9,YEAR(Y$3)+1,YEAR(Y$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(Y$3)>9,YEAR(Y$3)+1,YEAR(Y$3)),$D$3:$E$3,0))*VLOOKUP(Y$3,RT1SC!$L$44:$N$67,MATCH(Y$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":0},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$QJ,IF(Z$4=\"HLH\",MATCH(Z$3,I_TRL!$B$2:$QJ$2,0),MATCH(Z$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$QJ,IF(Z$4=\"HLH\",MATCH(Z$3,I_NLSL!$B$2:$QJ$2,0),MATCH(Z$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$QJ,IF(Z$4=\"HLH\",MATCH(Z$3,I_ER!$B$2:$QJ$2,0),MATCH(Z$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$QJ,IF(Z$4=\"HLH\",MATCH(Z$3,I_ER_other!$B$2:$QJ$2,0),MATCH(Z$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$3)>9,YEAR(Z$3)+1,YEAR(Z$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(Z$3)>9,YEAR(Z$3)+1,YEAR(Z$3)),$D$3:$E$3,0))*VLOOKUP(Z$3,RT1SC!$L$44:$N$67,MATCH(Z$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":0},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$QJ,IF(AA$4=\"HLH\",MATCH(AA$3,I_TRL!$B$2:$QJ$2,0),MATCH(AA$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$QJ,IF(AA$4=\"HLH\",MATCH(AA$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AA$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$QJ,IF(AA$4=\"HLH\",MATCH(AA$3,I_ER!$B$2:$QJ$2,0),MATCH(AA$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$QJ,IF(AA$4=\"HLH\",MATCH(AA$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AA$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$3)>9,YEAR(AA$3)+1,YEAR(AA$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(AA$3)>9,YEAR(AA$3)+1,YEAR(AA$3)),$D$3:$E$3,0))*VLOOKUP(AA$3,RT1SC!$L$44:$N$67,MATCH(AA$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":0},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$QJ,IF(AB$4=\"HLH\",MATCH(AB$3,I_TRL!$B$2:$QJ$2,0),MATCH(AB$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$QJ,IF(AB$4=\"HLH\",MATCH(AB$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AB$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$QJ,IF(AB$4=\"HLH\",MATCH(AB$3,I_ER!$B$2:$QJ$2,0),MATCH(AB$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$QJ,IF(AB$4=\"HLH\",MATCH(AB$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AB$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$3)>9,YEAR(AB$3)+1,YEAR(AB$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(AB$3)>9,YEAR(AB$3)+1,YEAR(AB$3)),$D$3:$E$3,0))*VLOOKUP(AB$3,RT1SC!$L$44:$N$67,MATCH(AB$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":0},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$QJ,IF(AC$4=\"HLH\",MATCH(AC$3,I_TRL!$B$2:$QJ$2,0),MATCH(AC$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$QJ,IF(AC$4=\"HLH\",MATCH(AC$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AC$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$QJ,IF(AC$4=\"HLH\",MATCH(AC$3,I_ER!$B$2:$QJ$2,0),MATCH(AC$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$QJ,IF(AC$4=\"HLH\",MATCH(AC$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AC$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$3)>9,YEAR(AC$3)+1,YEAR(AC$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(AC$3)>9,YEAR(AC$3)+1,YEAR(AC$3)),$D$3:$E$3,0))*VLOOKUP(AC$3,RT1SC!$L$44:$N$67,MATCH(AC$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":0},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$QJ,IF(AD$4=\"HLH\",MATCH(AD$3,I_TRL!$B$2:$QJ$2,0),MATCH(AD$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$QJ,IF(AD$4=\"HLH\",MATCH(AD$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AD$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$QJ,IF(AD$4=\"HLH\",MATCH(AD$3,I_ER!$B$2:$QJ$2,0),MATCH(AD$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$QJ,IF(AD$4=\"HLH\",MATCH(AD$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AD$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$3)>9,YEAR(AD$3)+1,YEAR(AD$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(AD$3)>9,YEAR(AD$3)+1,YEAR(AD$3)),$D$3:$E$3,0))*VLOOKUP(AD$3,RT1SC!$L$44:$N$67,MATCH(AD$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":0},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$QJ,IF(AE$4=\"HLH\",MATCH(AE$3,I_TRL!$B$2:$QJ$2,0),MATCH(AE$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$QJ,IF(AE$4=\"HLH\",MATCH(AE$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AE$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$QJ,IF(AE$4=\"HLH\",MATCH(AE$3,I_ER!$B$2:$QJ$2,0),MATCH(AE$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$QJ,IF(AE$4=\"HLH\",MATCH(AE$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AE$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$3)>9,YEAR(AE$3)+1,YEAR(AE$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(AE$3)>9,YEAR(AE$3)+1,YEAR(AE$3)),$D$3:$E$3,0))*VLOOKUP(AE$3,RT1SC!$L$44:$N$67,MATCH(AE$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":0},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$QJ,IF(AF$4=\"HLH\",MATCH(AF$3,I_TRL!$B$2:$QJ$2,0),MATCH(AF$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$QJ,IF(AF$4=\"HLH\",MATCH(AF$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AF$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$QJ,IF(AF$4=\"HLH\",MATCH(AF$3,I_ER!$B$2:$QJ$2,0),MATCH(AF$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$QJ,IF(AF$4=\"HLH\",MATCH(AF$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AF$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$3)>9,YEAR(AF$3)+1,YEAR(AF$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(AF$3)>9,YEAR(AF$3)+1,YEAR(AF$3)),$D$3:$E$3,0))*VLOOKUP(AF$3,RT1SC!$L$44:$N$67,MATCH(AF$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":0},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$QJ,IF(AG$4=\"HLH\",MATCH(AG$3,I_TRL!$B$2:$QJ$2,0),MATCH(AG$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$QJ,IF(AG$4=\"HLH\",MATCH(AG$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AG$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$QJ,IF(AG$4=\"HLH\",MATCH(AG$3,I_ER!$B$2:$QJ$2,0),MATCH(AG$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$QJ,IF(AG$4=\"HLH\",MATCH(AG$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AG$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$3)>9,YEAR(AG$3)+1,YEAR(AG$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(AG$3)>9,YEAR(AG$3)+1,YEAR(AG$3)),$D$3:$E$3,0))*VLOOKUP(AG$3,RT1SC!$L$44:$N$67,MATCH(AG$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":0},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$QJ,IF(AH$4=\"HLH\",MATCH(AH$3,I_TRL!$B$2:$QJ$2,0),MATCH(AH$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$QJ,IF(AH$4=\"HLH\",MATCH(AH$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AH$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$QJ,IF(AH$4=\"HLH\",MATCH(AH$3,I_ER!$B$2:$QJ$2,0),MATCH(AH$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$QJ,IF(AH$4=\"HLH\",MATCH(AH$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AH$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$3)>9,YEAR(AH$3)+1,YEAR(AH$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(AH$3)>9,YEAR(AH$3)+1,YEAR(AH$3)),$D$3:$E$3,0))*VLOOKUP(AH$3,RT1SC!$L$44:$N$67,MATCH(AH$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":0},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$QJ,IF(AI$4=\"HLH\",MATCH(AI$3,I_TRL!$B$2:$QJ$2,0),MATCH(AI$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$QJ,IF(AI$4=\"HLH\",MATCH(AI$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AI$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$QJ,IF(AI$4=\"HLH\",MATCH(AI$3,I_ER!$B$2:$QJ$2,0),MATCH(AI$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$QJ,IF(AI$4=\"HLH\",MATCH(AI$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AI$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$3)>9,YEAR(AI$3)+1,YEAR(AI$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(AI$3)>9,YEAR(AI$3)+1,YEAR(AI$3)),$D$3:$E$3,0))*VLOOKUP(AI$3,RT1SC!$L$44:$N$67,MATCH(AI$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":0},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$QJ,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_TRL!$B$2:$QJ$2,0),MATCH(AJ$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$QJ,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AJ$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$QJ,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_ER!$B$2:$QJ$2,0),MATCH(AJ$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$QJ,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AJ$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$3)>9,YEAR(AJ$3)+1,YEAR(AJ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(AJ$3)>9,YEAR(AJ$3)+1,YEAR(AJ$3)),$D$3:$E$3,0))*VLOOKUP(AJ$3,RT1SC!$L$44:$N$67,MATCH(AJ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":0},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$QJ,IF(AK$4=\"HLH\",MATCH(AK$3,I_TRL!$B$2:$QJ$2,0),MATCH(AK$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$QJ,IF(AK$4=\"HLH\",MATCH(AK$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AK$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$QJ,IF(AK$4=\"HLH\",MATCH(AK$3,I_ER!$B$2:$QJ$2,0),MATCH(AK$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$QJ,IF(AK$4=\"HLH\",MATCH(AK$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AK$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$3)>9,YEAR(AK$3)+1,YEAR(AK$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(AK$3)>9,YEAR(AK$3)+1,YEAR(AK$3)),$D$3:$E$3,0))*VLOOKUP(AK$3,RT1SC!$L$44:$N$67,MATCH(AK$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":0},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$QJ,IF(AL$4=\"HLH\",MATCH(AL$3,I_TRL!$B$2:$QJ$2,0),MATCH(AL$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$QJ,IF(AL$4=\"HLH\",MATCH(AL$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AL$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$QJ,IF(AL$4=\"HLH\",MATCH(AL$3,I_ER!$B$2:$QJ$2,0),MATCH(AL$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$QJ,IF(AL$4=\"HLH\",MATCH(AL$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AL$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$3)>9,YEAR(AL$3)+1,YEAR(AL$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(AL$3)>9,YEAR(AL$3)+1,YEAR(AL$3)),$D$3:$E$3,0))*VLOOKUP(AL$3,RT1SC!$L$44:$N$67,MATCH(AL$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":0},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$QJ,IF(AM$4=\"HLH\",MATCH(AM$3,I_TRL!$B$2:$QJ$2,0),MATCH(AM$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$QJ,IF(AM$4=\"HLH\",MATCH(AM$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AM$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$QJ,IF(AM$4=\"HLH\",MATCH(AM$3,I_ER!$B$2:$QJ$2,0),MATCH(AM$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$QJ,IF(AM$4=\"HLH\",MATCH(AM$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AM$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$3)>9,YEAR(AM$3)+1,YEAR(AM$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(AM$3)>9,YEAR(AM$3)+1,YEAR(AM$3)),$D$3:$E$3,0))*VLOOKUP(AM$3,RT1SC!$L$44:$N$67,MATCH(AM$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":0},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$QJ,IF(AN$4=\"HLH\",MATCH(AN$3,I_TRL!$B$2:$QJ$2,0),MATCH(AN$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$QJ,IF(AN$4=\"HLH\",MATCH(AN$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AN$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$QJ,IF(AN$4=\"HLH\",MATCH(AN$3,I_ER!$B$2:$QJ$2,0),MATCH(AN$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$QJ,IF(AN$4=\"HLH\",MATCH(AN$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AN$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$3)>9,YEAR(AN$3)+1,YEAR(AN$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(AN$3)>9,YEAR(AN$3)+1,YEAR(AN$3)),$D$3:$E$3,0))*VLOOKUP(AN$3,RT1SC!$L$44:$N$67,MATCH(AN$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":0},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$QJ,IF(AO$4=\"HLH\",MATCH(AO$3,I_TRL!$B$2:$QJ$2,0),MATCH(AO$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$QJ,IF(AO$4=\"HLH\",MATCH(AO$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AO$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$QJ,IF(AO$4=\"HLH\",MATCH(AO$3,I_ER!$B$2:$QJ$2,0),MATCH(AO$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$QJ,IF(AO$4=\"HLH\",MATCH(AO$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AO$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$3)>9,YEAR(AO$3)+1,YEAR(AO$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(AO$3)>9,YEAR(AO$3)+1,YEAR(AO$3)),$D$3:$E$3,0))*VLOOKUP(AO$3,RT1SC!$L$44:$N$67,MATCH(AO$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":0},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$QJ,IF(AP$4=\"HLH\",MATCH(AP$3,I_TRL!$B$2:$QJ$2,0),MATCH(AP$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$QJ,IF(AP$4=\"HLH\",MATCH(AP$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AP$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$QJ,IF(AP$4=\"HLH\",MATCH(AP$3,I_ER!$B$2:$QJ$2,0),MATCH(AP$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$QJ,IF(AP$4=\"HLH\",MATCH(AP$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AP$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$3)>9,YEAR(AP$3)+1,YEAR(AP$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(AP$3)>9,YEAR(AP$3)+1,YEAR(AP$3)),$D$3:$E$3,0))*VLOOKUP(AP$3,RT1SC!$L$44:$N$67,MATCH(AP$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":0},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$QJ,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_TRL!$B$2:$QJ$2,0),MATCH(AQ$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$QJ,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AQ$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$QJ,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_ER!$B$2:$QJ$2,0),MATCH(AQ$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$QJ,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AQ$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$3)>9,YEAR(AQ$3)+1,YEAR(AQ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(AQ$3)>9,YEAR(AQ$3)+1,YEAR(AQ$3)),$D$3:$E$3,0))*VLOOKUP(AQ$3,RT1SC!$L$44:$N$67,MATCH(AQ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":0},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$QJ,IF(AR$4=\"HLH\",MATCH(AR$3,I_TRL!$B$2:$QJ$2,0),MATCH(AR$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$QJ,IF(AR$4=\"HLH\",MATCH(AR$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AR$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$QJ,IF(AR$4=\"HLH\",MATCH(AR$3,I_ER!$B$2:$QJ$2,0),MATCH(AR$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$QJ,IF(AR$4=\"HLH\",MATCH(AR$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AR$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$3)>9,YEAR(AR$3)+1,YEAR(AR$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(AR$3)>9,YEAR(AR$3)+1,YEAR(AR$3)),$D$3:$E$3,0))*VLOOKUP(AR$3,RT1SC!$L$44:$N$67,MATCH(AR$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":0},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$QJ,IF(AS$4=\"HLH\",MATCH(AS$3,I_TRL!$B$2:$QJ$2,0),MATCH(AS$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$QJ,IF(AS$4=\"HLH\",MATCH(AS$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AS$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$QJ,IF(AS$4=\"HLH\",MATCH(AS$3,I_ER!$B$2:$QJ$2,0),MATCH(AS$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$QJ,IF(AS$4=\"HLH\",MATCH(AS$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AS$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$3)>9,YEAR(AS$3)+1,YEAR(AS$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(AS$3)>9,YEAR(AS$3)+1,YEAR(AS$3)),$D$3:$E$3,0))*VLOOKUP(AS$3,RT1SC!$L$44:$N$67,MATCH(AS$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":0},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$QJ,IF(AT$4=\"HLH\",MATCH(AT$3,I_TRL!$B$2:$QJ$2,0),MATCH(AT$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$QJ,IF(AT$4=\"HLH\",MATCH(AT$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AT$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$QJ,IF(AT$4=\"HLH\",MATCH(AT$3,I_ER!$B$2:$QJ$2,0),MATCH(AT$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$QJ,IF(AT$4=\"HLH\",MATCH(AT$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AT$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$3)>9,YEAR(AT$3)+1,YEAR(AT$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(AT$3)>9,YEAR(AT$3)+1,YEAR(AT$3)),$D$3:$E$3,0))*VLOOKUP(AT$3,RT1SC!$L$44:$N$67,MATCH(AT$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":0},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$QJ,IF(AU$4=\"HLH\",MATCH(AU$3,I_TRL!$B$2:$QJ$2,0),MATCH(AU$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$QJ,IF(AU$4=\"HLH\",MATCH(AU$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AU$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$QJ,IF(AU$4=\"HLH\",MATCH(AU$3,I_ER!$B$2:$QJ$2,0),MATCH(AU$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$QJ,IF(AU$4=\"HLH\",MATCH(AU$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AU$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$3)>9,YEAR(AU$3)+1,YEAR(AU$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(AU$3)>9,YEAR(AU$3)+1,YEAR(AU$3)),$D$3:$E$3,0))*VLOOKUP(AU$3,RT1SC!$L$44:$N$67,MATCH(AU$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":0},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$QJ,IF(AV$4=\"HLH\",MATCH(AV$3,I_TRL!$B$2:$QJ$2,0),MATCH(AV$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$QJ,IF(AV$4=\"HLH\",MATCH(AV$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AV$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$QJ,IF(AV$4=\"HLH\",MATCH(AV$3,I_ER!$B$2:$QJ$2,0),MATCH(AV$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$QJ,IF(AV$4=\"HLH\",MATCH(AV$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AV$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$3)>9,YEAR(AV$3)+1,YEAR(AV$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(AV$3)>9,YEAR(AV$3)+1,YEAR(AV$3)),$D$3:$E$3,0))*VLOOKUP(AV$3,RT1SC!$L$44:$N$67,MATCH(AV$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":0},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$QJ,IF(AW$4=\"HLH\",MATCH(AW$3,I_TRL!$B$2:$QJ$2,0),MATCH(AW$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$QJ,IF(AW$4=\"HLH\",MATCH(AW$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AW$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$QJ,IF(AW$4=\"HLH\",MATCH(AW$3,I_ER!$B$2:$QJ$2,0),MATCH(AW$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$QJ,IF(AW$4=\"HLH\",MATCH(AW$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AW$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$3)>9,YEAR(AW$3)+1,YEAR(AW$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(AW$3)>9,YEAR(AW$3)+1,YEAR(AW$3)),$D$3:$E$3,0))*VLOOKUP(AW$3,RT1SC!$L$44:$N$67,MATCH(AW$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":0},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$QJ,IF(AX$4=\"HLH\",MATCH(AX$3,I_TRL!$B$2:$QJ$2,0),MATCH(AX$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$QJ,IF(AX$4=\"HLH\",MATCH(AX$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AX$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$QJ,IF(AX$4=\"HLH\",MATCH(AX$3,I_ER!$B$2:$QJ$2,0),MATCH(AX$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$QJ,IF(AX$4=\"HLH\",MATCH(AX$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AX$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$3)>9,YEAR(AX$3)+1,YEAR(AX$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(AX$3)>9,YEAR(AX$3)+1,YEAR(AX$3)),$D$3:$E$3,0))*VLOOKUP(AX$3,RT1SC!$L$44:$N$67,MATCH(AX$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":0},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$QJ,IF(AY$4=\"HLH\",MATCH(AY$3,I_TRL!$B$2:$QJ$2,0),MATCH(AY$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$QJ,IF(AY$4=\"HLH\",MATCH(AY$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AY$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$QJ,IF(AY$4=\"HLH\",MATCH(AY$3,I_ER!$B$2:$QJ$2,0),MATCH(AY$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$QJ,IF(AY$4=\"HLH\",MATCH(AY$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AY$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$3)>9,YEAR(AY$3)+1,YEAR(AY$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(AY$3)>9,YEAR(AY$3)+1,YEAR(AY$3)),$D$3:$E$3,0))*VLOOKUP(AY$3,RT1SC!$L$44:$N$67,MATCH(AY$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":0},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$QJ,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_TRL!$B$2:$QJ$2,0),MATCH(AZ$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$QJ,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_NLSL!$B$2:$QJ$2,0),MATCH(AZ$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$QJ,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_ER!$B$2:$QJ$2,0),MATCH(AZ$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$QJ,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_ER_other!$B$2:$QJ$2,0),MATCH(AZ$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$3)>9,YEAR(AZ$3)+1,YEAR(AZ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(AZ$3)>9,YEAR(AZ$3)+1,YEAR(AZ$3)),$D$3:$E$3,0))*VLOOKUP(AZ$3,RT1SC!$L$44:$N$67,MATCH(AZ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":0},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$QJ,IF(BA$4=\"HLH\",MATCH(BA$3,I_TRL!$B$2:$QJ$2,0),MATCH(BA$3,I_TRL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$QJ,IF(BA$4=\"HLH\",MATCH(BA$3,I_NLSL!$B$2:$QJ$2,0),MATCH(BA$3,I_NLSL!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$QJ,IF(BA$4=\"HLH\",MATCH(BA$3,I_ER!$B$2:$QJ$2,0),MATCH(BA$3,I_ER!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$QJ,IF(BA$4=\"HLH\",MATCH(BA$3,I_ER_other!$B$2:$QJ$2,0),MATCH(BA$3,I_ER_other!$B$2:$QJ$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$3)>9,YEAR(BA$3)+1,YEAR(BA$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(BA$3)>9,YEAR(BA$3)+1,YEAR(BA$3)),$D$3:$E$3,0))*VLOOKUP(BA$3,RT1SC!$L$44:$N$67,MATCH(BA$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":0},10306,"Pend Oreille County PUD  #1",{"$f":"IF(OR(BD$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(BD$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$QJ,MATCH(BD$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$QJ,MATCH(BD$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BD$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BD$3)>9,YEAR(BD$3)+1,YEAR(BD$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(BD$3)>9,YEAR(BD$3)+1,YEAR(BD$3)),$D$3:$E$3,0))*VLOOKUP(BD$3,RT1SC!$L$44:$N$67,MATCH(BD$4,RT1SC!$L$3:$N$3,0),FALSE)+F20)/VLOOKUP(BD$3,Init!$F:$K,MATCH(BD$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(BD$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(BD$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BE$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(BE$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$QJ,MATCH(BE$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$QJ,MATCH(BE$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BE$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BE$3)>9,YEAR(BE$3)+1,YEAR(BE$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(BE$3)>9,YEAR(BE$3)+1,YEAR(BE$3)),$D$3:$E$3,0))*VLOOKUP(BE$3,RT1SC!$L$44:$N$67,MATCH(BE$4,RT1SC!$L$3:$N$3,0),FALSE)+G20)/VLOOKUP(BE$3,Init!$F:$K,MATCH(BE$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(BE$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(BE$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BF$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(BF$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$QJ,MATCH(BF$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$QJ,MATCH(BF$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BF$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BF$3)>9,YEAR(BF$3)+1,YEAR(BF$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(BF$3)>9,YEAR(BF$3)+1,YEAR(BF$3)),$D$3:$E$3,0))*VLOOKUP(BF$3,RT1SC!$L$44:$N$67,MATCH(BF$4,RT1SC!$L$3:$N$3,0),FALSE)+H20)/VLOOKUP(BF$3,Init!$F:$K,MATCH(BF$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(BF$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(BF$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BG$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(BG$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$QJ,MATCH(BG$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$QJ,MATCH(BG$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BG$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BG$3)>9,YEAR(BG$3)+1,YEAR(BG$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(BG$3)>9,YEAR(BG$3)+1,YEAR(BG$3)),$D$3:$E$3,0))*VLOOKUP(BG$3,RT1SC!$L$44:$N$67,MATCH(BG$4,RT1SC!$L$3:$N$3,0),FALSE)+I20)/VLOOKUP(BG$3,Init!$F:$K,MATCH(BG$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(BG$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(BG$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BH$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(BH$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$QJ,MATCH(BH$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$QJ,MATCH(BH$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BH$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BH$3)>9,YEAR(BH$3)+1,YEAR(BH$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(BH$3)>9,YEAR(BH$3)+1,YEAR(BH$3)),$D$3:$E$3,0))*VLOOKUP(BH$3,RT1SC!$L$44:$N$67,MATCH(BH$4,RT1SC!$L$3:$N$3,0),FALSE)+J20)/VLOOKUP(BH$3,Init!$F:$K,MATCH(BH$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(BH$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(BH$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BI$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(BI$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$QJ,MATCH(BI$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$QJ,MATCH(BI$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BI$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BI$3)>9,YEAR(BI$3)+1,YEAR(BI$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(BI$3)>9,YEAR(BI$3)+1,YEAR(BI$3)),$D$3:$E$3,0))*VLOOKUP(BI$3,RT1SC!$L$44:$N$67,MATCH(BI$4,RT1SC!$L$3:$N$3,0),FALSE)+K20)/VLOOKUP(BI$3,Init!$F:$K,MATCH(BI$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(BI$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(BI$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BJ$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(BJ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$QJ,MATCH(BJ$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$QJ,MATCH(BJ$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BJ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BJ$3)>9,YEAR(BJ$3)+1,YEAR(BJ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(BJ$3)>9,YEAR(BJ$3)+1,YEAR(BJ$3)),$D$3:$E$3,0))*VLOOKUP(BJ$3,RT1SC!$L$44:$N$67,MATCH(BJ$4,RT1SC!$L$3:$N$3,0),FALSE)+L20)/VLOOKUP(BJ$3,Init!$F:$K,MATCH(BJ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(BJ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(BJ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BK$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(BK$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$QJ,MATCH(BK$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$QJ,MATCH(BK$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BK$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BK$3)>9,YEAR(BK$3)+1,YEAR(BK$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(BK$3)>9,YEAR(BK$3)+1,YEAR(BK$3)),$D$3:$E$3,0))*VLOOKUP(BK$3,RT1SC!$L$44:$N$67,MATCH(BK$4,RT1SC!$L$3:$N$3,0),FALSE)+M20)/VLOOKUP(BK$3,Init!$F:$K,MATCH(BK$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(BK$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(BK$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BL$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(BL$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$QJ,MATCH(BL$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$QJ,MATCH(BL$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BL$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BL$3)>9,YEAR(BL$3)+1,YEAR(BL$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(BL$3)>9,YEAR(BL$3)+1,YEAR(BL$3)),$D$3:$E$3,0))*VLOOKUP(BL$3,RT1SC!$L$44:$N$67,MATCH(BL$4,RT1SC!$L$3:$N$3,0),FALSE)+N20)/VLOOKUP(BL$3,Init!$F:$K,MATCH(BL$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(BL$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(BL$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BM$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(BM$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$QJ,MATCH(BM$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$QJ,MATCH(BM$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BM$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BM$3)>9,YEAR(BM$3)+1,YEAR(BM$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(BM$3)>9,YEAR(BM$3)+1,YEAR(BM$3)),$D$3:$E$3,0))*VLOOKUP(BM$3,RT1SC!$L$44:$N$67,MATCH(BM$4,RT1SC!$L$3:$N$3,0),FALSE)+O20)/VLOOKUP(BM$3,Init!$F:$K,MATCH(BM$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(BM$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(BM$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BN$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(BN$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$QJ,MATCH(BN$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$QJ,MATCH(BN$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BN$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BN$3)>9,YEAR(BN$3)+1,YEAR(BN$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(BN$3)>9,YEAR(BN$3)+1,YEAR(BN$3)),$D$3:$E$3,0))*VLOOKUP(BN$3,RT1SC!$L$44:$N$67,MATCH(BN$4,RT1SC!$L$3:$N$3,0),FALSE)+P20)/VLOOKUP(BN$3,Init!$F:$K,MATCH(BN$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(BN$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(BN$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BO$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(BO$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$QJ,MATCH(BO$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$QJ,MATCH(BO$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BO$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BO$3)>9,YEAR(BO$3)+1,YEAR(BO$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(BO$3)>9,YEAR(BO$3)+1,YEAR(BO$3)),$D$3:$E$3,0))*VLOOKUP(BO$3,RT1SC!$L$44:$N$67,MATCH(BO$4,RT1SC!$L$3:$N$3,0),FALSE)+Q20)/VLOOKUP(BO$3,Init!$F:$K,MATCH(BO$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(BO$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(BO$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BP$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(BP$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$QJ,MATCH(BP$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$QJ,MATCH(BP$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BP$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BP$3)>9,YEAR(BP$3)+1,YEAR(BP$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(BP$3)>9,YEAR(BP$3)+1,YEAR(BP$3)),$D$3:$E$3,0))*VLOOKUP(BP$3,RT1SC!$L$44:$N$67,MATCH(BP$4,RT1SC!$L$3:$N$3,0),FALSE)+R20)/VLOOKUP(BP$3,Init!$F:$K,MATCH(BP$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(BP$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(BP$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BQ$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(BQ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$QJ,MATCH(BQ$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$QJ,MATCH(BQ$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BQ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BQ$3)>9,YEAR(BQ$3)+1,YEAR(BQ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(BQ$3)>9,YEAR(BQ$3)+1,YEAR(BQ$3)),$D$3:$E$3,0))*VLOOKUP(BQ$3,RT1SC!$L$44:$N$67,MATCH(BQ$4,RT1SC!$L$3:$N$3,0),FALSE)+S20)/VLOOKUP(BQ$3,Init!$F:$K,MATCH(BQ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(BQ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(BQ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BR$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(BR$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$QJ,MATCH(BR$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$QJ,MATCH(BR$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BR$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BR$3)>9,YEAR(BR$3)+1,YEAR(BR$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(BR$3)>9,YEAR(BR$3)+1,YEAR(BR$3)),$D$3:$E$3,0))*VLOOKUP(BR$3,RT1SC!$L$44:$N$67,MATCH(BR$4,RT1SC!$L$3:$N$3,0),FALSE)+T20)/VLOOKUP(BR$3,Init!$F:$K,MATCH(BR$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(BR$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(BR$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BS$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(BS$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$QJ,MATCH(BS$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$QJ,MATCH(BS$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BS$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BS$3)>9,YEAR(BS$3)+1,YEAR(BS$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(BS$3)>9,YEAR(BS$3)+1,YEAR(BS$3)),$D$3:$E$3,0))*VLOOKUP(BS$3,RT1SC!$L$44:$N$67,MATCH(BS$4,RT1SC!$L$3:$N$3,0),FALSE)+U20)/VLOOKUP(BS$3,Init!$F:$K,MATCH(BS$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(BS$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(BS$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BT$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(BT$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$QJ,MATCH(BT$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$QJ,MATCH(BT$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BT$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BT$3)>9,YEAR(BT$3)+1,YEAR(BT$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(BT$3)>9,YEAR(BT$3)+1,YEAR(BT$3)),$D$3:$E$3,0))*VLOOKUP(BT$3,RT1SC!$L$44:$N$67,MATCH(BT$4,RT1SC!$L$3:$N$3,0),FALSE)+V20)/VLOOKUP(BT$3,Init!$F:$K,MATCH(BT$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(BT$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(BT$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BU$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(BU$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$QJ,MATCH(BU$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$QJ,MATCH(BU$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BU$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BU$3)>9,YEAR(BU$3)+1,YEAR(BU$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(BU$3)>9,YEAR(BU$3)+1,YEAR(BU$3)),$D$3:$E$3,0))*VLOOKUP(BU$3,RT1SC!$L$44:$N$67,MATCH(BU$4,RT1SC!$L$3:$N$3,0),FALSE)+W20)/VLOOKUP(BU$3,Init!$F:$K,MATCH(BU$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(BU$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(BU$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BV$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(BV$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$QJ,MATCH(BV$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$QJ,MATCH(BV$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BV$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BV$3)>9,YEAR(BV$3)+1,YEAR(BV$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(BV$3)>9,YEAR(BV$3)+1,YEAR(BV$3)),$D$3:$E$3,0))*VLOOKUP(BV$3,RT1SC!$L$44:$N$67,MATCH(BV$4,RT1SC!$L$3:$N$3,0),FALSE)+X20)/VLOOKUP(BV$3,Init!$F:$K,MATCH(BV$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(BV$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(BV$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BW$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(BW$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$QJ,MATCH(BW$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$QJ,MATCH(BW$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BW$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BW$3)>9,YEAR(BW$3)+1,YEAR(BW$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(BW$3)>9,YEAR(BW$3)+1,YEAR(BW$3)),$D$3:$E$3,0))*VLOOKUP(BW$3,RT1SC!$L$44:$N$67,MATCH(BW$4,RT1SC!$L$3:$N$3,0),FALSE)+Y20)/VLOOKUP(BW$3,Init!$F:$K,MATCH(BW$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(BW$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(BW$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BX$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(BX$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$QJ,MATCH(BX$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$QJ,MATCH(BX$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BX$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BX$3)>9,YEAR(BX$3)+1,YEAR(BX$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(BX$3)>9,YEAR(BX$3)+1,YEAR(BX$3)),$D$3:$E$3,0))*VLOOKUP(BX$3,RT1SC!$L$44:$N$67,MATCH(BX$4,RT1SC!$L$3:$N$3,0),FALSE)+Z20)/VLOOKUP(BX$3,Init!$F:$K,MATCH(BX$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(BX$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(BX$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BY$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(BY$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$QJ,MATCH(BY$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$QJ,MATCH(BY$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BY$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BY$3)>9,YEAR(BY$3)+1,YEAR(BY$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(BY$3)>9,YEAR(BY$3)+1,YEAR(BY$3)),$D$3:$E$3,0))*VLOOKUP(BY$3,RT1SC!$L$44:$N$67,MATCH(BY$4,RT1SC!$L$3:$N$3,0),FALSE)+AA20)/VLOOKUP(BY$3,Init!$F:$K,MATCH(BY$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(BY$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(BY$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BZ$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(BZ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$QJ,MATCH(BZ$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$QJ,MATCH(BZ$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(BZ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BZ$3)>9,YEAR(BZ$3)+1,YEAR(BZ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(BZ$3)>9,YEAR(BZ$3)+1,YEAR(BZ$3)),$D$3:$E$3,0))*VLOOKUP(BZ$3,RT1SC!$L$44:$N$67,MATCH(BZ$4,RT1SC!$L$3:$N$3,0),FALSE)+AB20)/VLOOKUP(BZ$3,Init!$F:$K,MATCH(BZ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(BZ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(BZ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CA$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(CA$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$QJ,MATCH(CA$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$QJ,MATCH(CA$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CA$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CA$3)>9,YEAR(CA$3)+1,YEAR(CA$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(CA$3)>9,YEAR(CA$3)+1,YEAR(CA$3)),$D$3:$E$3,0))*VLOOKUP(CA$3,RT1SC!$L$44:$N$67,MATCH(CA$4,RT1SC!$L$3:$N$3,0),FALSE)+AC20)/VLOOKUP(CA$3,Init!$F:$K,MATCH(CA$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(CA$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(CA$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CB$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(CB$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$QJ,MATCH(CB$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$QJ,MATCH(CB$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CB$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CB$3)>9,YEAR(CB$3)+1,YEAR(CB$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(CB$3)>9,YEAR(CB$3)+1,YEAR(CB$3)),$D$3:$E$3,0))*VLOOKUP(CB$3,RT1SC!$L$44:$N$67,MATCH(CB$4,RT1SC!$L$3:$N$3,0),FALSE)+AD20)/VLOOKUP(CB$3,Init!$F:$K,MATCH(CB$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(CB$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(CB$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CC$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(CC$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$QJ,MATCH(CC$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$QJ,MATCH(CC$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CC$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CC$3)>9,YEAR(CC$3)+1,YEAR(CC$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(CC$3)>9,YEAR(CC$3)+1,YEAR(CC$3)),$D$3:$E$3,0))*VLOOKUP(CC$3,RT1SC!$L$44:$N$67,MATCH(CC$4,RT1SC!$L$3:$N$3,0),FALSE)+AE20)/VLOOKUP(CC$3,Init!$F:$K,MATCH(CC$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(CC$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(CC$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CD$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(CD$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$QJ,MATCH(CD$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$QJ,MATCH(CD$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CD$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CD$3)>9,YEAR(CD$3)+1,YEAR(CD$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(CD$3)>9,YEAR(CD$3)+1,YEAR(CD$3)),$D$3:$E$3,0))*VLOOKUP(CD$3,RT1SC!$L$44:$N$67,MATCH(CD$4,RT1SC!$L$3:$N$3,0),FALSE)+AF20)/VLOOKUP(CD$3,Init!$F:$K,MATCH(CD$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(CD$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(CD$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CE$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(CE$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$QJ,MATCH(CE$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$QJ,MATCH(CE$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CE$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CE$3)>9,YEAR(CE$3)+1,YEAR(CE$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(CE$3)>9,YEAR(CE$3)+1,YEAR(CE$3)),$D$3:$E$3,0))*VLOOKUP(CE$3,RT1SC!$L$44:$N$67,MATCH(CE$4,RT1SC!$L$3:$N$3,0),FALSE)+AG20)/VLOOKUP(CE$3,Init!$F:$K,MATCH(CE$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(CE$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(CE$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CF$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(CF$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$QJ,MATCH(CF$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$QJ,MATCH(CF$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CF$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CF$3)>9,YEAR(CF$3)+1,YEAR(CF$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(CF$3)>9,YEAR(CF$3)+1,YEAR(CF$3)),$D$3:$E$3,0))*VLOOKUP(CF$3,RT1SC!$L$44:$N$67,MATCH(CF$4,RT1SC!$L$3:$N$3,0),FALSE)+AH20)/VLOOKUP(CF$3,Init!$F:$K,MATCH(CF$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(CF$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(CF$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CG$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(CG$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$QJ,MATCH(CG$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$QJ,MATCH(CG$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CG$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CG$3)>9,YEAR(CG$3)+1,YEAR(CG$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(CG$3)>9,YEAR(CG$3)+1,YEAR(CG$3)),$D$3:$E$3,0))*VLOOKUP(CG$3,RT1SC!$L$44:$N$67,MATCH(CG$4,RT1SC!$L$3:$N$3,0),FALSE)+AI20)/VLOOKUP(CG$3,Init!$F:$K,MATCH(CG$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(CG$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(CG$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CH$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(CH$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$QJ,MATCH(CH$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$QJ,MATCH(CH$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CH$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CH$3)>9,YEAR(CH$3)+1,YEAR(CH$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(CH$3)>9,YEAR(CH$3)+1,YEAR(CH$3)),$D$3:$E$3,0))*VLOOKUP(CH$3,RT1SC!$L$44:$N$67,MATCH(CH$4,RT1SC!$L$3:$N$3,0),FALSE)+AJ20)/VLOOKUP(CH$3,Init!$F:$K,MATCH(CH$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(CH$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(CH$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CI$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(CI$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$QJ,MATCH(CI$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$QJ,MATCH(CI$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CI$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CI$3)>9,YEAR(CI$3)+1,YEAR(CI$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(CI$3)>9,YEAR(CI$3)+1,YEAR(CI$3)),$D$3:$E$3,0))*VLOOKUP(CI$3,RT1SC!$L$44:$N$67,MATCH(CI$4,RT1SC!$L$3:$N$3,0),FALSE)+AK20)/VLOOKUP(CI$3,Init!$F:$K,MATCH(CI$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(CI$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(CI$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CJ$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(CJ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$QJ,MATCH(CJ$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$QJ,MATCH(CJ$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CJ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CJ$3)>9,YEAR(CJ$3)+1,YEAR(CJ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(CJ$3)>9,YEAR(CJ$3)+1,YEAR(CJ$3)),$D$3:$E$3,0))*VLOOKUP(CJ$3,RT1SC!$L$44:$N$67,MATCH(CJ$4,RT1SC!$L$3:$N$3,0),FALSE)+AL20)/VLOOKUP(CJ$3,Init!$F:$K,MATCH(CJ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(CJ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(CJ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CK$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(CK$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$QJ,MATCH(CK$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$QJ,MATCH(CK$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CK$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CK$3)>9,YEAR(CK$3)+1,YEAR(CK$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(CK$3)>9,YEAR(CK$3)+1,YEAR(CK$3)),$D$3:$E$3,0))*VLOOKUP(CK$3,RT1SC!$L$44:$N$67,MATCH(CK$4,RT1SC!$L$3:$N$3,0),FALSE)+AM20)/VLOOKUP(CK$3,Init!$F:$K,MATCH(CK$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(CK$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(CK$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CL$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(CL$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$QJ,MATCH(CL$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$QJ,MATCH(CL$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CL$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CL$3)>9,YEAR(CL$3)+1,YEAR(CL$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(CL$3)>9,YEAR(CL$3)+1,YEAR(CL$3)),$D$3:$E$3,0))*VLOOKUP(CL$3,RT1SC!$L$44:$N$67,MATCH(CL$4,RT1SC!$L$3:$N$3,0),FALSE)+AN20)/VLOOKUP(CL$3,Init!$F:$K,MATCH(CL$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(CL$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(CL$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CM$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(CM$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$QJ,MATCH(CM$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$QJ,MATCH(CM$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CM$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CM$3)>9,YEAR(CM$3)+1,YEAR(CM$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(CM$3)>9,YEAR(CM$3)+1,YEAR(CM$3)),$D$3:$E$3,0))*VLOOKUP(CM$3,RT1SC!$L$44:$N$67,MATCH(CM$4,RT1SC!$L$3:$N$3,0),FALSE)+AO20)/VLOOKUP(CM$3,Init!$F:$K,MATCH(CM$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(CM$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(CM$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CN$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(CN$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$QJ,MATCH(CN$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$QJ,MATCH(CN$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CN$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CN$3)>9,YEAR(CN$3)+1,YEAR(CN$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(CN$3)>9,YEAR(CN$3)+1,YEAR(CN$3)),$D$3:$E$3,0))*VLOOKUP(CN$3,RT1SC!$L$44:$N$67,MATCH(CN$4,RT1SC!$L$3:$N$3,0),FALSE)+AP20)/VLOOKUP(CN$3,Init!$F:$K,MATCH(CN$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(CN$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(CN$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CO$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(CO$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$QJ,MATCH(CO$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$QJ,MATCH(CO$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CO$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CO$3)>9,YEAR(CO$3)+1,YEAR(CO$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(CO$3)>9,YEAR(CO$3)+1,YEAR(CO$3)),$D$3:$E$3,0))*VLOOKUP(CO$3,RT1SC!$L$44:$N$67,MATCH(CO$4,RT1SC!$L$3:$N$3,0),FALSE)+AQ20)/VLOOKUP(CO$3,Init!$F:$K,MATCH(CO$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(CO$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(CO$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CP$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(CP$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$QJ,MATCH(CP$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$QJ,MATCH(CP$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CP$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CP$3)>9,YEAR(CP$3)+1,YEAR(CP$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(CP$3)>9,YEAR(CP$3)+1,YEAR(CP$3)),$D$3:$E$3,0))*VLOOKUP(CP$3,RT1SC!$L$44:$N$67,MATCH(CP$4,RT1SC!$L$3:$N$3,0),FALSE)+AR20)/VLOOKUP(CP$3,Init!$F:$K,MATCH(CP$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(CP$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(CP$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CQ$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(CQ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$QJ,MATCH(CQ$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$QJ,MATCH(CQ$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CQ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CQ$3)>9,YEAR(CQ$3)+1,YEAR(CQ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(CQ$3)>9,YEAR(CQ$3)+1,YEAR(CQ$3)),$D$3:$E$3,0))*VLOOKUP(CQ$3,RT1SC!$L$44:$N$67,MATCH(CQ$4,RT1SC!$L$3:$N$3,0),FALSE)+AS20)/VLOOKUP(CQ$3,Init!$F:$K,MATCH(CQ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(CQ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(CQ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CR$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(CR$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$QJ,MATCH(CR$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$QJ,MATCH(CR$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CR$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CR$3)>9,YEAR(CR$3)+1,YEAR(CR$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(CR$3)>9,YEAR(CR$3)+1,YEAR(CR$3)),$D$3:$E$3,0))*VLOOKUP(CR$3,RT1SC!$L$44:$N$67,MATCH(CR$4,RT1SC!$L$3:$N$3,0),FALSE)+AT20)/VLOOKUP(CR$3,Init!$F:$K,MATCH(CR$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(CR$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(CR$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CS$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(CS$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$QJ,MATCH(CS$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$QJ,MATCH(CS$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CS$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CS$3)>9,YEAR(CS$3)+1,YEAR(CS$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(CS$3)>9,YEAR(CS$3)+1,YEAR(CS$3)),$D$3:$E$3,0))*VLOOKUP(CS$3,RT1SC!$L$44:$N$67,MATCH(CS$4,RT1SC!$L$3:$N$3,0),FALSE)+AU20)/VLOOKUP(CS$3,Init!$F:$K,MATCH(CS$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(CS$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(CS$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CT$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(CT$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$QJ,MATCH(CT$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$QJ,MATCH(CT$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CT$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CT$3)>9,YEAR(CT$3)+1,YEAR(CT$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(CT$3)>9,YEAR(CT$3)+1,YEAR(CT$3)),$D$3:$E$3,0))*VLOOKUP(CT$3,RT1SC!$L$44:$N$67,MATCH(CT$4,RT1SC!$L$3:$N$3,0),FALSE)+AV20)/VLOOKUP(CT$3,Init!$F:$K,MATCH(CT$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(CT$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(CT$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CU$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(CU$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$QJ,MATCH(CU$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$QJ,MATCH(CU$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CU$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CU$3)>9,YEAR(CU$3)+1,YEAR(CU$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(CU$3)>9,YEAR(CU$3)+1,YEAR(CU$3)),$D$3:$E$3,0))*VLOOKUP(CU$3,RT1SC!$L$44:$N$67,MATCH(CU$4,RT1SC!$L$3:$N$3,0),FALSE)+AW20)/VLOOKUP(CU$3,Init!$F:$K,MATCH(CU$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(CU$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(CU$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CV$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(CV$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$QJ,MATCH(CV$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$QJ,MATCH(CV$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CV$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CV$3)>9,YEAR(CV$3)+1,YEAR(CV$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(CV$3)>9,YEAR(CV$3)+1,YEAR(CV$3)),$D$3:$E$3,0))*VLOOKUP(CV$3,RT1SC!$L$44:$N$67,MATCH(CV$4,RT1SC!$L$3:$N$3,0),FALSE)+AX20)/VLOOKUP(CV$3,Init!$F:$K,MATCH(CV$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(CV$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(CV$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CW$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(CW$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$QJ,MATCH(CW$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$QJ,MATCH(CW$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CW$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CW$3)>9,YEAR(CW$3)+1,YEAR(CW$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(CW$3)>9,YEAR(CW$3)+1,YEAR(CW$3)),$D$3:$E$3,0))*VLOOKUP(CW$3,RT1SC!$L$44:$N$67,MATCH(CW$4,RT1SC!$L$3:$N$3,0),FALSE)+AY20)/VLOOKUP(CW$3,Init!$F:$K,MATCH(CW$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(CW$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(CW$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CX$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(CX$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$QJ,MATCH(CX$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$QJ,MATCH(CX$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CX$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CX$3)>9,YEAR(CX$3)+1,YEAR(CX$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(CX$3)>9,YEAR(CX$3)+1,YEAR(CX$3)),$D$3:$E$3,0))*VLOOKUP(CX$3,RT1SC!$L$44:$N$67,MATCH(CX$4,RT1SC!$L$3:$N$3,0),FALSE)+AZ20)/VLOOKUP(CX$3,Init!$F:$K,MATCH(CX$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(CX$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(CX$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CY$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(CY$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$QJ,MATCH(CY$3,I_ER!$B$2:$QJ$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$QJ,MATCH(CY$3,I_ER_other!$B$2:$OOY$2,0),FALSE))/VLOOKUP(CY$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CY$3)>9,YEAR(CY$3)+1,YEAR(CY$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(CY$3)>9,YEAR(CY$3)+1,YEAR(CY$3)),$D$3:$E$3,0))*VLOOKUP(CY$3,RT1SC!$L$44:$N$67,MATCH(CY$4,RT1SC!$L$3:$N$3,0),FALSE)+BA20)/VLOOKUP(CY$3,Init!$F:$K,MATCH(CY$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(CY$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(CY$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,10999,"Kalispel Tribe Utility"]

{"sheet":"LDD","index":44,"n_rows":138,"n_cols":101,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"LDD TRM Billing Determinant Offsets by Customer",null,"TOCA",null,"Load Shaping",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demand"]
["TOC",null,null,{"$f":"+SliceLF!D3","v":2024},{"$f":"+SliceLF!E3","v":2025},{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2023-10-01"},{"$f":"+IF(G3=\"HLH\",EOMONTH(F2,0)+1,F2)","v":"2023-10-01"},{"$f":"+IF(H3=\"HLH\",EOMONTH(G2,0)+1,G2)","v":"2023-11-01"},"2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01",{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2023-10-01"},{"$f":"+IF(BC3=\"HLH\",EOMONTH(BB2,0)+1,BB2)","v":"2023-10-01"},"2023-11-01","2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01"]
[null,"BESID","AccountName",null,null,"HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,MATCH(D$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AG4))*TOCA!AQ4","v":2.3208807339449546E-6},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,MATCH(E$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AH4))*TOCA!AR4","v":2.3208807339449546E-6},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(F$3=\"HLH\",MATCH(F$2,SliceLF!$B$3:$BA$3,0),MATCH(F$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!D4-SystemShape!D4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":2.6458722579106833},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BA$3,0),MATCH(G$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!E4-SystemShape!E4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":1.8987358391584885},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BA$3,0),MATCH(H$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!F4-SystemShape!F4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":2.1219779215194121},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BA$3,0),MATCH(I$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!G4-SystemShape!G4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":1.0725944705514376},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BA$3,0),MATCH(J$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!H4-SystemShape!H4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":3.9383428275405508},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BA$3,0),MATCH(K$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!I4-SystemShape!I4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":2.6480177711344153},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BA$3,0),MATCH(L$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!J4-SystemShape!J4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":4.1551339514700665},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BA$3,0),MATCH(M$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!K4-SystemShape!K4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":2.5267693699928935},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BA$3,0),MATCH(N$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!L4-SystemShape!L4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":3.3097828830481921},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BA$3,0),MATCH(O$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!M4-SystemShape!M4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":2.0384230413791262},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BA$3,0),MATCH(P$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!N4-SystemShape!N4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":2.5742092075073719},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BA$3,0),MATCH(Q$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!O4-SystemShape!O4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":1.7889705487646701},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BA$3,0),MATCH(R$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!P4-SystemShape!P4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":2.8726750304999498},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BA$3,0),MATCH(S$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Q4-SystemShape!Q4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":1.8660011249701471},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BA$3,0),MATCH(T$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!R4-SystemShape!R4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":-0.90029843181072633},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BA$3,0),MATCH(U$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!S4-SystemShape!S4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":-1.1423723944534483},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BA$3,0),MATCH(V$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!T4-SystemShape!T4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":-0.79783893685319851},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BA$3,0),MATCH(W$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!U4-SystemShape!U4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":-1.0616643971889792},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BA$3,0),MATCH(X$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!V4-SystemShape!V4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":-0.74622659429480986},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BA$3,0),MATCH(Y$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!W4-SystemShape!W4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":-1.3138503793054888},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BA$3,0),MATCH(Z$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!X4-SystemShape!X4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":-0.34948524522145324},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BA$3,0),MATCH(AA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Y4-SystemShape!Y4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":-1.2565059510048815},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BA$3,0),MATCH(AB$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Z4-SystemShape!Z4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":0.18556699407700428},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BA$3,0),MATCH(AC$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AA4-SystemShape!AA4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":-0.10050551657461945},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BA$3,0),MATCH(AD$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AB4-SystemShape!AB4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":2.9820410652501335},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BA$3,0),MATCH(AE$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AC4-SystemShape!AC4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":1.5625670318190397},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BA$3,0),MATCH(AF$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AD4-SystemShape!AD4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":2.1219779215194121},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BA$3,0),MATCH(AG$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AE4-SystemShape!AE4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":1.0725944705514376},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BA$3,0),MATCH(AH$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AF4-SystemShape!AF4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":3.9383428275405508},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BA$3,0),MATCH(AI$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AG4-SystemShape!AG4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":2.6480177711344153},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BA$3,0),MATCH(AJ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AH4-SystemShape!AH4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":4.1551339514700665},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BA$3,0),MATCH(AK$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AI4-SystemShape!AI4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":2.5267693699928935},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BA$3,0),MATCH(AL$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AJ4-SystemShape!AJ4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":3.3600458845260626},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BA$3,0),MATCH(AM$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AK4-SystemShape!AK4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":2.1282461017510901},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BA$3,0),MATCH(AN$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AL4-SystemShape!AL4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":2.5742092075073719},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BA$3,0),MATCH(AO$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AM4-SystemShape!AM4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":1.7889705487646701},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BA$3,0),MATCH(AP$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AN4-SystemShape!AN4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":2.8726750304999498},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BA$3,0),MATCH(AQ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AO4-SystemShape!AO4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":1.8660011249701471},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BA$3,0),MATCH(AR$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AP4-SystemShape!AP4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":-0.90029843181072633},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BA$3,0),MATCH(AS$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AQ4-SystemShape!AQ4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":-1.1423723944534483},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BA$3,0),MATCH(AT$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AR4-SystemShape!AR4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":-0.79783893685319851},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BA$3,0),MATCH(AU$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AS4-SystemShape!AS4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":-1.0616643971889792},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BA$3,0),MATCH(AV$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AT4-SystemShape!AT4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":-0.74622659429480986},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BA$3,0),MATCH(AW$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AU4-SystemShape!AU4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":-1.3138503793054888},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BA$3,0),MATCH(AX$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AV4-SystemShape!AV4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":-0.5738868965976005},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BA$3,0),MATCH(AY$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AW4-SystemShape!AW4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":-1.0321042996287346},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BA$3,0),MATCH(AZ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AX4-SystemShape!AX4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":0.43742442526966463},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BA$3,0),MATCH(BA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AY4-SystemShape!AY4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":-0.35236294776727978},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$BB$3:$CY$3,0),MATCH(BB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D4-(AboveHWM!D4+Tier1!D4+Existing!D4)/VLOOKUP(LDD!BB$2,Init!$F:$K,2,FALSE)-CDQ!D4-SuperPeak!D4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":4.7016354975299892},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$BB$3:$CY$3,0),MATCH(BC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E4-(AboveHWM!E4+Tier1!E4+Existing!E4)/VLOOKUP(LDD!BC$2,Init!$F:$K,2,FALSE)-CDQ!E4-SuperPeak!E4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$BB$3:$CY$3,0),MATCH(BD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F4-(AboveHWM!F4+Tier1!F4+Existing!F4)/VLOOKUP(LDD!BD$2,Init!$F:$K,2,FALSE)-CDQ!F4-SuperPeak!F4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":2.8171334862385344},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$BB$3:$CY$3,0),MATCH(BE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G4-(AboveHWM!G4+Tier1!G4+Existing!G4)/VLOOKUP(LDD!BE$2,Init!$F:$K,2,FALSE)-CDQ!G4-SuperPeak!G4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$BB$3:$CY$3,0),MATCH(BF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H4-(AboveHWM!H4+Tier1!H4+Existing!H4)/VLOOKUP(LDD!BF$2,Init!$F:$K,2,FALSE)-CDQ!H4-SuperPeak!H4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":2.3432371559633052},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$BB$3:$CY$3,0),MATCH(BG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I4-(AboveHWM!I4+Tier1!I4+Existing!I4)/VLOOKUP(LDD!BG$2,Init!$F:$K,2,FALSE)-CDQ!I4-SuperPeak!I4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$BB$3:$CY$3,0),MATCH(BH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J4-(AboveHWM!J4+Tier1!J4+Existing!J4)/VLOOKUP(LDD!BH$2,Init!$F:$K,2,FALSE)-CDQ!J4-SuperPeak!J4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":2.3628960832745265},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$BB$3:$CY$3,0),MATCH(BI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K4-(AboveHWM!K4+Tier1!K4+Existing!K4)/VLOOKUP(LDD!BI$2,Init!$F:$K,2,FALSE)-CDQ!K4-SuperPeak!K4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L4-(AboveHWM!L4+Tier1!L4+Existing!L4)/VLOOKUP(LDD!BJ$2,Init!$F:$K,2,FALSE)-CDQ!L4-SuperPeak!L4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":2.8163857798165131},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$BB$3:$CY$3,0),MATCH(BK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M4-(AboveHWM!M4+Tier1!M4+Existing!M4)/VLOOKUP(LDD!BK$2,Init!$F:$K,2,FALSE)-CDQ!M4-SuperPeak!M4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$BB$3:$CY$3,0),MATCH(BL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N4-(AboveHWM!N4+Tier1!N4+Existing!N4)/VLOOKUP(LDD!BL$2,Init!$F:$K,2,FALSE)-CDQ!N4-SuperPeak!N4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":4.9196925723359257},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$BB$3:$CY$3,0),MATCH(BM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O4-(AboveHWM!O4+Tier1!O4+Existing!O4)/VLOOKUP(LDD!BM$2,Init!$F:$K,2,FALSE)-CDQ!O4-SuperPeak!O4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$BB$3:$CY$3,0),MATCH(BN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P4-(AboveHWM!P4+Tier1!P4+Existing!P4)/VLOOKUP(LDD!BN$2,Init!$F:$K,2,FALSE)-CDQ!P4-SuperPeak!P4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":3.5300370501058618},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$BB$3:$CY$3,0),MATCH(BO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q4-(AboveHWM!Q4+Tier1!Q4+Existing!Q4)/VLOOKUP(LDD!BO$2,Init!$F:$K,2,FALSE)-CDQ!Q4-SuperPeak!Q4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$BB$3:$CY$3,0),MATCH(BP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R4-(AboveHWM!R4+Tier1!R4+Existing!R4)/VLOOKUP(LDD!BP$2,Init!$F:$K,2,FALSE)-CDQ!R4-SuperPeak!R4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":1.7896065631616063},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S4-(AboveHWM!S4+Tier1!S4+Existing!S4)/VLOOKUP(LDD!BQ$2,Init!$F:$K,2,FALSE)-CDQ!S4-SuperPeak!S4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$BB$3:$CY$3,0),MATCH(BR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T4-(AboveHWM!T4+Tier1!T4+Existing!T4)/VLOOKUP(LDD!BR$2,Init!$F:$K,2,FALSE)-CDQ!T4-SuperPeak!T4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":3.0769614678899071},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$BB$3:$CY$3,0),MATCH(BS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U4-(AboveHWM!U4+Tier1!U4+Existing!U4)/VLOOKUP(LDD!BS$2,Init!$F:$K,2,FALSE)-CDQ!U4-SuperPeak!U4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$BB$3:$CY$3,0),MATCH(BT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V4-(AboveHWM!V4+Tier1!V4+Existing!V4)/VLOOKUP(LDD!BT$2,Init!$F:$K,2,FALSE)-CDQ!V4-SuperPeak!V4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":2.9224536873676783},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$BB$3:$CY$3,0),MATCH(BU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W4-(AboveHWM!W4+Tier1!W4+Existing!W4)/VLOOKUP(LDD!BU$2,Init!$F:$K,2,FALSE)-CDQ!W4-SuperPeak!W4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$BB$3:$CY$3,0),MATCH(BV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X4-(AboveHWM!X4+Tier1!X4+Existing!X4)/VLOOKUP(LDD!BV$2,Init!$F:$K,2,FALSE)-CDQ!X4-SuperPeak!X4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":4.1818943255181802},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$BB$3:$CY$3,0),MATCH(BW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y4-(AboveHWM!Y4+Tier1!Y4+Existing!Y4)/VLOOKUP(LDD!BW$2,Init!$F:$K,2,FALSE)-CDQ!Y4-SuperPeak!Y4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$BB$3:$CY$3,0),MATCH(BX$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z4-(AboveHWM!Z4+Tier1!Z4+Existing!Z4)/VLOOKUP(LDD!BX$2,Init!$F:$K,2,FALSE)-CDQ!Z4-SuperPeak!Z4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":2.8901189793577986},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$BB$3:$CY$3,0),MATCH(BY$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA4-(AboveHWM!AA4+Tier1!AA4+Existing!AA4)/VLOOKUP(LDD!BY$2,Init!$F:$K,2,FALSE)-CDQ!AA4-SuperPeak!AA4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB4-(AboveHWM!AB4+Tier1!AB4+Existing!AB4)/VLOOKUP(LDD!BZ$2,Init!$F:$K,2,FALSE)-CDQ!AB4-SuperPeak!AB4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":4.647687733605161},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$BB$3:$CY$3,0),MATCH(CA$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC4-(AboveHWM!AC4+Tier1!AC4+Existing!AC4)/VLOOKUP(LDD!CA$2,Init!$F:$K,2,FALSE)-CDQ!AC4-SuperPeak!AC4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$BB$3:$CY$3,0),MATCH(CB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD4-(AboveHWM!AD4+Tier1!AD4+Existing!AD4)/VLOOKUP(LDD!CB$2,Init!$F:$K,2,FALSE)-CDQ!AD4-SuperPeak!AD4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":2.8171334862385344},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$BB$3:$CY$3,0),MATCH(CC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE4-(AboveHWM!AE4+Tier1!AE4+Existing!AE4)/VLOOKUP(LDD!CC$2,Init!$F:$K,2,FALSE)-CDQ!AE4-SuperPeak!AE4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$BB$3:$CY$3,0),MATCH(CD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF4-(AboveHWM!AF4+Tier1!AF4+Existing!AF4)/VLOOKUP(LDD!CD$2,Init!$F:$K,2,FALSE)-CDQ!AF4-SuperPeak!AF4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":2.3432371559633052},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$BB$3:$CY$3,0),MATCH(CE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG4-(AboveHWM!AG4+Tier1!AG4+Existing!AG4)/VLOOKUP(LDD!CE$2,Init!$F:$K,2,FALSE)-CDQ!AG4-SuperPeak!AG4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$BB$3:$CY$3,0),MATCH(CF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH4-(AboveHWM!AH4+Tier1!AH4+Existing!AH4)/VLOOKUP(LDD!CF$2,Init!$F:$K,2,FALSE)-CDQ!AH4-SuperPeak!AH4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":2.3628960832745265},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$BB$3:$CY$3,0),MATCH(CG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI4-(AboveHWM!AI4+Tier1!AI4+Existing!AI4)/VLOOKUP(LDD!CG$2,Init!$F:$K,2,FALSE)-CDQ!AI4-SuperPeak!AI4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$BB$3:$CY$3,0),MATCH(CH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ4-(AboveHWM!AJ4+Tier1!AJ4+Existing!AJ4)/VLOOKUP(LDD!CH$2,Init!$F:$K,2,FALSE)-CDQ!AJ4-SuperPeak!AJ4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":3.1532181766055056},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$BB$3:$CY$3,0),MATCH(CI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK4-(AboveHWM!AK4+Tier1!AK4+Existing!AK4)/VLOOKUP(LDD!CI$2,Init!$F:$K,2,FALSE)-CDQ!AK4-SuperPeak!AK4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL4-(AboveHWM!AL4+Tier1!AL4+Existing!AL4)/VLOOKUP(LDD!CJ$2,Init!$F:$K,2,FALSE)-CDQ!AL4-SuperPeak!AL4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":4.9196925723359257},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$BB$3:$CY$3,0),MATCH(CK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM4-(AboveHWM!AM4+Tier1!AM4+Existing!AM4)/VLOOKUP(LDD!CK$2,Init!$F:$K,2,FALSE)-CDQ!AM4-SuperPeak!AM4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$BB$3:$CY$3,0),MATCH(CL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN4-(AboveHWM!AN4+Tier1!AN4+Existing!AN4)/VLOOKUP(LDD!CL$2,Init!$F:$K,2,FALSE)-CDQ!AN4-SuperPeak!AN4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":3.5300370501058618},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$BB$3:$CY$3,0),MATCH(CM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO4-(AboveHWM!AO4+Tier1!AO4+Existing!AO4)/VLOOKUP(LDD!CM$2,Init!$F:$K,2,FALSE)-CDQ!AO4-SuperPeak!AO4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$BB$3:$CY$3,0),MATCH(CN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP4-(AboveHWM!AP4+Tier1!AP4+Existing!AP4)/VLOOKUP(LDD!CN$2,Init!$F:$K,2,FALSE)-CDQ!AP4-SuperPeak!AP4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":1.7896065631616063},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$BB$3:$CY$3,0),MATCH(CO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ4-(AboveHWM!AQ4+Tier1!AQ4+Existing!AQ4)/VLOOKUP(LDD!CO$2,Init!$F:$K,2,FALSE)-CDQ!AQ4-SuperPeak!AQ4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$BB$3:$CY$3,0),MATCH(CP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR4-(AboveHWM!AR4+Tier1!AR4+Existing!AR4)/VLOOKUP(LDD!CP$2,Init!$F:$K,2,FALSE)-CDQ!AR4-SuperPeak!AR4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":3.0769614678899071},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS4-(AboveHWM!AS4+Tier1!AS4+Existing!AS4)/VLOOKUP(LDD!CQ$2,Init!$F:$K,2,FALSE)-CDQ!AS4-SuperPeak!AS4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$BB$3:$CY$3,0),MATCH(CR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT4-(AboveHWM!AT4+Tier1!AT4+Existing!AT4)/VLOOKUP(LDD!CR$2,Init!$F:$K,2,FALSE)-CDQ!AT4-SuperPeak!AT4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":2.9224536873676783},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$BB$3:$CY$3,0),MATCH(CS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU4-(AboveHWM!AU4+Tier1!AU4+Existing!AU4)/VLOOKUP(LDD!CS$2,Init!$F:$K,2,FALSE)-CDQ!AU4-SuperPeak!AU4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$BB$3:$CY$3,0),MATCH(CT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV4-(AboveHWM!AV4+Tier1!AV4+Existing!AV4)/VLOOKUP(LDD!CT$2,Init!$F:$K,2,FALSE)-CDQ!AV4-SuperPeak!AV4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":4.1908226005645748},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$BB$3:$CY$3,0),MATCH(CU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW4-(AboveHWM!AW4+Tier1!AW4+Existing!AW4)/VLOOKUP(LDD!CU$2,Init!$F:$K,2,FALSE)-CDQ!AW4-SuperPeak!AW4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$BB$3:$CY$3,0),MATCH(CV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX4-(AboveHWM!AX4+Tier1!AX4+Existing!AX4)/VLOOKUP(LDD!CV$2,Init!$F:$K,2,FALSE)-CDQ!AX4-SuperPeak!AX4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":2.8578834862385327},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$BB$3:$CY$3,0),MATCH(CW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY4-(AboveHWM!AY4+Tier1!AY4+Existing!AY4)/VLOOKUP(LDD!CW$2,Init!$F:$K,2,FALSE)-CDQ!AY4-SuperPeak!AY4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":0}]
[null,10015,"Asotin County PUD #1",{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,MATCH(D$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AG5))*TOCA!AQ5","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,MATCH(E$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AH5))*TOCA!AR5","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(F$3=\"HLH\",MATCH(F$2,SliceLF!$B$3:$BA$3,0),MATCH(F$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!D5-SystemShape!D5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BA$3,0),MATCH(G$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!E5-SystemShape!E5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BA$3,0),MATCH(H$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!F5-SystemShape!F5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BA$3,0),MATCH(I$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!G5-SystemShape!G5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BA$3,0),MATCH(J$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!H5-SystemShape!H5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BA$3,0),MATCH(K$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!I5-SystemShape!I5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BA$3,0),MATCH(L$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!J5-SystemShape!J5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BA$3,0),MATCH(M$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!K5-SystemShape!K5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BA$3,0),MATCH(N$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!L5-SystemShape!L5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BA$3,0),MATCH(O$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!M5-SystemShape!M5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BA$3,0),MATCH(P$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!N5-SystemShape!N5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BA$3,0),MATCH(Q$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!O5-SystemShape!O5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BA$3,0),MATCH(R$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!P5-SystemShape!P5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BA$3,0),MATCH(S$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Q5-SystemShape!Q5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BA$3,0),MATCH(T$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!R5-SystemShape!R5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BA$3,0),MATCH(U$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!S5-SystemShape!S5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BA$3,0),MATCH(V$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!T5-SystemShape!T5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BA$3,0),MATCH(W$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!U5-SystemShape!U5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BA$3,0),MATCH(X$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!V5-SystemShape!V5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BA$3,0),MATCH(Y$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!W5-SystemShape!W5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BA$3,0),MATCH(Z$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!X5-SystemShape!X5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BA$3,0),MATCH(AA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Y5-SystemShape!Y5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BA$3,0),MATCH(AB$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Z5-SystemShape!Z5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BA$3,0),MATCH(AC$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AA5-SystemShape!AA5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BA$3,0),MATCH(AD$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AB5-SystemShape!AB5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BA$3,0),MATCH(AE$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AC5-SystemShape!AC5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BA$3,0),MATCH(AF$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AD5-SystemShape!AD5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BA$3,0),MATCH(AG$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AE5-SystemShape!AE5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BA$3,0),MATCH(AH$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AF5-SystemShape!AF5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BA$3,0),MATCH(AI$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AG5-SystemShape!AG5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BA$3,0),MATCH(AJ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AH5-SystemShape!AH5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BA$3,0),MATCH(AK$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AI5-SystemShape!AI5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BA$3,0),MATCH(AL$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AJ5-SystemShape!AJ5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BA$3,0),MATCH(AM$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AK5-SystemShape!AK5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BA$3,0),MATCH(AN$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AL5-SystemShape!AL5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BA$3,0),MATCH(AO$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AM5-SystemShape!AM5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BA$3,0),MATCH(AP$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AN5-SystemShape!AN5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BA$3,0),MATCH(AQ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AO5-SystemShape!AO5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BA$3,0),MATCH(AR$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AP5-SystemShape!AP5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BA$3,0),MATCH(AS$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AQ5-SystemShape!AQ5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BA$3,0),MATCH(AT$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AR5-SystemShape!AR5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BA$3,0),MATCH(AU$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AS5-SystemShape!AS5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BA$3,0),MATCH(AV$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AT5-SystemShape!AT5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BA$3,0),MATCH(AW$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AU5-SystemShape!AU5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BA$3,0),MATCH(AX$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AV5-SystemShape!AV5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BA$3,0),MATCH(AY$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AW5-SystemShape!AW5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BA$3,0),MATCH(AZ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AX5-SystemShape!AX5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BA$3,0),MATCH(BA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AY5-SystemShape!AY5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$BB$3:$CY$3,0),MATCH(BB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D5-(AboveHWM!D5+Tier1!D5+Existing!D5)/VLOOKUP(LDD!BB$2,Init!$F:$K,2,FALSE)-CDQ!D5-SuperPeak!D5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$BB$3:$CY$3,0),MATCH(BC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E5-(AboveHWM!E5+Tier1!E5+Existing!E5)/VLOOKUP(LDD!BC$2,Init!$F:$K,2,FALSE)-CDQ!E5-SuperPeak!E5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$BB$3:$CY$3,0),MATCH(BD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F5-(AboveHWM!F5+Tier1!F5+Existing!F5)/VLOOKUP(LDD!BD$2,Init!$F:$K,2,FALSE)-CDQ!F5-SuperPeak!F5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$BB$3:$CY$3,0),MATCH(BE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G5-(AboveHWM!G5+Tier1!G5+Existing!G5)/VLOOKUP(LDD!BE$2,Init!$F:$K,2,FALSE)-CDQ!G5-SuperPeak!G5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$BB$3:$CY$3,0),MATCH(BF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H5-(AboveHWM!H5+Tier1!H5+Existing!H5)/VLOOKUP(LDD!BF$2,Init!$F:$K,2,FALSE)-CDQ!H5-SuperPeak!H5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$BB$3:$CY$3,0),MATCH(BG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I5-(AboveHWM!I5+Tier1!I5+Existing!I5)/VLOOKUP(LDD!BG$2,Init!$F:$K,2,FALSE)-CDQ!I5-SuperPeak!I5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$BB$3:$CY$3,0),MATCH(BH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J5-(AboveHWM!J5+Tier1!J5+Existing!J5)/VLOOKUP(LDD!BH$2,Init!$F:$K,2,FALSE)-CDQ!J5-SuperPeak!J5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$BB$3:$CY$3,0),MATCH(BI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K5-(AboveHWM!K5+Tier1!K5+Existing!K5)/VLOOKUP(LDD!BI$2,Init!$F:$K,2,FALSE)-CDQ!K5-SuperPeak!K5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L5-(AboveHWM!L5+Tier1!L5+Existing!L5)/VLOOKUP(LDD!BJ$2,Init!$F:$K,2,FALSE)-CDQ!L5-SuperPeak!L5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$BB$3:$CY$3,0),MATCH(BK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M5-(AboveHWM!M5+Tier1!M5+Existing!M5)/VLOOKUP(LDD!BK$2,Init!$F:$K,2,FALSE)-CDQ!M5-SuperPeak!M5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$BB$3:$CY$3,0),MATCH(BL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N5-(AboveHWM!N5+Tier1!N5+Existing!N5)/VLOOKUP(LDD!BL$2,Init!$F:$K,2,FALSE)-CDQ!N5-SuperPeak!N5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$BB$3:$CY$3,0),MATCH(BM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O5-(AboveHWM!O5+Tier1!O5+Existing!O5)/VLOOKUP(LDD!BM$2,Init!$F:$K,2,FALSE)-CDQ!O5-SuperPeak!O5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$BB$3:$CY$3,0),MATCH(BN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P5-(AboveHWM!P5+Tier1!P5+Existing!P5)/VLOOKUP(LDD!BN$2,Init!$F:$K,2,FALSE)-CDQ!P5-SuperPeak!P5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$BB$3:$CY$3,0),MATCH(BO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q5-(AboveHWM!Q5+Tier1!Q5+Existing!Q5)/VLOOKUP(LDD!BO$2,Init!$F:$K,2,FALSE)-CDQ!Q5-SuperPeak!Q5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$BB$3:$CY$3,0),MATCH(BP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R5-(AboveHWM!R5+Tier1!R5+Existing!R5)/VLOOKUP(LDD!BP$2,Init!$F:$K,2,FALSE)-CDQ!R5-SuperPeak!R5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S5-(AboveHWM!S5+Tier1!S5+Existing!S5)/VLOOKUP(LDD!BQ$2,Init!$F:$K,2,FALSE)-CDQ!S5-SuperPeak!S5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$BB$3:$CY$3,0),MATCH(BR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T5-(AboveHWM!T5+Tier1!T5+Existing!T5)/VLOOKUP(LDD!BR$2,Init!$F:$K,2,FALSE)-CDQ!T5-SuperPeak!T5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$BB$3:$CY$3,0),MATCH(BS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U5-(AboveHWM!U5+Tier1!U5+Existing!U5)/VLOOKUP(LDD!BS$2,Init!$F:$K,2,FALSE)-CDQ!U5-SuperPeak!U5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$BB$3:$CY$3,0),MATCH(BT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V5-(AboveHWM!V5+Tier1!V5+Existing!V5)/VLOOKUP(LDD!BT$2,Init!$F:$K,2,FALSE)-CDQ!V5-SuperPeak!V5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$BB$3:$CY$3,0),MATCH(BU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W5-(AboveHWM!W5+Tier1!W5+Existing!W5)/VLOOKUP(LDD!BU$2,Init!$F:$K,2,FALSE)-CDQ!W5-SuperPeak!W5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$BB$3:$CY$3,0),MATCH(BV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X5-(AboveHWM!X5+Tier1!X5+Existing!X5)/VLOOKUP(LDD!BV$2,Init!$F:$K,2,FALSE)-CDQ!X5-SuperPeak!X5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$BB$3:$CY$3,0),MATCH(BW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y5-(AboveHWM!Y5+Tier1!Y5+Existing!Y5)/VLOOKUP(LDD!BW$2,Init!$F:$K,2,FALSE)-CDQ!Y5-SuperPeak!Y5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$BB$3:$CY$3,0),MATCH(BX$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z5-(AboveHWM!Z5+Tier1!Z5+Existing!Z5)/VLOOKUP(LDD!BX$2,Init!$F:$K,2,FALSE)-CDQ!Z5-SuperPeak!Z5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$BB$3:$CY$3,0),MATCH(BY$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA5-(AboveHWM!AA5+Tier1!AA5+Existing!AA5)/VLOOKUP(LDD!BY$2,Init!$F:$K,2,FALSE)-CDQ!AA5-SuperPeak!AA5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB5-(AboveHWM!AB5+Tier1!AB5+Existing!AB5)/VLOOKUP(LDD!BZ$2,Init!$F:$K,2,FALSE)-CDQ!AB5-SuperPeak!AB5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$BB$3:$CY$3,0),MATCH(CA$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC5-(AboveHWM!AC5+Tier1!AC5+Existing!AC5)/VLOOKUP(LDD!CA$2,Init!$F:$K,2,FALSE)-CDQ!AC5-SuperPeak!AC5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$BB$3:$CY$3,0),MATCH(CB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD5-(AboveHWM!AD5+Tier1!AD5+Existing!AD5)/VLOOKUP(LDD!CB$2,Init!$F:$K,2,FALSE)-CDQ!AD5-SuperPeak!AD5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$BB$3:$CY$3,0),MATCH(CC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE5-(AboveHWM!AE5+Tier1!AE5+Existing!AE5)/VLOOKUP(LDD!CC$2,Init!$F:$K,2,FALSE)-CDQ!AE5-SuperPeak!AE5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$BB$3:$CY$3,0),MATCH(CD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF5-(AboveHWM!AF5+Tier1!AF5+Existing!AF5)/VLOOKUP(LDD!CD$2,Init!$F:$K,2,FALSE)-CDQ!AF5-SuperPeak!AF5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$BB$3:$CY$3,0),MATCH(CE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG5-(AboveHWM!AG5+Tier1!AG5+Existing!AG5)/VLOOKUP(LDD!CE$2,Init!$F:$K,2,FALSE)-CDQ!AG5-SuperPeak!AG5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$BB$3:$CY$3,0),MATCH(CF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH5-(AboveHWM!AH5+Tier1!AH5+Existing!AH5)/VLOOKUP(LDD!CF$2,Init!$F:$K,2,FALSE)-CDQ!AH5-SuperPeak!AH5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$BB$3:$CY$3,0),MATCH(CG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI5-(AboveHWM!AI5+Tier1!AI5+Existing!AI5)/VLOOKUP(LDD!CG$2,Init!$F:$K,2,FALSE)-CDQ!AI5-SuperPeak!AI5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$BB$3:$CY$3,0),MATCH(CH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ5-(AboveHWM!AJ5+Tier1!AJ5+Existing!AJ5)/VLOOKUP(LDD!CH$2,Init!$F:$K,2,FALSE)-CDQ!AJ5-SuperPeak!AJ5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$BB$3:$CY$3,0),MATCH(CI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK5-(AboveHWM!AK5+Tier1!AK5+Existing!AK5)/VLOOKUP(LDD!CI$2,Init!$F:$K,2,FALSE)-CDQ!AK5-SuperPeak!AK5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL5-(AboveHWM!AL5+Tier1!AL5+Existing!AL5)/VLOOKUP(LDD!CJ$2,Init!$F:$K,2,FALSE)-CDQ!AL5-SuperPeak!AL5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$BB$3:$CY$3,0),MATCH(CK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM5-(AboveHWM!AM5+Tier1!AM5+Existing!AM5)/VLOOKUP(LDD!CK$2,Init!$F:$K,2,FALSE)-CDQ!AM5-SuperPeak!AM5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$BB$3:$CY$3,0),MATCH(CL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN5-(AboveHWM!AN5+Tier1!AN5+Existing!AN5)/VLOOKUP(LDD!CL$2,Init!$F:$K,2,FALSE)-CDQ!AN5-SuperPeak!AN5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$BB$3:$CY$3,0),MATCH(CM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO5-(AboveHWM!AO5+Tier1!AO5+Existing!AO5)/VLOOKUP(LDD!CM$2,Init!$F:$K,2,FALSE)-CDQ!AO5-SuperPeak!AO5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$BB$3:$CY$3,0),MATCH(CN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP5-(AboveHWM!AP5+Tier1!AP5+Existing!AP5)/VLOOKUP(LDD!CN$2,Init!$F:$K,2,FALSE)-CDQ!AP5-SuperPeak!AP5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$BB$3:$CY$3,0),MATCH(CO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ5-(AboveHWM!AQ5+Tier1!AQ5+Existing!AQ5)/VLOOKUP(LDD!CO$2,Init!$F:$K,2,FALSE)-CDQ!AQ5-SuperPeak!AQ5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$BB$3:$CY$3,0),MATCH(CP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR5-(AboveHWM!AR5+Tier1!AR5+Existing!AR5)/VLOOKUP(LDD!CP$2,Init!$F:$K,2,FALSE)-CDQ!AR5-SuperPeak!AR5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS5-(AboveHWM!AS5+Tier1!AS5+Existing!AS5)/VLOOKUP(LDD!CQ$2,Init!$F:$K,2,FALSE)-CDQ!AS5-SuperPeak!AS5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$BB$3:$CY$3,0),MATCH(CR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT5-(AboveHWM!AT5+Tier1!AT5+Existing!AT5)/VLOOKUP(LDD!CR$2,Init!$F:$K,2,FALSE)-CDQ!AT5-SuperPeak!AT5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$BB$3:$CY$3,0),MATCH(CS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU5-(AboveHWM!AU5+Tier1!AU5+Existing!AU5)/VLOOKUP(LDD!CS$2,Init!$F:$K,2,FALSE)-CDQ!AU5-SuperPeak!AU5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$BB$3:$CY$3,0),MATCH(CT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV5-(AboveHWM!AV5+Tier1!AV5+Existing!AV5)/VLOOKUP(LDD!CT$2,Init!$F:$K,2,FALSE)-CDQ!AV5-SuperPeak!AV5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$BB$3:$CY$3,0),MATCH(CU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW5-(AboveHWM!AW5+Tier1!AW5+Existing!AW5)/VLOOKUP(LDD!CU$2,Init!$F:$K,2,FALSE)-CDQ!AW5-SuperPeak!AW5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$BB$3:$CY$3,0),MATCH(CV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX5-(AboveHWM!AX5+Tier1!AX5+Existing!AX5)/VLOOKUP(LDD!CV$2,Init!$F:$K,2,FALSE)-CDQ!AX5-SuperPeak!AX5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$BB$3:$CY$3,0),MATCH(CW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY5-(AboveHWM!AY5+Tier1!AY5+Existing!AY5)/VLOOKUP(LDD!CW$2,Init!$F:$K,2,FALSE)-CDQ!AY5-SuperPeak!AY5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FV,MATCH(Init!$S$4,Init!$Q$4:$FV$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$ZZ,MATCH(D$2,SliceLF!$B$3:$BV$3,0),FALSE),TOCA!AG6))*TOCA!AQ6","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,MATCH(E$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AH6))*TOCA!AR6","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(F$3=\"HLH\",MATCH(F$2,SliceLF!$B$3:$BA$3,0),MATCH(F$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!D6-SystemShape!D6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BA$3,0),MATCH(G$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!E6-SystemShape!E6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BA$3,0),MATCH(H$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!F6-SystemShape!F6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BA$3,0),MATCH(I$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!G6-SystemShape!G6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BA$3,0),MATCH(J$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!H6-SystemShape!H6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BA$3,0),MATCH(K$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!I6-SystemShape!I6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BA$3,0),MATCH(L$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!J6-SystemShape!J6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BA$3,0),MATCH(M$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!K6-SystemShape!K6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BA$3,0),MATCH(N$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!L6-SystemShape!L6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BA$3,0),MATCH(O$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!M6-SystemShape!M6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BA$3,0),MATCH(P$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!N6-SystemShape!N6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BA$3,0),MATCH(Q$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!O6-SystemShape!O6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BA$3,0),MATCH(R$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!P6-SystemShape!P6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BA$3,0),MATCH(S$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Q6-SystemShape!Q6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BA$3,0),MATCH(T$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!R6-SystemShape!R6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BA$3,0),MATCH(U$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!S6-SystemShape!S6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BA$3,0),MATCH(V$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!T6-SystemShape!T6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BA$3,0),MATCH(W$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!U6-SystemShape!U6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BA$3,0),MATCH(X$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!V6-SystemShape!V6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BA$3,0),MATCH(Y$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!W6-SystemShape!W6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BA$3,0),MATCH(Z$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!X6-SystemShape!X6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BA$3,0),MATCH(AA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Y6-SystemShape!Y6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BA$3,0),MATCH(AB$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Z6-SystemShape!Z6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BA$3,0),MATCH(AC$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AA6-SystemShape!AA6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BA$3,0),MATCH(AD$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AB6-SystemShape!AB6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BA$3,0),MATCH(AE$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AC6-SystemShape!AC6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BA$3,0),MATCH(AF$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AD6-SystemShape!AD6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BA$3,0),MATCH(AG$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AE6-SystemShape!AE6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BA$3,0),MATCH(AH$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AF6-SystemShape!AF6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BA$3,0),MATCH(AI$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AG6-SystemShape!AG6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BA$3,0),MATCH(AJ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AH6-SystemShape!AH6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BA$3,0),MATCH(AK$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AI6-SystemShape!AI6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BA$3,0),MATCH(AL$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AJ6-SystemShape!AJ6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BA$3,0),MATCH(AM$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AK6-SystemShape!AK6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BA$3,0),MATCH(AN$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AL6-SystemShape!AL6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BA$3,0),MATCH(AO$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AM6-SystemShape!AM6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BA$3,0),MATCH(AP$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AN6-SystemShape!AN6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BA$3,0),MATCH(AQ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AO6-SystemShape!AO6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BA$3,0),MATCH(AR$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AP6-SystemShape!AP6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BA$3,0),MATCH(AS$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AQ6-SystemShape!AQ6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BA$3,0),MATCH(AT$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AR6-SystemShape!AR6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BA$3,0),MATCH(AU$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AS6-SystemShape!AS6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BA$3,0),MATCH(AV$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AT6-SystemShape!AT6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BA$3,0),MATCH(AW$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AU6-SystemShape!AU6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BA$3,0),MATCH(AX$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AV6-SystemShape!AV6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BA$3,0),MATCH(AY$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AW6-SystemShape!AW6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BA$3,0),MATCH(AZ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AX6-SystemShape!AX6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BA$3,0),MATCH(BA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AY6-SystemShape!AY6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$BB$3:$CY$3,0),MATCH(BB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D6-(AboveHWM!D6+Tier1!D6+Existing!D6)/VLOOKUP(LDD!BB$2,Init!$F:$K,2,FALSE)-CDQ!D6-SuperPeak!D6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$BB$3:$CY$3,0),MATCH(BC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E6-(AboveHWM!E6+Tier1!E6+Existing!E6)/VLOOKUP(LDD!BC$2,Init!$F:$K,2,FALSE)-CDQ!E6-SuperPeak!E6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$BB$3:$CY$3,0),MATCH(BD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F6-(AboveHWM!F6+Tier1!F6+Existing!F6)/VLOOKUP(LDD!BD$2,Init!$F:$K,2,FALSE)-CDQ!F6-SuperPeak!F6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$BB$3:$CY$3,0),MATCH(BE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G6-(AboveHWM!G6+Tier1!G6+Existing!G6)/VLOOKUP(LDD!BE$2,Init!$F:$K,2,FALSE)-CDQ!G6-SuperPeak!G6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$BB$3:$CY$3,0),MATCH(BF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H6-(AboveHWM!H6+Tier1!H6+Existing!H6)/VLOOKUP(LDD!BF$2,Init!$F:$K,2,FALSE)-CDQ!H6-SuperPeak!H6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$BB$3:$CY$3,0),MATCH(BG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I6-(AboveHWM!I6+Tier1!I6+Existing!I6)/VLOOKUP(LDD!BG$2,Init!$F:$K,2,FALSE)-CDQ!I6-SuperPeak!I6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$BB$3:$CY$3,0),MATCH(BH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J6-(AboveHWM!J6+Tier1!J6+Existing!J6)/VLOOKUP(LDD!BH$2,Init!$F:$K,2,FALSE)-CDQ!J6-SuperPeak!J6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$BB$3:$CY$3,0),MATCH(BI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K6-(AboveHWM!K6+Tier1!K6+Existing!K6)/VLOOKUP(LDD!BI$2,Init!$F:$K,2,FALSE)-CDQ!K6-SuperPeak!K6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L6-(AboveHWM!L6+Tier1!L6+Existing!L6)/VLOOKUP(LDD!BJ$2,Init!$F:$K,2,FALSE)-CDQ!L6-SuperPeak!L6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$BB$3:$CY$3,0),MATCH(BK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M6-(AboveHWM!M6+Tier1!M6+Existing!M6)/VLOOKUP(LDD!BK$2,Init!$F:$K,2,FALSE)-CDQ!M6-SuperPeak!M6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$BB$3:$CY$3,0),MATCH(BL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N6-(AboveHWM!N6+Tier1!N6+Existing!N6)/VLOOKUP(LDD!BL$2,Init!$F:$K,2,FALSE)-CDQ!N6-SuperPeak!N6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$BB$3:$CY$3,0),MATCH(BM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O6-(AboveHWM!O6+Tier1!O6+Existing!O6)/VLOOKUP(LDD!BM$2,Init!$F:$K,2,FALSE)-CDQ!O6-SuperPeak!O6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$BB$3:$CY$3,0),MATCH(BN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P6-(AboveHWM!P6+Tier1!P6+Existing!P6)/VLOOKUP(LDD!BN$2,Init!$F:$K,2,FALSE)-CDQ!P6-SuperPeak!P6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$BB$3:$CY$3,0),MATCH(BO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q6-(AboveHWM!Q6+Tier1!Q6+Existing!Q6)/VLOOKUP(LDD!BO$2,Init!$F:$K,2,FALSE)-CDQ!Q6-SuperPeak!Q6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$BB$3:$CY$3,0),MATCH(BP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R6-(AboveHWM!R6+Tier1!R6+Existing!R6)/VLOOKUP(LDD!BP$2,Init!$F:$K,2,FALSE)-CDQ!R6-SuperPeak!R6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S6-(AboveHWM!S6+Tier1!S6+Existing!S6)/VLOOKUP(LDD!BQ$2,Init!$F:$K,2,FALSE)-CDQ!S6-SuperPeak!S6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$BB$3:$CY$3,0),MATCH(BR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T6-(AboveHWM!T6+Tier1!T6+Existing!T6)/VLOOKUP(LDD!BR$2,Init!$F:$K,2,FALSE)-CDQ!T6-SuperPeak!T6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$BB$3:$CY$3,0),MATCH(BS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U6-(AboveHWM!U6+Tier1!U6+Existing!U6)/VLOOKUP(LDD!BS$2,Init!$F:$K,2,FALSE)-CDQ!U6-SuperPeak!U6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$BB$3:$CY$3,0),MATCH(BT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V6-(AboveHWM!V6+Tier1!V6+Existing!V6)/VLOOKUP(LDD!BT$2,Init!$F:$K,2,FALSE)-CDQ!V6-SuperPeak!V6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$BB$3:$CY$3,0),MATCH(BU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W6-(AboveHWM!W6+Tier1!W6+Existing!W6)/VLOOKUP(LDD!BU$2,Init!$F:$K,2,FALSE)-CDQ!W6-SuperPeak!W6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$BB$3:$CY$3,0),MATCH(BV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X6-(AboveHWM!X6+Tier1!X6+Existing!X6)/VLOOKUP(LDD!BV$2,Init!$F:$K,2,FALSE)-CDQ!X6-SuperPeak!X6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$BB$3:$CY$3,0),MATCH(BW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y6-(AboveHWM!Y6+Tier1!Y6+Existing!Y6)/VLOOKUP(LDD!BW$2,Init!$F:$K,2,FALSE)-CDQ!Y6-SuperPeak!Y6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$BB$3:$CY$3,0),MATCH(BX$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z6-(AboveHWM!Z6+Tier1!Z6+Existing!Z6)/VLOOKUP(LDD!BX$2,Init!$F:$K,2,FALSE)-CDQ!Z6-SuperPeak!Z6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$BB$3:$CY$3,0),MATCH(BY$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA6-(AboveHWM!AA6+Tier1!AA6+Existing!AA6)/VLOOKUP(LDD!BY$2,Init!$F:$K,2,FALSE)-CDQ!AA6-SuperPeak!AA6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB6-(AboveHWM!AB6+Tier1!AB6+Existing!AB6)/VLOOKUP(LDD!BZ$2,Init!$F:$K,2,FALSE)-CDQ!AB6-SuperPeak!AB6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$BB$3:$CY$3,0),MATCH(CA$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC6-(AboveHWM!AC6+Tier1!AC6+Existing!AC6)/VLOOKUP(LDD!CA$2,Init!$F:$K,2,FALSE)-CDQ!AC6-SuperPeak!AC6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$BB$3:$CY$3,0),MATCH(CB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD6-(AboveHWM!AD6+Tier1!AD6+Existing!AD6)/VLOOKUP(LDD!CB$2,Init!$F:$K,2,FALSE)-CDQ!AD6-SuperPeak!AD6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$BB$3:$CY$3,0),MATCH(CC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE6-(AboveHWM!AE6+Tier1!AE6+Existing!AE6)/VLOOKUP(LDD!CC$2,Init!$F:$K,2,FALSE)-CDQ!AE6-SuperPeak!AE6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$BB$3:$CY$3,0),MATCH(CD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF6-(AboveHWM!AF6+Tier1!AF6+Existing!AF6)/VLOOKUP(LDD!CD$2,Init!$F:$K,2,FALSE)-CDQ!AF6-SuperPeak!AF6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$BB$3:$CY$3,0),MATCH(CE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG6-(AboveHWM!AG6+Tier1!AG6+Existing!AG6)/VLOOKUP(LDD!CE$2,Init!$F:$K,2,FALSE)-CDQ!AG6-SuperPeak!AG6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$BB$3:$CY$3,0),MATCH(CF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH6-(AboveHWM!AH6+Tier1!AH6+Existing!AH6)/VLOOKUP(LDD!CF$2,Init!$F:$K,2,FALSE)-CDQ!AH6-SuperPeak!AH6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$BB$3:$CY$3,0),MATCH(CG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI6-(AboveHWM!AI6+Tier1!AI6+Existing!AI6)/VLOOKUP(LDD!CG$2,Init!$F:$K,2,FALSE)-CDQ!AI6-SuperPeak!AI6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$BB$3:$CY$3,0),MATCH(CH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ6-(AboveHWM!AJ6+Tier1!AJ6+Existing!AJ6)/VLOOKUP(LDD!CH$2,Init!$F:$K,2,FALSE)-CDQ!AJ6-SuperPeak!AJ6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$BB$3:$CY$3,0),MATCH(CI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK6-(AboveHWM!AK6+Tier1!AK6+Existing!AK6)/VLOOKUP(LDD!CI$2,Init!$F:$K,2,FALSE)-CDQ!AK6-SuperPeak!AK6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL6-(AboveHWM!AL6+Tier1!AL6+Existing!AL6)/VLOOKUP(LDD!CJ$2,Init!$F:$K,2,FALSE)-CDQ!AL6-SuperPeak!AL6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$BB$3:$CY$3,0),MATCH(CK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM6-(AboveHWM!AM6+Tier1!AM6+Existing!AM6)/VLOOKUP(LDD!CK$2,Init!$F:$K,2,FALSE)-CDQ!AM6-SuperPeak!AM6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$BB$3:$CY$3,0),MATCH(CL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN6-(AboveHWM!AN6+Tier1!AN6+Existing!AN6)/VLOOKUP(LDD!CL$2,Init!$F:$K,2,FALSE)-CDQ!AN6-SuperPeak!AN6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$BB$3:$CY$3,0),MATCH(CM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO6-(AboveHWM!AO6+Tier1!AO6+Existing!AO6)/VLOOKUP(LDD!CM$2,Init!$F:$K,2,FALSE)-CDQ!AO6-SuperPeak!AO6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$BB$3:$CY$3,0),MATCH(CN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP6-(AboveHWM!AP6+Tier1!AP6+Existing!AP6)/VLOOKUP(LDD!CN$2,Init!$F:$K,2,FALSE)-CDQ!AP6-SuperPeak!AP6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$BB$3:$CY$3,0),MATCH(CO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ6-(AboveHWM!AQ6+Tier1!AQ6+Existing!AQ6)/VLOOKUP(LDD!CO$2,Init!$F:$K,2,FALSE)-CDQ!AQ6-SuperPeak!AQ6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$BB$3:$CY$3,0),MATCH(CP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR6-(AboveHWM!AR6+Tier1!AR6+Existing!AR6)/VLOOKUP(LDD!CP$2,Init!$F:$K,2,FALSE)-CDQ!AR6-SuperPeak!AR6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS6-(AboveHWM!AS6+Tier1!AS6+Existing!AS6)/VLOOKUP(LDD!CQ$2,Init!$F:$K,2,FALSE)-CDQ!AS6-SuperPeak!AS6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$BB$3:$CY$3,0),MATCH(CR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT6-(AboveHWM!AT6+Tier1!AT6+Existing!AT6)/VLOOKUP(LDD!CR$2,Init!$F:$K,2,FALSE)-CDQ!AT6-SuperPeak!AT6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$BB$3:$CY$3,0),MATCH(CS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU6-(AboveHWM!AU6+Tier1!AU6+Existing!AU6)/VLOOKUP(LDD!CS$2,Init!$F:$K,2,FALSE)-CDQ!AU6-SuperPeak!AU6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$BB$3:$CY$3,0),MATCH(CT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV6-(AboveHWM!AV6+Tier1!AV6+Existing!AV6)/VLOOKUP(LDD!CT$2,Init!$F:$K,2,FALSE)-CDQ!AV6-SuperPeak!AV6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$BB$3:$CY$3,0),MATCH(CU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW6-(AboveHWM!AW6+Tier1!AW6+Existing!AW6)/VLOOKUP(LDD!CU$2,Init!$F:$K,2,FALSE)-CDQ!AW6-SuperPeak!AW6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$BB$3:$CY$3,0),MATCH(CV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX6-(AboveHWM!AX6+Tier1!AX6+Existing!AX6)/VLOOKUP(LDD!CV$2,Init!$F:$K,2,FALSE)-CDQ!AX6-SuperPeak!AX6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$BB$3:$CY$3,0),MATCH(CW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY6-(AboveHWM!AY6+Tier1!AY6+Existing!AY6)/VLOOKUP(LDD!CW$2,Init!$F:$K,2,FALSE)-CDQ!AY6-SuperPeak!AY6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0}]
[null,10025,"Benton REA",{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,MATCH(D$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AG7))*TOCA!AQ7","v":5.8447413620506597E-4},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,MATCH(E$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AH7))*TOCA!AR7","v":5.9222043622023351E-4},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(F$3=\"HLH\",MATCH(F$2,SliceLF!$B$3:$BA$3,0),MATCH(F$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!D7-SystemShape!D7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":326.2379741752502},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BA$3,0),MATCH(G$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!E7-SystemShape!E7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":20.515181999036621},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BA$3,0),MATCH(H$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!F7-SystemShape!F7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":-342.82638348348218},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BA$3,0),MATCH(I$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!G7-SystemShape!G7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":-359.71875305636723},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BA$3,0),MATCH(J$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!H7-SystemShape!H7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":-147.86159451692512},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BA$3,0),MATCH(K$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!I7-SystemShape!I7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":-216.76463605001399},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BA$3,0),MATCH(L$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!J7-SystemShape!J7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":-243.13415744285999},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BA$3,0),MATCH(M$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!K7-SystemShape!K7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":-311.94595589295903},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BA$3,0),MATCH(N$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!L7-SystemShape!L7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":-458.29661652808994},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BA$3,0),MATCH(O$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!M7-SystemShape!M7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":-421.19205866524908},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BA$3,0),MATCH(P$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!N7-SystemShape!N7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":-535.41015664837448},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BA$3,0),MATCH(Q$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!O7-SystemShape!O7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":-513.97011625667528},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BA$3,0),MATCH(R$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!P7-SystemShape!P7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":-38.644117612696277},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BA$3,0),MATCH(S$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Q7-SystemShape!Q7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":-149.44337213647114},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BA$3,0),MATCH(T$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!R7-SystemShape!R7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":10.329639662761167},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BA$3,0),MATCH(U$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!S7-SystemShape!S7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":-214.7596084526522},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BA$3,0),MATCH(V$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!T7-SystemShape!T7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":493.92159233955869},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BA$3,0),MATCH(W$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!U7-SystemShape!U7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":166.5657025050462},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BA$3,0),MATCH(X$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!V7-SystemShape!V7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":905.12270735646871},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BA$3,0),MATCH(Y$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!W7-SystemShape!W7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":393.81472393374406},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BA$3,0),MATCH(Z$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!X7-SystemShape!X7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":784.10224337242028},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BA$3,0),MATCH(AA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Y7-SystemShape!Y7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":301.70312391364524},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BA$3,0),MATCH(AB$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Z7-SystemShape!Z7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":376.58680105219332},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BA$3,0),MATCH(AC$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AA7-SystemShape!AA7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":175.23852495752047},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BA$3,0),MATCH(AD$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AB7-SystemShape!AB7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":318.97088715574733},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BA$3,0),MATCH(AE$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AC7-SystemShape!AC7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":27.989125122488641},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BA$3,0),MATCH(AF$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AD7-SystemShape!AD7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":-350.78785951798068},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BA$3,0),MATCH(AG$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AE7-SystemShape!AE7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":-368.3400975067712},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BA$3,0),MATCH(AH$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AF7-SystemShape!AF7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":-158.43175320057719},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BA$3,0),MATCH(AI$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AG7-SystemShape!AG7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":-227.81776127301831},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BA$3,0),MATCH(AJ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AH7-SystemShape!AH7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":-261.09500362582645},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BA$3,0),MATCH(AK$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AI7-SystemShape!AI7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":-328.40551625951792},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BA$3,0),MATCH(AL$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AJ7-SystemShape!AJ7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":-397.74137050618248},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BA$3,0),MATCH(AM$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AK7-SystemShape!AK7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":-396.89147451284384},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BA$3,0),MATCH(AN$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AL7-SystemShape!AL7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":-552.237769031884},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BA$3,0),MATCH(AO$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AM7-SystemShape!AM7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":-529.39955852206958},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BA$3,0),MATCH(AP$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AN7-SystemShape!AN7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":-46.396475251445707},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BA$3,0),MATCH(AQ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AO7-SystemShape!AO7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":-158.09190915238111},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BA$3,0),MATCH(AR$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AP7-SystemShape!AP7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":8.4174499614706235},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BA$3,0),MATCH(AS$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AQ7-SystemShape!AQ7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":-221.76075519363499},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BA$3,0),MATCH(AT$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AR7-SystemShape!AR7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":502.43825070916245},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BA$3,0),MATCH(AU$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AS7-SystemShape!AS7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":167.78827240473336},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BA$3,0),MATCH(AV$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AT7-SystemShape!AT7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":920.9469444059182},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BA$3,0),MATCH(AW$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AU7-SystemShape!AU7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":398.60739775833633},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BA$3,0),MATCH(AX$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AV7-SystemShape!AV7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":806.3945967663559},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BA$3,0),MATCH(AY$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AW7-SystemShape!AW7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":292.71547118098943},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BA$3,0),MATCH(AZ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AX7-SystemShape!AX7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":368.25358250645212},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BA$3,0),MATCH(BA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AY7-SystemShape!AY7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":184.69829859368707},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$BB$3:$CY$3,0),MATCH(BB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D7-(AboveHWM!D7+Tier1!D7+Existing!D7)/VLOOKUP(LDD!BB$2,Init!$F:$K,2,FALSE)-CDQ!D7-SuperPeak!D7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$BB$3:$CY$3,0),MATCH(BC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E7-(AboveHWM!E7+Tier1!E7+Existing!E7)/VLOOKUP(LDD!BC$2,Init!$F:$K,2,FALSE)-CDQ!E7-SuperPeak!E7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$BB$3:$CY$3,0),MATCH(BD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F7-(AboveHWM!F7+Tier1!F7+Existing!F7)/VLOOKUP(LDD!BD$2,Init!$F:$K,2,FALSE)-CDQ!F7-SuperPeak!F7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":101.3212716138332},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$BB$3:$CY$3,0),MATCH(BE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G7-(AboveHWM!G7+Tier1!G7+Existing!G7)/VLOOKUP(LDD!BE$2,Init!$F:$K,2,FALSE)-CDQ!G7-SuperPeak!G7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$BB$3:$CY$3,0),MATCH(BF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H7-(AboveHWM!H7+Tier1!H7+Existing!H7)/VLOOKUP(LDD!BF$2,Init!$F:$K,2,FALSE)-CDQ!H7-SuperPeak!H7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":1350.8156948531273},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$BB$3:$CY$3,0),MATCH(BG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I7-(AboveHWM!I7+Tier1!I7+Existing!I7)/VLOOKUP(LDD!BG$2,Init!$F:$K,2,FALSE)-CDQ!I7-SuperPeak!I7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$BB$3:$CY$3,0),MATCH(BH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J7-(AboveHWM!J7+Tier1!J7+Existing!J7)/VLOOKUP(LDD!BH$2,Init!$F:$K,2,FALSE)-CDQ!J7-SuperPeak!J7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":726.03181406950671},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$BB$3:$CY$3,0),MATCH(BI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K7-(AboveHWM!K7+Tier1!K7+Existing!K7)/VLOOKUP(LDD!BI$2,Init!$F:$K,2,FALSE)-CDQ!K7-SuperPeak!K7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L7-(AboveHWM!L7+Tier1!L7+Existing!L7)/VLOOKUP(LDD!BJ$2,Init!$F:$K,2,FALSE)-CDQ!L7-SuperPeak!L7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":192.99836014207017},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$BB$3:$CY$3,0),MATCH(BK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M7-(AboveHWM!M7+Tier1!M7+Existing!M7)/VLOOKUP(LDD!BK$2,Init!$F:$K,2,FALSE)-CDQ!M7-SuperPeak!M7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$BB$3:$CY$3,0),MATCH(BL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N7-(AboveHWM!N7+Tier1!N7+Existing!N7)/VLOOKUP(LDD!BL$2,Init!$F:$K,2,FALSE)-CDQ!N7-SuperPeak!N7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":278.55140551896523},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$BB$3:$CY$3,0),MATCH(BM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O7-(AboveHWM!O7+Tier1!O7+Existing!O7)/VLOOKUP(LDD!BM$2,Init!$F:$K,2,FALSE)-CDQ!O7-SuperPeak!O7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$BB$3:$CY$3,0),MATCH(BN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P7-(AboveHWM!P7+Tier1!P7+Existing!P7)/VLOOKUP(LDD!BN$2,Init!$F:$K,2,FALSE)-CDQ!P7-SuperPeak!P7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$BB$3:$CY$3,0),MATCH(BO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q7-(AboveHWM!Q7+Tier1!Q7+Existing!Q7)/VLOOKUP(LDD!BO$2,Init!$F:$K,2,FALSE)-CDQ!Q7-SuperPeak!Q7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$BB$3:$CY$3,0),MATCH(BP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R7-(AboveHWM!R7+Tier1!R7+Existing!R7)/VLOOKUP(LDD!BP$2,Init!$F:$K,2,FALSE)-CDQ!R7-SuperPeak!R7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":272.79918409725491},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S7-(AboveHWM!S7+Tier1!S7+Existing!S7)/VLOOKUP(LDD!BQ$2,Init!$F:$K,2,FALSE)-CDQ!S7-SuperPeak!S7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$BB$3:$CY$3,0),MATCH(BR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T7-(AboveHWM!T7+Tier1!T7+Existing!T7)/VLOOKUP(LDD!BR$2,Init!$F:$K,2,FALSE)-CDQ!T7-SuperPeak!T7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":757.40217406087299},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$BB$3:$CY$3,0),MATCH(BS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U7-(AboveHWM!U7+Tier1!U7+Existing!U7)/VLOOKUP(LDD!BS$2,Init!$F:$K,2,FALSE)-CDQ!U7-SuperPeak!U7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$BB$3:$CY$3,0),MATCH(BT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V7-(AboveHWM!V7+Tier1!V7+Existing!V7)/VLOOKUP(LDD!BT$2,Init!$F:$K,2,FALSE)-CDQ!V7-SuperPeak!V7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":1233.0169404491751},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$BB$3:$CY$3,0),MATCH(BU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W7-(AboveHWM!W7+Tier1!W7+Existing!W7)/VLOOKUP(LDD!BU$2,Init!$F:$K,2,FALSE)-CDQ!W7-SuperPeak!W7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$BB$3:$CY$3,0),MATCH(BV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X7-(AboveHWM!X7+Tier1!X7+Existing!X7)/VLOOKUP(LDD!BV$2,Init!$F:$K,2,FALSE)-CDQ!X7-SuperPeak!X7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":1503.5025321234843},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$BB$3:$CY$3,0),MATCH(BW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y7-(AboveHWM!Y7+Tier1!Y7+Existing!Y7)/VLOOKUP(LDD!BW$2,Init!$F:$K,2,FALSE)-CDQ!Y7-SuperPeak!Y7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$BB$3:$CY$3,0),MATCH(BX$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z7-(AboveHWM!Z7+Tier1!Z7+Existing!Z7)/VLOOKUP(LDD!BX$2,Init!$F:$K,2,FALSE)-CDQ!Z7-SuperPeak!Z7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":588.69318878555987},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$BB$3:$CY$3,0),MATCH(BY$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA7-(AboveHWM!AA7+Tier1!AA7+Existing!AA7)/VLOOKUP(LDD!BY$2,Init!$F:$K,2,FALSE)-CDQ!AA7-SuperPeak!AA7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB7-(AboveHWM!AB7+Tier1!AB7+Existing!AB7)/VLOOKUP(LDD!BZ$2,Init!$F:$K,2,FALSE)-CDQ!AB7-SuperPeak!AB7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":148.44747092876273},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$BB$3:$CY$3,0),MATCH(CA$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC7-(AboveHWM!AC7+Tier1!AC7+Existing!AC7)/VLOOKUP(LDD!CA$2,Init!$F:$K,2,FALSE)-CDQ!AC7-SuperPeak!AC7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$BB$3:$CY$3,0),MATCH(CB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD7-(AboveHWM!AD7+Tier1!AD7+Existing!AD7)/VLOOKUP(LDD!CB$2,Init!$F:$K,2,FALSE)-CDQ!AD7-SuperPeak!AD7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":103.14530471712435},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$BB$3:$CY$3,0),MATCH(CC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE7-(AboveHWM!AE7+Tier1!AE7+Existing!AE7)/VLOOKUP(LDD!CC$2,Init!$F:$K,2,FALSE)-CDQ!AE7-SuperPeak!AE7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$BB$3:$CY$3,0),MATCH(CD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF7-(AboveHWM!AF7+Tier1!AF7+Existing!AF7)/VLOOKUP(LDD!CD$2,Init!$F:$K,2,FALSE)-CDQ!AF7-SuperPeak!AF7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":1398.7991197937208},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$BB$3:$CY$3,0),MATCH(CE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG7-(AboveHWM!AG7+Tier1!AG7+Existing!AG7)/VLOOKUP(LDD!CE$2,Init!$F:$K,2,FALSE)-CDQ!AG7-SuperPeak!AG7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$BB$3:$CY$3,0),MATCH(CF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH7-(AboveHWM!AH7+Tier1!AH7+Existing!AH7)/VLOOKUP(LDD!CF$2,Init!$F:$K,2,FALSE)-CDQ!AH7-SuperPeak!AH7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":776.76273870013551},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$BB$3:$CY$3,0),MATCH(CG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI7-(AboveHWM!AI7+Tier1!AI7+Existing!AI7)/VLOOKUP(LDD!CG$2,Init!$F:$K,2,FALSE)-CDQ!AI7-SuperPeak!AI7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$BB$3:$CY$3,0),MATCH(CH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ7-(AboveHWM!AJ7+Tier1!AJ7+Existing!AJ7)/VLOOKUP(LDD!CH$2,Init!$F:$K,2,FALSE)-CDQ!AJ7-SuperPeak!AJ7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":50.950621476692753},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$BB$3:$CY$3,0),MATCH(CI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK7-(AboveHWM!AK7+Tier1!AK7+Existing!AK7)/VLOOKUP(LDD!CI$2,Init!$F:$K,2,FALSE)-CDQ!AK7-SuperPeak!AK7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL7-(AboveHWM!AL7+Tier1!AL7+Existing!AL7)/VLOOKUP(LDD!CJ$2,Init!$F:$K,2,FALSE)-CDQ!AL7-SuperPeak!AL7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":297.29249507052936},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$BB$3:$CY$3,0),MATCH(CK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM7-(AboveHWM!AM7+Tier1!AM7+Existing!AM7)/VLOOKUP(LDD!CK$2,Init!$F:$K,2,FALSE)-CDQ!AM7-SuperPeak!AM7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$BB$3:$CY$3,0),MATCH(CL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN7-(AboveHWM!AN7+Tier1!AN7+Existing!AN7)/VLOOKUP(LDD!CL$2,Init!$F:$K,2,FALSE)-CDQ!AN7-SuperPeak!AN7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$BB$3:$CY$3,0),MATCH(CM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO7-(AboveHWM!AO7+Tier1!AO7+Existing!AO7)/VLOOKUP(LDD!CM$2,Init!$F:$K,2,FALSE)-CDQ!AO7-SuperPeak!AO7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$BB$3:$CY$3,0),MATCH(CN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP7-(AboveHWM!AP7+Tier1!AP7+Existing!AP7)/VLOOKUP(LDD!CN$2,Init!$F:$K,2,FALSE)-CDQ!AP7-SuperPeak!AP7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":284.5657919384185},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$BB$3:$CY$3,0),MATCH(CO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ7-(AboveHWM!AQ7+Tier1!AQ7+Existing!AQ7)/VLOOKUP(LDD!CO$2,Init!$F:$K,2,FALSE)-CDQ!AQ7-SuperPeak!AQ7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$BB$3:$CY$3,0),MATCH(CP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR7-(AboveHWM!AR7+Tier1!AR7+Existing!AR7)/VLOOKUP(LDD!CP$2,Init!$F:$K,2,FALSE)-CDQ!AR7-SuperPeak!AR7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":777.6593639011063},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS7-(AboveHWM!AS7+Tier1!AS7+Existing!AS7)/VLOOKUP(LDD!CQ$2,Init!$F:$K,2,FALSE)-CDQ!AS7-SuperPeak!AS7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$BB$3:$CY$3,0),MATCH(CR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT7-(AboveHWM!AT7+Tier1!AT7+Existing!AT7)/VLOOKUP(LDD!CR$2,Init!$F:$K,2,FALSE)-CDQ!AT7-SuperPeak!AT7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":1262.4533192401032},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$BB$3:$CY$3,0),MATCH(CS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU7-(AboveHWM!AU7+Tier1!AU7+Existing!AU7)/VLOOKUP(LDD!CS$2,Init!$F:$K,2,FALSE)-CDQ!AU7-SuperPeak!AU7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$BB$3:$CY$3,0),MATCH(CT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV7-(AboveHWM!AV7+Tier1!AV7+Existing!AV7)/VLOOKUP(LDD!CT$2,Init!$F:$K,2,FALSE)-CDQ!AV7-SuperPeak!AV7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":1301.1143017215229},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$BB$3:$CY$3,0),MATCH(CU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW7-(AboveHWM!AW7+Tier1!AW7+Existing!AW7)/VLOOKUP(LDD!CU$2,Init!$F:$K,2,FALSE)-CDQ!AW7-SuperPeak!AW7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$BB$3:$CY$3,0),MATCH(CV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX7-(AboveHWM!AX7+Tier1!AX7+Existing!AX7)/VLOOKUP(LDD!CV$2,Init!$F:$K,2,FALSE)-CDQ!AX7-SuperPeak!AX7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":820.49809353860155},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$BB$3:$CY$3,0),MATCH(CW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY7-(AboveHWM!AY7+Tier1!AY7+Existing!AY7)/VLOOKUP(LDD!CW$2,Init!$F:$K,2,FALSE)-CDQ!AY7-SuperPeak!AY7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":0}]
[null,10027,"Big Bend Elec Coop",{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,MATCH(D$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AG8))*TOCA!AQ8","v":6.6553882242376453E-4},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,MATCH(E$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AH8))*TOCA!AR8","v":6.6974365194532074E-4},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(F$3=\"HLH\",MATCH(F$2,SliceLF!$B$3:$BA$3,0),MATCH(F$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!D8-SystemShape!D8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":71.846928348603342},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BA$3,0),MATCH(G$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!E8-SystemShape!E8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":-92.378240157399588},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BA$3,0),MATCH(H$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!F8-SystemShape!F8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":-975.26894405207838},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BA$3,0),MATCH(I$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!G8-SystemShape!G8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":-857.85239444510921},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BA$3,0),MATCH(J$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!H8-SystemShape!H8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":-824.69816783539},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BA$3,0),MATCH(K$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!I8-SystemShape!I8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":-882.95893511655083},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BA$3,0),MATCH(L$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!J8-SystemShape!J8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":-1001.4829843400955},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BA$3,0),MATCH(M$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!K8-SystemShape!K8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":-864.98985779006011},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BA$3,0),MATCH(N$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!L8-SystemShape!L8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":-963.60639905269727},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BA$3,0),MATCH(O$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!M8-SystemShape!M8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":-765.41748045265695},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BA$3,0),MATCH(P$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!N8-SystemShape!N8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":-1198.5421232206575},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BA$3,0),MATCH(Q$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!O8-SystemShape!O8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":-1074.0781469788278},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BA$3,0),MATCH(R$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!P8-SystemShape!P8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":-267.50421719896951},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BA$3,0),MATCH(S$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Q8-SystemShape!Q8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":-294.55424971823891},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BA$3,0),MATCH(T$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!R8-SystemShape!R8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":592.04660909084373},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BA$3,0),MATCH(U$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!S8-SystemShape!S8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":365.19667647301554},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BA$3,0),MATCH(V$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!T8-SystemShape!T8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":1753.2041647049064},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BA$3,0),MATCH(W$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!U8-SystemShape!U8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":988.82517231742133},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BA$3,0),MATCH(X$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!V8-SystemShape!V8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":1709.4605489585047},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BA$3,0),MATCH(Y$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!W8-SystemShape!W8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":1215.3149355392247},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BA$3,0),MATCH(Z$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!X8-SystemShape!X8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":1413.3870528330237},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BA$3,0),MATCH(AA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Y8-SystemShape!Y8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":805.4967147755483},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BA$3,0),MATCH(AB$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Z8-SystemShape!Z8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":740.2525389205382},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BA$3,0),MATCH(AC$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AA8-SystemShape!AA8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":408.37097061486497},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BA$3,0),MATCH(AD$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AB8-SystemShape!AB8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":61.477004623552411},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BA$3,0),MATCH(AE$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AC8-SystemShape!AC8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":-88.612905956880724},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BA$3,0),MATCH(AF$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AD8-SystemShape!AD8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":-984.25560136676268},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BA$3,0),MATCH(AG$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AE8-SystemShape!AE8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":-866.17197628330848},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BA$3,0),MATCH(AH$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AF8-SystemShape!AF8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":-832.7302822824023},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BA$3,0),MATCH(AI$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AG8-SystemShape!AG8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":-892.19086670256127},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BA$3,0),MATCH(AJ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AH8-SystemShape!AH8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":-1011.1306336368705},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BA$3,0),MATCH(AK$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AI8-SystemShape!AI8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":-873.60948707489536},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BA$3,0),MATCH(AL$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AJ8-SystemShape!AJ8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":-919.47253198230374},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BA$3,0),MATCH(AM$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AK8-SystemShape!AK8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":-752.21542800623615},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BA$3,0),MATCH(AN$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AL8-SystemShape!AL8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":-1209.0292344195946},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BA$3,0),MATCH(AO$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AM8-SystemShape!AM8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":-1084.3916262850653},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BA$3,0),MATCH(AP$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AN8-SystemShape!AN8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":-272.08729337944749},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BA$3,0),MATCH(AQ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AO8-SystemShape!AO8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":-299.21414543054811},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BA$3,0),MATCH(AR$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AP8-SystemShape!AP8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":592.36349249287809},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BA$3,0),MATCH(AS$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AQ8-SystemShape!AQ8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":364.45264039032412},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BA$3,0),MATCH(AT$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AR8-SystemShape!AR8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":1761.7524380777452},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BA$3,0),MATCH(AU$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AS8-SystemShape!AS8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":991.90831314831655},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BA$3,0),MATCH(AV$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AT8-SystemShape!AT8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":1716.8384153722909},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BA$3,0),MATCH(AW$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AU8-SystemShape!AU8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":1219.9401114197808},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BA$3,0),MATCH(AX$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AV8-SystemShape!AV8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":1426.6971742150533},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BA$3,0),MATCH(AY$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AW8-SystemShape!AW8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":799.7304777366104},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BA$3,0),MATCH(AZ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AX8-SystemShape!AX8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":734.68789898167267},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BA$3,0),MATCH(BA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AY8-SystemShape!AY8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":415.50061234215713},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$BB$3:$CY$3,0),MATCH(BB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D8-(AboveHWM!D8+Tier1!D8+Existing!D8)/VLOOKUP(LDD!BB$2,Init!$F:$K,2,FALSE)-CDQ!D8-SuperPeak!D8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":952.34941287131926},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$BB$3:$CY$3,0),MATCH(BC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E8-(AboveHWM!E8+Tier1!E8+Existing!E8)/VLOOKUP(LDD!BC$2,Init!$F:$K,2,FALSE)-CDQ!E8-SuperPeak!E8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":0},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$BB$3:$CY$3,0),MATCH(BD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F8-(AboveHWM!F8+Tier1!F8+Existing!F8)/VLOOKUP(LDD!BD$2,Init!$F:$K,2,FALSE)-CDQ!F8-SuperPeak!F8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":496.67129042455315},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$BB$3:$CY$3,0),MATCH(BE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G8-(AboveHWM!G8+Tier1!G8+Existing!G8)/VLOOKUP(LDD!BE$2,Init!$F:$K,2,FALSE)-CDQ!G8-SuperPeak!G8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":0},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$BB$3:$CY$3,0),MATCH(BF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H8-(AboveHWM!H8+Tier1!H8+Existing!H8)/VLOOKUP(LDD!BF$2,Init!$F:$K,2,FALSE)-CDQ!H8-SuperPeak!H8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":733.39518986100188},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$BB$3:$CY$3,0),MATCH(BG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I8-(AboveHWM!I8+Tier1!I8+Existing!I8)/VLOOKUP(LDD!BG$2,Init!$F:$K,2,FALSE)-CDQ!I8-SuperPeak!I8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":0},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$BB$3:$CY$3,0),MATCH(BH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J8-(AboveHWM!J8+Tier1!J8+Existing!J8)/VLOOKUP(LDD!BH$2,Init!$F:$K,2,FALSE)-CDQ!J8-SuperPeak!J8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":538.68671265033493},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$BB$3:$CY$3,0),MATCH(BI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K8-(AboveHWM!K8+Tier1!K8+Existing!K8)/VLOOKUP(LDD!BI$2,Init!$F:$K,2,FALSE)-CDQ!K8-SuperPeak!K8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":0},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L8-(AboveHWM!L8+Tier1!L8+Existing!L8)/VLOOKUP(LDD!BJ$2,Init!$F:$K,2,FALSE)-CDQ!L8-SuperPeak!L8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":322.45669372535502},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$BB$3:$CY$3,0),MATCH(BK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M8-(AboveHWM!M8+Tier1!M8+Existing!M8)/VLOOKUP(LDD!BK$2,Init!$F:$K,2,FALSE)-CDQ!M8-SuperPeak!M8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":0},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$BB$3:$CY$3,0),MATCH(BL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N8-(AboveHWM!N8+Tier1!N8+Existing!N8)/VLOOKUP(LDD!BL$2,Init!$F:$K,2,FALSE)-CDQ!N8-SuperPeak!N8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":663.69096605752122},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$BB$3:$CY$3,0),MATCH(BM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O8-(AboveHWM!O8+Tier1!O8+Existing!O8)/VLOOKUP(LDD!BM$2,Init!$F:$K,2,FALSE)-CDQ!O8-SuperPeak!O8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":0},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$BB$3:$CY$3,0),MATCH(BN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P8-(AboveHWM!P8+Tier1!P8+Existing!P8)/VLOOKUP(LDD!BN$2,Init!$F:$K,2,FALSE)-CDQ!P8-SuperPeak!P8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":2222.9941438288661},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$BB$3:$CY$3,0),MATCH(BO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q8-(AboveHWM!Q8+Tier1!Q8+Existing!Q8)/VLOOKUP(LDD!BO$2,Init!$F:$K,2,FALSE)-CDQ!Q8-SuperPeak!Q8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":0},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$BB$3:$CY$3,0),MATCH(BP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R8-(AboveHWM!R8+Tier1!R8+Existing!R8)/VLOOKUP(LDD!BP$2,Init!$F:$K,2,FALSE)-CDQ!R8-SuperPeak!R8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":1030.14234510548},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S8-(AboveHWM!S8+Tier1!S8+Existing!S8)/VLOOKUP(LDD!BQ$2,Init!$F:$K,2,FALSE)-CDQ!S8-SuperPeak!S8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":0},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$BB$3:$CY$3,0),MATCH(BR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T8-(AboveHWM!T8+Tier1!T8+Existing!T8)/VLOOKUP(LDD!BR$2,Init!$F:$K,2,FALSE)-CDQ!T8-SuperPeak!T8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":246.48735303956278},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$BB$3:$CY$3,0),MATCH(BS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U8-(AboveHWM!U8+Tier1!U8+Existing!U8)/VLOOKUP(LDD!BS$2,Init!$F:$K,2,FALSE)-CDQ!U8-SuperPeak!U8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":0},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$BB$3:$CY$3,0),MATCH(BT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V8-(AboveHWM!V8+Tier1!V8+Existing!V8)/VLOOKUP(LDD!BT$2,Init!$F:$K,2,FALSE)-CDQ!V8-SuperPeak!V8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":1223.7196386102632},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$BB$3:$CY$3,0),MATCH(BU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W8-(AboveHWM!W8+Tier1!W8+Existing!W8)/VLOOKUP(LDD!BU$2,Init!$F:$K,2,FALSE)-CDQ!W8-SuperPeak!W8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":0},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$BB$3:$CY$3,0),MATCH(BV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X8-(AboveHWM!X8+Tier1!X8+Existing!X8)/VLOOKUP(LDD!BV$2,Init!$F:$K,2,FALSE)-CDQ!X8-SuperPeak!X8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":1888.2350804738912},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$BB$3:$CY$3,0),MATCH(BW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y8-(AboveHWM!Y8+Tier1!Y8+Existing!Y8)/VLOOKUP(LDD!BW$2,Init!$F:$K,2,FALSE)-CDQ!Y8-SuperPeak!Y8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":0},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$BB$3:$CY$3,0),MATCH(BX$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z8-(AboveHWM!Z8+Tier1!Z8+Existing!Z8)/VLOOKUP(LDD!BX$2,Init!$F:$K,2,FALSE)-CDQ!Z8-SuperPeak!Z8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":875.07163096890872},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$BB$3:$CY$3,0),MATCH(BY$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA8-(AboveHWM!AA8+Tier1!AA8+Existing!AA8)/VLOOKUP(LDD!BY$2,Init!$F:$K,2,FALSE)-CDQ!AA8-SuperPeak!AA8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":0},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB8-(AboveHWM!AB8+Tier1!AB8+Existing!AB8)/VLOOKUP(LDD!BZ$2,Init!$F:$K,2,FALSE)-CDQ!AB8-SuperPeak!AB8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":1159.7062087300887},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$BB$3:$CY$3,0),MATCH(CA$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC8-(AboveHWM!AC8+Tier1!AC8+Existing!AC8)/VLOOKUP(LDD!CA$2,Init!$F:$K,2,FALSE)-CDQ!AC8-SuperPeak!AC8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":0},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$BB$3:$CY$3,0),MATCH(CB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD8-(AboveHWM!AD8+Tier1!AD8+Existing!AD8)/VLOOKUP(LDD!CB$2,Init!$F:$K,2,FALSE)-CDQ!AD8-SuperPeak!AD8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":535.70660005914874},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$BB$3:$CY$3,0),MATCH(CC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE8-(AboveHWM!AE8+Tier1!AE8+Existing!AE8)/VLOOKUP(LDD!CC$2,Init!$F:$K,2,FALSE)-CDQ!AE8-SuperPeak!AE8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":0},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$BB$3:$CY$3,0),MATCH(CD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF8-(AboveHWM!AF8+Tier1!AF8+Existing!AF8)/VLOOKUP(LDD!CD$2,Init!$F:$K,2,FALSE)-CDQ!AF8-SuperPeak!AF8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":773.9179880980555},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$BB$3:$CY$3,0),MATCH(CE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG8-(AboveHWM!AG8+Tier1!AG8+Existing!AG8)/VLOOKUP(LDD!CE$2,Init!$F:$K,2,FALSE)-CDQ!AG8-SuperPeak!AG8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":0},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$BB$3:$CY$3,0),MATCH(CF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH8-(AboveHWM!AH8+Tier1!AH8+Existing!AH8)/VLOOKUP(LDD!CF$2,Init!$F:$K,2,FALSE)-CDQ!AH8-SuperPeak!AH8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":578.90664234383837},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$BB$3:$CY$3,0),MATCH(CG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI8-(AboveHWM!AI8+Tier1!AI8+Existing!AI8)/VLOOKUP(LDD!CG$2,Init!$F:$K,2,FALSE)-CDQ!AI8-SuperPeak!AI8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":0},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$BB$3:$CY$3,0),MATCH(CH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ8-(AboveHWM!AJ8+Tier1!AJ8+Existing!AJ8)/VLOOKUP(LDD!CH$2,Init!$F:$K,2,FALSE)-CDQ!AJ8-SuperPeak!AJ8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":307.80319558770367},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$BB$3:$CY$3,0),MATCH(CI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK8-(AboveHWM!AK8+Tier1!AK8+Existing!AK8)/VLOOKUP(LDD!CI$2,Init!$F:$K,2,FALSE)-CDQ!AK8-SuperPeak!AK8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":0},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL8-(AboveHWM!AL8+Tier1!AL8+Existing!AL8)/VLOOKUP(LDD!CJ$2,Init!$F:$K,2,FALSE)-CDQ!AL8-SuperPeak!AL8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":703.72579766743547},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$BB$3:$CY$3,0),MATCH(CK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM8-(AboveHWM!AM8+Tier1!AM8+Existing!AM8)/VLOOKUP(LDD!CK$2,Init!$F:$K,2,FALSE)-CDQ!AM8-SuperPeak!AM8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":0},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$BB$3:$CY$3,0),MATCH(CL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN8-(AboveHWM!AN8+Tier1!AN8+Existing!AN8)/VLOOKUP(LDD!CL$2,Init!$F:$K,2,FALSE)-CDQ!AN8-SuperPeak!AN8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":2272.8281438629883},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$BB$3:$CY$3,0),MATCH(CM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO8-(AboveHWM!AO8+Tier1!AO8+Existing!AO8)/VLOOKUP(LDD!CM$2,Init!$F:$K,2,FALSE)-CDQ!AO8-SuperPeak!AO8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":0},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$BB$3:$CY$3,0),MATCH(CN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP8-(AboveHWM!AP8+Tier1!AP8+Existing!AP8)/VLOOKUP(LDD!CN$2,Init!$F:$K,2,FALSE)-CDQ!AP8-SuperPeak!AP8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":1073.7155279172234},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$BB$3:$CY$3,0),MATCH(CO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ8-(AboveHWM!AQ8+Tier1!AQ8+Existing!AQ8)/VLOOKUP(LDD!CO$2,Init!$F:$K,2,FALSE)-CDQ!AQ8-SuperPeak!AQ8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":0},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$BB$3:$CY$3,0),MATCH(CP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR8-(AboveHWM!AR8+Tier1!AR8+Existing!AR8)/VLOOKUP(LDD!CP$2,Init!$F:$K,2,FALSE)-CDQ!AR8-SuperPeak!AR8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":283.2004646819147},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS8-(AboveHWM!AS8+Tier1!AS8+Existing!AS8)/VLOOKUP(LDD!CQ$2,Init!$F:$K,2,FALSE)-CDQ!AS8-SuperPeak!AS8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":0},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$BB$3:$CY$3,0),MATCH(CR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT8-(AboveHWM!AT8+Tier1!AT8+Existing!AT8)/VLOOKUP(LDD!CR$2,Init!$F:$K,2,FALSE)-CDQ!AT8-SuperPeak!AT8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":1268.5128564567653},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$BB$3:$CY$3,0),MATCH(CS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU8-(AboveHWM!AU8+Tier1!AU8+Existing!AU8)/VLOOKUP(LDD!CS$2,Init!$F:$K,2,FALSE)-CDQ!AU8-SuperPeak!AU8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":0},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$BB$3:$CY$3,0),MATCH(CT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV8-(AboveHWM!AV8+Tier1!AV8+Existing!AV8)/VLOOKUP(LDD!CT$2,Init!$F:$K,2,FALSE)-CDQ!AV8-SuperPeak!AV8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":1629.7724579137359},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$BB$3:$CY$3,0),MATCH(CU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW8-(AboveHWM!AW8+Tier1!AW8+Existing!AW8)/VLOOKUP(LDD!CU$2,Init!$F:$K,2,FALSE)-CDQ!AW8-SuperPeak!AW8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":0},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$BB$3:$CY$3,0),MATCH(CV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX8-(AboveHWM!AX8+Tier1!AX8+Existing!AX8)/VLOOKUP(LDD!CV$2,Init!$F:$K,2,FALSE)-CDQ!AX8-SuperPeak!AX8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":1179.4535827221346},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$BB$3:$CY$3,0),MATCH(CW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY8-(AboveHWM!AY8+Tier1!AY8+Existing!AY8)/VLOOKUP(LDD!CW$2,Init!$F:$K,2,FALSE)-CDQ!AY8-SuperPeak!AY8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":0}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,MATCH(D$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AG9))*TOCA!AQ9","v":1.8833109126191428E-4},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,MATCH(E$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AH9))*TOCA!AR9","v":1.8828482963301185E-4},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(F$3=\"HLH\",MATCH(F$2,SliceLF!$B$3:$BA$3,0),MATCH(F$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!D9-SystemShape!D9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":172.72788477017914},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BA$3,0),MATCH(G$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!E9-SystemShape!E9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":-1.5259929945855462},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BA$3,0),MATCH(H$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!F9-SystemShape!F9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":18.152130303844785},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BA$3,0),MATCH(I$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!G9-SystemShape!G9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":-119.66878591661417},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BA$3,0),MATCH(J$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!H9-SystemShape!H9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":94.648231684418704},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BA$3,0),MATCH(K$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!I9-SystemShape!I9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":-74.157796420397133},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BA$3,0),MATCH(L$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!J9-SystemShape!J9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":122.37637259717266},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BA$3,0),MATCH(M$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!K9-SystemShape!K9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":-72.37298076031017},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BA$3,0),MATCH(N$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!L9-SystemShape!L9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":104.34127001282772},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BA$3,0),MATCH(O$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!M9-SystemShape!M9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":-54.298093319343828},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BA$3,0),MATCH(P$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!N9-SystemShape!N9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":84.263490903866327},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BA$3,0),MATCH(Q$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!O9-SystemShape!O9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":-84.902481615631061},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BA$3,0),MATCH(R$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!P9-SystemShape!P9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":181.29746587444251},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BA$3,0),MATCH(S$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Q9-SystemShape!Q9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":-4.988947101530866},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BA$3,0),MATCH(T$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!R9-SystemShape!R9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":-40.825362713070696},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BA$3,0),MATCH(U$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!S9-SystemShape!S9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":-173.07089592683749},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BA$3,0),MATCH(V$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!T9-SystemShape!T9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":26.032175041386271},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BA$3,0),MATCH(W$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!U9-SystemShape!U9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":-121.76901734261139},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BA$3,0),MATCH(X$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!V9-SystemShape!V9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":54.176888892167142},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BA$3,0),MATCH(Y$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!W9-SystemShape!W9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":-114.68069917813889},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BA$3,0),MATCH(Z$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!X9-SystemShape!X9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":90.991730537824111},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BA$3,0),MATCH(AA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Y9-SystemShape!Y9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":-85.112268963794676},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BA$3,0),MATCH(AB$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Z9-SystemShape!Z9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":75.679496409492927},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BA$3,0),MATCH(AC$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AA9-SystemShape!AA9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":-77.606846086813249},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BA$3,0),MATCH(AD$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AB9-SystemShape!AB9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":189.66778120659262},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BA$3,0),MATCH(AE$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AC9-SystemShape!AC9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":-18.227101598264642},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BA$3,0),MATCH(AF$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AD9-SystemShape!AD9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":18.298661656801951},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BA$3,0),MATCH(AG$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AE9-SystemShape!AE9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":-119.51822082114847},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BA$3,0),MATCH(AH$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AF9-SystemShape!AF9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":94.775972543300568},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BA$3,0),MATCH(AI$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AG9-SystemShape!AG9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":-74.009728700656112},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BA$3,0),MATCH(AJ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AH9-SystemShape!AH9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":122.50334192812895},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BA$3,0),MATCH(AK$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AI9-SystemShape!AI9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":-72.231391072106319},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BA$3,0),MATCH(AL$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AJ9-SystemShape!AJ9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":100.42804063895035},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BA$3,0),MATCH(AM$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AK9-SystemShape!AK9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":-53.097281688812977},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BA$3,0),MATCH(AN$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AL9-SystemShape!AL9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":84.399822278962446},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BA$3,0),MATCH(AO$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AM9-SystemShape!AM9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":-84.758191657791954},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BA$3,0),MATCH(AP$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AN9-SystemShape!AN9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":181.40996183441445},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BA$3,0),MATCH(AQ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AO9-SystemShape!AO9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":-4.872969034488948},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BA$3,0),MATCH(AR$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AP9-SystemShape!AP9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":-40.658304525491921},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BA$3,0),MATCH(AS$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AQ9-SystemShape!AQ9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":-172.9045708136357},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BA$3,0),MATCH(AT$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AR9-SystemShape!AR9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":26.176770741005797},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BA$3,0),MATCH(AU$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AS9-SystemShape!AS9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":-121.61831382212588},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BA$3,0),MATCH(AV$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AT9-SystemShape!AT9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":54.320610736929609},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BA$3,0),MATCH(AW$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AU9-SystemShape!AU9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":-114.52871702655554},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BA$3,0),MATCH(AX$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AV9-SystemShape!AV9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":75.192107151308917},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BA$3,0),MATCH(AY$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AW9-SystemShape!AW9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":-69.033247960658471},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BA$3,0),MATCH(AZ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AX9-SystemShape!AX9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":90.810587760098286},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BA$3,0),MATCH(BA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AY9-SystemShape!AY9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":-92.465681570942692},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$BB$3:$CY$3,0),MATCH(BB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D9-(AboveHWM!D9+Tier1!D9+Existing!D9)/VLOOKUP(LDD!BB$2,Init!$F:$K,2,FALSE)-CDQ!D9-SuperPeak!D9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":87.420141901147034},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$BB$3:$CY$3,0),MATCH(BC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E9-(AboveHWM!E9+Tier1!E9+Existing!E9)/VLOOKUP(LDD!BC$2,Init!$F:$K,2,FALSE)-CDQ!E9-SuperPeak!E9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":0},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$BB$3:$CY$3,0),MATCH(BD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F9-(AboveHWM!F9+Tier1!F9+Existing!F9)/VLOOKUP(LDD!BD$2,Init!$F:$K,2,FALSE)-CDQ!F9-SuperPeak!F9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":250.00253863577998},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$BB$3:$CY$3,0),MATCH(BE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G9-(AboveHWM!G9+Tier1!G9+Existing!G9)/VLOOKUP(LDD!BE$2,Init!$F:$K,2,FALSE)-CDQ!G9-SuperPeak!G9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":0},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$BB$3:$CY$3,0),MATCH(BF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H9-(AboveHWM!H9+Tier1!H9+Existing!H9)/VLOOKUP(LDD!BF$2,Init!$F:$K,2,FALSE)-CDQ!H9-SuperPeak!H9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":189.9382109290276},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$BB$3:$CY$3,0),MATCH(BG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I9-(AboveHWM!I9+Tier1!I9+Existing!I9)/VLOOKUP(LDD!BG$2,Init!$F:$K,2,FALSE)-CDQ!I9-SuperPeak!I9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":0},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$BB$3:$CY$3,0),MATCH(BH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J9-(AboveHWM!J9+Tier1!J9+Existing!J9)/VLOOKUP(LDD!BH$2,Init!$F:$K,2,FALSE)-CDQ!J9-SuperPeak!J9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":161.9437834420122},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$BB$3:$CY$3,0),MATCH(BI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K9-(AboveHWM!K9+Tier1!K9+Existing!K9)/VLOOKUP(LDD!BI$2,Init!$F:$K,2,FALSE)-CDQ!K9-SuperPeak!K9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":0},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L9-(AboveHWM!L9+Tier1!L9+Existing!L9)/VLOOKUP(LDD!BJ$2,Init!$F:$K,2,FALSE)-CDQ!L9-SuperPeak!L9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":147.71530908623959},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$BB$3:$CY$3,0),MATCH(BK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M9-(AboveHWM!M9+Tier1!M9+Existing!M9)/VLOOKUP(LDD!BK$2,Init!$F:$K,2,FALSE)-CDQ!M9-SuperPeak!M9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":0},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$BB$3:$CY$3,0),MATCH(BL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N9-(AboveHWM!N9+Tier1!N9+Existing!N9)/VLOOKUP(LDD!BL$2,Init!$F:$K,2,FALSE)-CDQ!N9-SuperPeak!N9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":249.37953634210371},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$BB$3:$CY$3,0),MATCH(BM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O9-(AboveHWM!O9+Tier1!O9+Existing!O9)/VLOOKUP(LDD!BM$2,Init!$F:$K,2,FALSE)-CDQ!O9-SuperPeak!O9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":0},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$BB$3:$CY$3,0),MATCH(BN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P9-(AboveHWM!P9+Tier1!P9+Existing!P9)/VLOOKUP(LDD!BN$2,Init!$F:$K,2,FALSE)-CDQ!P9-SuperPeak!P9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":103.19596395040223},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$BB$3:$CY$3,0),MATCH(BO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q9-(AboveHWM!Q9+Tier1!Q9+Existing!Q9)/VLOOKUP(LDD!BO$2,Init!$F:$K,2,FALSE)-CDQ!Q9-SuperPeak!Q9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":0},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$BB$3:$CY$3,0),MATCH(BP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R9-(AboveHWM!R9+Tier1!R9+Existing!R9)/VLOOKUP(LDD!BP$2,Init!$F:$K,2,FALSE)-CDQ!R9-SuperPeak!R9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":181.8648702806631},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S9-(AboveHWM!S9+Tier1!S9+Existing!S9)/VLOOKUP(LDD!BQ$2,Init!$F:$K,2,FALSE)-CDQ!S9-SuperPeak!S9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":0},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$BB$3:$CY$3,0),MATCH(BR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T9-(AboveHWM!T9+Tier1!T9+Existing!T9)/VLOOKUP(LDD!BR$2,Init!$F:$K,2,FALSE)-CDQ!T9-SuperPeak!T9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":149.86197392058119},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$BB$3:$CY$3,0),MATCH(BS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U9-(AboveHWM!U9+Tier1!U9+Existing!U9)/VLOOKUP(LDD!BS$2,Init!$F:$K,2,FALSE)-CDQ!U9-SuperPeak!U9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":0},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$BB$3:$CY$3,0),MATCH(BT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V9-(AboveHWM!V9+Tier1!V9+Existing!V9)/VLOOKUP(LDD!BT$2,Init!$F:$K,2,FALSE)-CDQ!V9-SuperPeak!V9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":145.1675867976285},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$BB$3:$CY$3,0),MATCH(BU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W9-(AboveHWM!W9+Tier1!W9+Existing!W9)/VLOOKUP(LDD!BU$2,Init!$F:$K,2,FALSE)-CDQ!W9-SuperPeak!W9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":0},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$BB$3:$CY$3,0),MATCH(BV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X9-(AboveHWM!X9+Tier1!X9+Existing!X9)/VLOOKUP(LDD!BV$2,Init!$F:$K,2,FALSE)-CDQ!X9-SuperPeak!X9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":246.36824053199658},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$BB$3:$CY$3,0),MATCH(BW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y9-(AboveHWM!Y9+Tier1!Y9+Existing!Y9)/VLOOKUP(LDD!BW$2,Init!$F:$K,2,FALSE)-CDQ!Y9-SuperPeak!Y9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":0},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$BB$3:$CY$3,0),MATCH(BX$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z9-(AboveHWM!Z9+Tier1!Z9+Existing!Z9)/VLOOKUP(LDD!BX$2,Init!$F:$K,2,FALSE)-CDQ!Z9-SuperPeak!Z9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":94.253054961278522},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$BB$3:$CY$3,0),MATCH(BY$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA9-(AboveHWM!AA9+Tier1!AA9+Existing!AA9)/VLOOKUP(LDD!BY$2,Init!$F:$K,2,FALSE)-CDQ!AA9-SuperPeak!AA9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":0},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB9-(AboveHWM!AB9+Tier1!AB9+Existing!AB9)/VLOOKUP(LDD!BZ$2,Init!$F:$K,2,FALSE)-CDQ!AB9-SuperPeak!AB9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":103.48248933290648},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$BB$3:$CY$3,0),MATCH(CA$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC9-(AboveHWM!AC9+Tier1!AC9+Existing!AC9)/VLOOKUP(LDD!CA$2,Init!$F:$K,2,FALSE)-CDQ!AC9-SuperPeak!AC9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":0},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$BB$3:$CY$3,0),MATCH(CB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD9-(AboveHWM!AD9+Tier1!AD9+Existing!AD9)/VLOOKUP(LDD!CB$2,Init!$F:$K,2,FALSE)-CDQ!AD9-SuperPeak!AD9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":249.94112803921018},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$BB$3:$CY$3,0),MATCH(CC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE9-(AboveHWM!AE9+Tier1!AE9+Existing!AE9)/VLOOKUP(LDD!CC$2,Init!$F:$K,2,FALSE)-CDQ!AE9-SuperPeak!AE9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":0},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$BB$3:$CY$3,0),MATCH(CD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF9-(AboveHWM!AF9+Tier1!AF9+Existing!AF9)/VLOOKUP(LDD!CD$2,Init!$F:$K,2,FALSE)-CDQ!AF9-SuperPeak!AF9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":189.89155452742384},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$BB$3:$CY$3,0),MATCH(CE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG9-(AboveHWM!AG9+Tier1!AG9+Existing!AG9)/VLOOKUP(LDD!CE$2,Init!$F:$K,2,FALSE)-CDQ!AG9-SuperPeak!AG9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":0},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$BB$3:$CY$3,0),MATCH(CF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH9-(AboveHWM!AH9+Tier1!AH9+Existing!AH9)/VLOOKUP(LDD!CF$2,Init!$F:$K,2,FALSE)-CDQ!AH9-SuperPeak!AH9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":161.90400358855067},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$BB$3:$CY$3,0),MATCH(CG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI9-(AboveHWM!AI9+Tier1!AI9+Existing!AI9)/VLOOKUP(LDD!CG$2,Init!$F:$K,2,FALSE)-CDQ!AI9-SuperPeak!AI9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":0},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$BB$3:$CY$3,0),MATCH(CH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ9-(AboveHWM!AJ9+Tier1!AJ9+Existing!AJ9)/VLOOKUP(LDD!CH$2,Init!$F:$K,2,FALSE)-CDQ!AJ9-SuperPeak!AJ9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":142.86488137597971},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$BB$3:$CY$3,0),MATCH(CI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK9-(AboveHWM!AK9+Tier1!AK9+Existing!AK9)/VLOOKUP(LDD!CI$2,Init!$F:$K,2,FALSE)-CDQ!AK9-SuperPeak!AK9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":0},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL9-(AboveHWM!AL9+Tier1!AL9+Existing!AL9)/VLOOKUP(LDD!CJ$2,Init!$F:$K,2,FALSE)-CDQ!AL9-SuperPeak!AL9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":249.31827877975002},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$BB$3:$CY$3,0),MATCH(CK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM9-(AboveHWM!AM9+Tier1!AM9+Existing!AM9)/VLOOKUP(LDD!CK$2,Init!$F:$K,2,FALSE)-CDQ!AM9-SuperPeak!AM9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":0},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$BB$3:$CY$3,0),MATCH(CL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN9-(AboveHWM!AN9+Tier1!AN9+Existing!AN9)/VLOOKUP(LDD!CL$2,Init!$F:$K,2,FALSE)-CDQ!AN9-SuperPeak!AN9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":103.17061490497105},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$BB$3:$CY$3,0),MATCH(CM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO9-(AboveHWM!AO9+Tier1!AO9+Existing!AO9)/VLOOKUP(LDD!CM$2,Init!$F:$K,2,FALSE)-CDQ!AO9-SuperPeak!AO9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":0},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$BB$3:$CY$3,0),MATCH(CN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP9-(AboveHWM!AP9+Tier1!AP9+Existing!AP9)/VLOOKUP(LDD!CN$2,Init!$F:$K,2,FALSE)-CDQ!AP9-SuperPeak!AP9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":181.82019701358362},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$BB$3:$CY$3,0),MATCH(CO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ9-(AboveHWM!AQ9+Tier1!AQ9+Existing!AQ9)/VLOOKUP(LDD!CO$2,Init!$F:$K,2,FALSE)-CDQ!AQ9-SuperPeak!AQ9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":0},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$BB$3:$CY$3,0),MATCH(CP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR9-(AboveHWM!AR9+Tier1!AR9+Existing!AR9)/VLOOKUP(LDD!CP$2,Init!$F:$K,2,FALSE)-CDQ!AR9-SuperPeak!AR9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":149.82516184150467},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS9-(AboveHWM!AS9+Tier1!AS9+Existing!AS9)/VLOOKUP(LDD!CQ$2,Init!$F:$K,2,FALSE)-CDQ!AS9-SuperPeak!AS9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":0},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$BB$3:$CY$3,0),MATCH(CR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT9-(AboveHWM!AT9+Tier1!AT9+Existing!AT9)/VLOOKUP(LDD!CR$2,Init!$F:$K,2,FALSE)-CDQ!AT9-SuperPeak!AT9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":145.1319278472975},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$BB$3:$CY$3,0),MATCH(CS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU9-(AboveHWM!AU9+Tier1!AU9+Existing!AU9)/VLOOKUP(LDD!CS$2,Init!$F:$K,2,FALSE)-CDQ!AU9-SuperPeak!AU9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":0},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$BB$3:$CY$3,0),MATCH(CT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV9-(AboveHWM!AV9+Tier1!AV9+Existing!AV9)/VLOOKUP(LDD!CT$2,Init!$F:$K,2,FALSE)-CDQ!AV9-SuperPeak!AV9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":230.9504612322354},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$BB$3:$CY$3,0),MATCH(CU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW9-(AboveHWM!AW9+Tier1!AW9+Existing!AW9)/VLOOKUP(LDD!CU$2,Init!$F:$K,2,FALSE)-CDQ!AW9-SuperPeak!AW9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":0},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$BB$3:$CY$3,0),MATCH(CV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX9-(AboveHWM!AX9+Tier1!AX9+Existing!AX9)/VLOOKUP(LDD!CV$2,Init!$F:$K,2,FALSE)-CDQ!AX9-SuperPeak!AX9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":111.51195458307176},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$BB$3:$CY$3,0),MATCH(CW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY9-(AboveHWM!AY9+Tier1!AY9+Existing!AY9)/VLOOKUP(LDD!CW$2,Init!$F:$K,2,FALSE)-CDQ!AY9-SuperPeak!AY9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":0}]
[null,10044,"Canby, City of",{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,MATCH(D$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AG10))*TOCA!AQ10","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,MATCH(E$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AH10))*TOCA!AR10","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(F$3=\"HLH\",MATCH(F$2,SliceLF!$B$3:$BA$3,0),MATCH(F$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!D10-SystemShape!D10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BA$3,0),MATCH(G$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!E10-SystemShape!E10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BA$3,0),MATCH(H$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!F10-SystemShape!F10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BA$3,0),MATCH(I$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!G10-SystemShape!G10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BA$3,0),MATCH(J$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!H10-SystemShape!H10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BA$3,0),MATCH(K$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!I10-SystemShape!I10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BA$3,0),MATCH(L$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!J10-SystemShape!J10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BA$3,0),MATCH(M$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!K10-SystemShape!K10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BA$3,0),MATCH(N$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!L10-SystemShape!L10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BA$3,0),MATCH(O$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!M10-SystemShape!M10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BA$3,0),MATCH(P$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!N10-SystemShape!N10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BA$3,0),MATCH(Q$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!O10-SystemShape!O10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BA$3,0),MATCH(R$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!P10-SystemShape!P10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BA$3,0),MATCH(S$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Q10-SystemShape!Q10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BA$3,0),MATCH(T$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!R10-SystemShape!R10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BA$3,0),MATCH(U$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!S10-SystemShape!S10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BA$3,0),MATCH(V$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!T10-SystemShape!T10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BA$3,0),MATCH(W$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!U10-SystemShape!U10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BA$3,0),MATCH(X$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!V10-SystemShape!V10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BA$3,0),MATCH(Y$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!W10-SystemShape!W10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BA$3,0),MATCH(Z$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!X10-SystemShape!X10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BA$3,0),MATCH(AA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Y10-SystemShape!Y10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BA$3,0),MATCH(AB$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Z10-SystemShape!Z10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BA$3,0),MATCH(AC$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AA10-SystemShape!AA10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BA$3,0),MATCH(AD$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AB10-SystemShape!AB10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BA$3,0),MATCH(AE$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AC10-SystemShape!AC10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BA$3,0),MATCH(AF$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AD10-SystemShape!AD10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BA$3,0),MATCH(AG$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AE10-SystemShape!AE10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BA$3,0),MATCH(AH$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AF10-SystemShape!AF10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BA$3,0),MATCH(AI$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AG10-SystemShape!AG10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BA$3,0),MATCH(AJ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AH10-SystemShape!AH10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BA$3,0),MATCH(AK$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AI10-SystemShape!AI10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BA$3,0),MATCH(AL$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AJ10-SystemShape!AJ10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BA$3,0),MATCH(AM$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AK10-SystemShape!AK10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BA$3,0),MATCH(AN$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AL10-SystemShape!AL10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BA$3,0),MATCH(AO$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AM10-SystemShape!AM10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BA$3,0),MATCH(AP$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AN10-SystemShape!AN10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BA$3,0),MATCH(AQ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AO10-SystemShape!AO10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BA$3,0),MATCH(AR$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AP10-SystemShape!AP10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BA$3,0),MATCH(AS$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AQ10-SystemShape!AQ10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BA$3,0),MATCH(AT$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AR10-SystemShape!AR10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BA$3,0),MATCH(AU$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AS10-SystemShape!AS10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BA$3,0),MATCH(AV$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AT10-SystemShape!AT10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BA$3,0),MATCH(AW$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AU10-SystemShape!AU10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BA$3,0),MATCH(AX$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AV10-SystemShape!AV10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BA$3,0),MATCH(AY$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AW10-SystemShape!AW10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BA$3,0),MATCH(AZ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AX10-SystemShape!AX10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BA$3,0),MATCH(BA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AY10-SystemShape!AY10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$BB$3:$CY$3,0),MATCH(BB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D10-(AboveHWM!D10+Tier1!D10+Existing!D10)/VLOOKUP(LDD!BB$2,Init!$F:$K,2,FALSE)-CDQ!D10-SuperPeak!D10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$BB$3:$CY$3,0),MATCH(BC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E10-(AboveHWM!E10+Tier1!E10+Existing!E10)/VLOOKUP(LDD!BC$2,Init!$F:$K,2,FALSE)-CDQ!E10-SuperPeak!E10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$BB$3:$CY$3,0),MATCH(BD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F10-(AboveHWM!F10+Tier1!F10+Existing!F10)/VLOOKUP(LDD!BD$2,Init!$F:$K,2,FALSE)-CDQ!F10-SuperPeak!F10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$BB$3:$CY$3,0),MATCH(BE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G10-(AboveHWM!G10+Tier1!G10+Existing!G10)/VLOOKUP(LDD!BE$2,Init!$F:$K,2,FALSE)-CDQ!G10-SuperPeak!G10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$BB$3:$CY$3,0),MATCH(BF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H10-(AboveHWM!H10+Tier1!H10+Existing!H10)/VLOOKUP(LDD!BF$2,Init!$F:$K,2,FALSE)-CDQ!H10-SuperPeak!H10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$BB$3:$CY$3,0),MATCH(BG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I10-(AboveHWM!I10+Tier1!I10+Existing!I10)/VLOOKUP(LDD!BG$2,Init!$F:$K,2,FALSE)-CDQ!I10-SuperPeak!I10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$BB$3:$CY$3,0),MATCH(BH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J10-(AboveHWM!J10+Tier1!J10+Existing!J10)/VLOOKUP(LDD!BH$2,Init!$F:$K,2,FALSE)-CDQ!J10-SuperPeak!J10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$BB$3:$CY$3,0),MATCH(BI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K10-(AboveHWM!K10+Tier1!K10+Existing!K10)/VLOOKUP(LDD!BI$2,Init!$F:$K,2,FALSE)-CDQ!K10-SuperPeak!K10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L10-(AboveHWM!L10+Tier1!L10+Existing!L10)/VLOOKUP(LDD!BJ$2,Init!$F:$K,2,FALSE)-CDQ!L10-SuperPeak!L10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$BB$3:$CY$3,0),MATCH(BK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M10-(AboveHWM!M10+Tier1!M10+Existing!M10)/VLOOKUP(LDD!BK$2,Init!$F:$K,2,FALSE)-CDQ!M10-SuperPeak!M10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$BB$3:$CY$3,0),MATCH(BL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N10-(AboveHWM!N10+Tier1!N10+Existing!N10)/VLOOKUP(LDD!BL$2,Init!$F:$K,2,FALSE)-CDQ!N10-SuperPeak!N10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$BB$3:$CY$3,0),MATCH(BM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O10-(AboveHWM!O10+Tier1!O10+Existing!O10)/VLOOKUP(LDD!BM$2,Init!$F:$K,2,FALSE)-CDQ!O10-SuperPeak!O10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$BB$3:$CY$3,0),MATCH(BN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P10-(AboveHWM!P10+Tier1!P10+Existing!P10)/VLOOKUP(LDD!BN$2,Init!$F:$K,2,FALSE)-CDQ!P10-SuperPeak!P10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$BB$3:$CY$3,0),MATCH(BO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q10-(AboveHWM!Q10+Tier1!Q10+Existing!Q10)/VLOOKUP(LDD!BO$2,Init!$F:$K,2,FALSE)-CDQ!Q10-SuperPeak!Q10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$BB$3:$CY$3,0),MATCH(BP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R10-(AboveHWM!R10+Tier1!R10+Existing!R10)/VLOOKUP(LDD!BP$2,Init!$F:$K,2,FALSE)-CDQ!R10-SuperPeak!R10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S10-(AboveHWM!S10+Tier1!S10+Existing!S10)/VLOOKUP(LDD!BQ$2,Init!$F:$K,2,FALSE)-CDQ!S10-SuperPeak!S10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$BB$3:$CY$3,0),MATCH(BR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T10-(AboveHWM!T10+Tier1!T10+Existing!T10)/VLOOKUP(LDD!BR$2,Init!$F:$K,2,FALSE)-CDQ!T10-SuperPeak!T10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$BB$3:$CY$3,0),MATCH(BS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U10-(AboveHWM!U10+Tier1!U10+Existing!U10)/VLOOKUP(LDD!BS$2,Init!$F:$K,2,FALSE)-CDQ!U10-SuperPeak!U10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$BB$3:$CY$3,0),MATCH(BT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V10-(AboveHWM!V10+Tier1!V10+Existing!V10)/VLOOKUP(LDD!BT$2,Init!$F:$K,2,FALSE)-CDQ!V10-SuperPeak!V10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$BB$3:$CY$3,0),MATCH(BU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W10-(AboveHWM!W10+Tier1!W10+Existing!W10)/VLOOKUP(LDD!BU$2,Init!$F:$K,2,FALSE)-CDQ!W10-SuperPeak!W10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$BB$3:$CY$3,0),MATCH(BV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X10-(AboveHWM!X10+Tier1!X10+Existing!X10)/VLOOKUP(LDD!BV$2,Init!$F:$K,2,FALSE)-CDQ!X10-SuperPeak!X10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$BB$3:$CY$3,0),MATCH(BW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y10-(AboveHWM!Y10+Tier1!Y10+Existing!Y10)/VLOOKUP(LDD!BW$2,Init!$F:$K,2,FALSE)-CDQ!Y10-SuperPeak!Y10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$BB$3:$CY$3,0),MATCH(BX$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z10-(AboveHWM!Z10+Tier1!Z10+Existing!Z10)/VLOOKUP(LDD!BX$2,Init!$F:$K,2,FALSE)-CDQ!Z10-SuperPeak!Z10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$BB$3:$CY$3,0),MATCH(BY$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA10-(AboveHWM!AA10+Tier1!AA10+Existing!AA10)/VLOOKUP(LDD!BY$2,Init!$F:$K,2,FALSE)-CDQ!AA10-SuperPeak!AA10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB10-(AboveHWM!AB10+Tier1!AB10+Existing!AB10)/VLOOKUP(LDD!BZ$2,Init!$F:$K,2,FALSE)-CDQ!AB10-SuperPeak!AB10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$BB$3:$CY$3,0),MATCH(CA$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC10-(AboveHWM!AC10+Tier1!AC10+Existing!AC10)/VLOOKUP(LDD!CA$2,Init!$F:$K,2,FALSE)-CDQ!AC10-SuperPeak!AC10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$BB$3:$CY$3,0),MATCH(CB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD10-(AboveHWM!AD10+Tier1!AD10+Existing!AD10)/VLOOKUP(LDD!CB$2,Init!$F:$K,2,FALSE)-CDQ!AD10-SuperPeak!AD10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$BB$3:$CY$3,0),MATCH(CC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE10-(AboveHWM!AE10+Tier1!AE10+Existing!AE10)/VLOOKUP(LDD!CC$2,Init!$F:$K,2,FALSE)-CDQ!AE10-SuperPeak!AE10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$BB$3:$CY$3,0),MATCH(CD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF10-(AboveHWM!AF10+Tier1!AF10+Existing!AF10)/VLOOKUP(LDD!CD$2,Init!$F:$K,2,FALSE)-CDQ!AF10-SuperPeak!AF10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$BB$3:$CY$3,0),MATCH(CE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG10-(AboveHWM!AG10+Tier1!AG10+Existing!AG10)/VLOOKUP(LDD!CE$2,Init!$F:$K,2,FALSE)-CDQ!AG10-SuperPeak!AG10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$BB$3:$CY$3,0),MATCH(CF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH10-(AboveHWM!AH10+Tier1!AH10+Existing!AH10)/VLOOKUP(LDD!CF$2,Init!$F:$K,2,FALSE)-CDQ!AH10-SuperPeak!AH10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$BB$3:$CY$3,0),MATCH(CG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI10-(AboveHWM!AI10+Tier1!AI10+Existing!AI10)/VLOOKUP(LDD!CG$2,Init!$F:$K,2,FALSE)-CDQ!AI10-SuperPeak!AI10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$BB$3:$CY$3,0),MATCH(CH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ10-(AboveHWM!AJ10+Tier1!AJ10+Existing!AJ10)/VLOOKUP(LDD!CH$2,Init!$F:$K,2,FALSE)-CDQ!AJ10-SuperPeak!AJ10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$BB$3:$CY$3,0),MATCH(CI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK10-(AboveHWM!AK10+Tier1!AK10+Existing!AK10)/VLOOKUP(LDD!CI$2,Init!$F:$K,2,FALSE)-CDQ!AK10-SuperPeak!AK10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL10-(AboveHWM!AL10+Tier1!AL10+Existing!AL10)/VLOOKUP(LDD!CJ$2,Init!$F:$K,2,FALSE)-CDQ!AL10-SuperPeak!AL10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$BB$3:$CY$3,0),MATCH(CK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM10-(AboveHWM!AM10+Tier1!AM10+Existing!AM10)/VLOOKUP(LDD!CK$2,Init!$F:$K,2,FALSE)-CDQ!AM10-SuperPeak!AM10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$BB$3:$CY$3,0),MATCH(CL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN10-(AboveHWM!AN10+Tier1!AN10+Existing!AN10)/VLOOKUP(LDD!CL$2,Init!$F:$K,2,FALSE)-CDQ!AN10-SuperPeak!AN10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$BB$3:$CY$3,0),MATCH(CM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO10-(AboveHWM!AO10+Tier1!AO10+Existing!AO10)/VLOOKUP(LDD!CM$2,Init!$F:$K,2,FALSE)-CDQ!AO10-SuperPeak!AO10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$BB$3:$CY$3,0),MATCH(CN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP10-(AboveHWM!AP10+Tier1!AP10+Existing!AP10)/VLOOKUP(LDD!CN$2,Init!$F:$K,2,FALSE)-CDQ!AP10-SuperPeak!AP10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$BB$3:$CY$3,0),MATCH(CO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ10-(AboveHWM!AQ10+Tier1!AQ10+Existing!AQ10)/VLOOKUP(LDD!CO$2,Init!$F:$K,2,FALSE)-CDQ!AQ10-SuperPeak!AQ10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$BB$3:$CY$3,0),MATCH(CP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR10-(AboveHWM!AR10+Tier1!AR10+Existing!AR10)/VLOOKUP(LDD!CP$2,Init!$F:$K,2,FALSE)-CDQ!AR10-SuperPeak!AR10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS10-(AboveHWM!AS10+Tier1!AS10+Existing!AS10)/VLOOKUP(LDD!CQ$2,Init!$F:$K,2,FALSE)-CDQ!AS10-SuperPeak!AS10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$BB$3:$CY$3,0),MATCH(CR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT10-(AboveHWM!AT10+Tier1!AT10+Existing!AT10)/VLOOKUP(LDD!CR$2,Init!$F:$K,2,FALSE)-CDQ!AT10-SuperPeak!AT10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$BB$3:$CY$3,0),MATCH(CS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU10-(AboveHWM!AU10+Tier1!AU10+Existing!AU10)/VLOOKUP(LDD!CS$2,Init!$F:$K,2,FALSE)-CDQ!AU10-SuperPeak!AU10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$BB$3:$CY$3,0),MATCH(CT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV10-(AboveHWM!AV10+Tier1!AV10+Existing!AV10)/VLOOKUP(LDD!CT$2,Init!$F:$K,2,FALSE)-CDQ!AV10-SuperPeak!AV10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$BB$3:$CY$3,0),MATCH(CU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW10-(AboveHWM!AW10+Tier1!AW10+Existing!AW10)/VLOOKUP(LDD!CU$2,Init!$F:$K,2,FALSE)-CDQ!AW10-SuperPeak!AW10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$BB$3:$CY$3,0),MATCH(CV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX10-(AboveHWM!AX10+Tier1!AX10+Existing!AX10)/VLOOKUP(LDD!CV$2,Init!$F:$K,2,FALSE)-CDQ!AX10-SuperPeak!AX10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$BB$3:$CY$3,0),MATCH(CW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY10-(AboveHWM!AY10+Tier1!AY10+Existing!AY10)/VLOOKUP(LDD!CW$2,Init!$F:$K,2,FALSE)-CDQ!AY10-SuperPeak!AY10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0}]
[null,10046,"Central Electric Coop",{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,MATCH(D$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AG11))*TOCA!AQ11","v":9.1485757569801859E-4},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,MATCH(E$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AH11))*TOCA!AR11","v":9.308362873883721E-4},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(F$3=\"HLH\",MATCH(F$2,SliceLF!$B$3:$BA$3,0),MATCH(F$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!D11-SystemShape!D11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":187.97475209256854},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BA$3,0),MATCH(G$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!E11-SystemShape!E11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":-307.51154654462937},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BA$3,0),MATCH(H$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!F11-SystemShape!F11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":207.69150857370423},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BA$3,0),MATCH(I$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!G11-SystemShape!G11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":-227.66384235041613},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BA$3,0),MATCH(J$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!H11-SystemShape!H11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":963.61748257729107},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BA$3,0),MATCH(K$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!I11-SystemShape!I11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":73.81122686967025},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BA$3,0),MATCH(L$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!J11-SystemShape!J11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":351.72829099209525},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BA$3,0),MATCH(M$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!K11-SystemShape!K11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":-101.0236629399068},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BA$3,0),MATCH(N$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!L11-SystemShape!L11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":254.18657207808147},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BA$3,0),MATCH(O$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!M11-SystemShape!M11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":-127.98013412696586},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BA$3,0),MATCH(P$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!N11-SystemShape!N11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":-181.84660027227491},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BA$3,0),MATCH(Q$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!O11-SystemShape!O11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":-625.56927899149593},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BA$3,0),MATCH(R$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!P11-SystemShape!P11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":312.56151212644562},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BA$3,0),MATCH(S$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Q11-SystemShape!Q11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":-77.410900494324878},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BA$3,0),MATCH(T$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!R11-SystemShape!R11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":-326.15767623779811},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BA$3,0),MATCH(U$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!S11-SystemShape!S11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":-570.10421173283396},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BA$3,0),MATCH(V$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!T11-SystemShape!T11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":151.92757886383021},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BA$3,0),MATCH(W$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!U11-SystemShape!U11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":-488.75936249812048},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BA$3,0),MATCH(X$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!V11-SystemShape!V11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":350.00270991231264},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BA$3,0),MATCH(Y$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!W11-SystemShape!W11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":-175.22479465013612},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BA$3,0),MATCH(Z$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!X11-SystemShape!X11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":471.27861577061378},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BA$3,0),MATCH(AA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Y11-SystemShape!Y11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":-188.42660386610271},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BA$3,0),MATCH(AB$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Z11-SystemShape!Z11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":331.56247785816737},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BA$3,0),MATCH(AC$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AA11-SystemShape!AA11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":-258.70418430534801},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BA$3,0),MATCH(AD$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AB11-SystemShape!AB11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":166.91002053850531},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BA$3,0),MATCH(AE$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AC11-SystemShape!AC11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":-298.44415439191278},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BA$3,0),MATCH(AF$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AD11-SystemShape!AD11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":211.02564874988028},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BA$3,0),MATCH(AG$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AE11-SystemShape!AE11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":-238.05866851261831},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BA$3,0),MATCH(AH$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AF11-SystemShape!AF11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":980.23487615487488},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BA$3,0),MATCH(AI$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AG11-SystemShape!AG11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":65.410077734305503},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BA$3,0),MATCH(AJ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AH11-SystemShape!AH11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":355.23209954836602},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BA$3,0),MATCH(AK$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AI11-SystemShape!AI11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":-110.05174486288665},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BA$3,0),MATCH(AL$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AJ11-SystemShape!AJ11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":331.47845099464939},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BA$3,0),MATCH(AM$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AK11-SystemShape!AK11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":-107.25324487839839},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BA$3,0),MATCH(AN$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AL11-SystemShape!AL11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":-185.8995512185829},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BA$3,0),MATCH(AO$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AM11-SystemShape!AM11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":-645.39122222345884},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BA$3,0),MATCH(AP$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AN11-SystemShape!AN11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":317.45096296029482},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BA$3,0),MATCH(AQ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AO11-SystemShape!AO11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":-84.77433979593178},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BA$3,0),MATCH(AR$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AP11-SystemShape!AP11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":-334.33077827845949},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BA$3,0),MATCH(AS$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AQ11-SystemShape!AQ11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":-587.49472830278569},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BA$3,0),MATCH(AT$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AR11-SystemShape!AR11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":156.85984778308324},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BA$3,0),MATCH(AU$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AS11-SystemShape!AS11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":-506.15325499990837},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BA$3,0),MATCH(AV$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AT11-SystemShape!AT11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":354.65430382972824},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BA$3,0),MATCH(AW$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AU11-SystemShape!AU11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":-186.72927222663293},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BA$3,0),MATCH(AX$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AV11-SystemShape!AV11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":502.70840183545272},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BA$3,0),MATCH(AY$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AW11-SystemShape!AW11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":-224.82384279436977},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BA$3,0),MATCH(AZ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AX11-SystemShape!AX11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":315.36419872723644},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BA$3,0),MATCH(BA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AY11-SystemShape!AY11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":-247.81172629695646},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$BB$3:$CY$3,0),MATCH(BB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D11-(AboveHWM!D11+Tier1!D11+Existing!D11)/VLOOKUP(LDD!BB$2,Init!$F:$K,2,FALSE)-CDQ!D11-SuperPeak!D11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":622.9291826494923},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$BB$3:$CY$3,0),MATCH(BC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E11-(AboveHWM!E11+Tier1!E11+Existing!E11)/VLOOKUP(LDD!BC$2,Init!$F:$K,2,FALSE)-CDQ!E11-SuperPeak!E11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":0},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$BB$3:$CY$3,0),MATCH(BD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F11-(AboveHWM!F11+Tier1!F11+Existing!F11)/VLOOKUP(LDD!BD$2,Init!$F:$K,2,FALSE)-CDQ!F11-SuperPeak!F11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":2510.3696219332332},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$BB$3:$CY$3,0),MATCH(BE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G11-(AboveHWM!G11+Tier1!G11+Existing!G11)/VLOOKUP(LDD!BE$2,Init!$F:$K,2,FALSE)-CDQ!G11-SuperPeak!G11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":0},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$BB$3:$CY$3,0),MATCH(BF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H11-(AboveHWM!H11+Tier1!H11+Existing!H11)/VLOOKUP(LDD!BF$2,Init!$F:$K,2,FALSE)-CDQ!H11-SuperPeak!H11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":3373.4605327723284},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$BB$3:$CY$3,0),MATCH(BG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I11-(AboveHWM!I11+Tier1!I11+Existing!I11)/VLOOKUP(LDD!BG$2,Init!$F:$K,2,FALSE)-CDQ!I11-SuperPeak!I11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":0},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$BB$3:$CY$3,0),MATCH(BH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J11-(AboveHWM!J11+Tier1!J11+Existing!J11)/VLOOKUP(LDD!BH$2,Init!$F:$K,2,FALSE)-CDQ!J11-SuperPeak!J11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":2587.0535527840134},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$BB$3:$CY$3,0),MATCH(BI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K11-(AboveHWM!K11+Tier1!K11+Existing!K11)/VLOOKUP(LDD!BI$2,Init!$F:$K,2,FALSE)-CDQ!K11-SuperPeak!K11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":0},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L11-(AboveHWM!L11+Tier1!L11+Existing!L11)/VLOOKUP(LDD!BJ$2,Init!$F:$K,2,FALSE)-CDQ!L11-SuperPeak!L11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":1910.6391514169195},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$BB$3:$CY$3,0),MATCH(BK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M11-(AboveHWM!M11+Tier1!M11+Existing!M11)/VLOOKUP(LDD!BK$2,Init!$F:$K,2,FALSE)-CDQ!M11-SuperPeak!M11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":0},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$BB$3:$CY$3,0),MATCH(BL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N11-(AboveHWM!N11+Tier1!N11+Existing!N11)/VLOOKUP(LDD!BL$2,Init!$F:$K,2,FALSE)-CDQ!N11-SuperPeak!N11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":1913.3125291141773},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$BB$3:$CY$3,0),MATCH(BM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O11-(AboveHWM!O11+Tier1!O11+Existing!O11)/VLOOKUP(LDD!BM$2,Init!$F:$K,2,FALSE)-CDQ!O11-SuperPeak!O11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":0},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$BB$3:$CY$3,0),MATCH(BN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P11-(AboveHWM!P11+Tier1!P11+Existing!P11)/VLOOKUP(LDD!BN$2,Init!$F:$K,2,FALSE)-CDQ!P11-SuperPeak!P11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":1876.9477314854644},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$BB$3:$CY$3,0),MATCH(BO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q11-(AboveHWM!Q11+Tier1!Q11+Existing!Q11)/VLOOKUP(LDD!BO$2,Init!$F:$K,2,FALSE)-CDQ!Q11-SuperPeak!Q11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":0},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$BB$3:$CY$3,0),MATCH(BP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R11-(AboveHWM!R11+Tier1!R11+Existing!R11)/VLOOKUP(LDD!BP$2,Init!$F:$K,2,FALSE)-CDQ!R11-SuperPeak!R11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":1727.5050474955162},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S11-(AboveHWM!S11+Tier1!S11+Existing!S11)/VLOOKUP(LDD!BQ$2,Init!$F:$K,2,FALSE)-CDQ!S11-SuperPeak!S11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":0},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$BB$3:$CY$3,0),MATCH(BR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T11-(AboveHWM!T11+Tier1!T11+Existing!T11)/VLOOKUP(LDD!BR$2,Init!$F:$K,2,FALSE)-CDQ!T11-SuperPeak!T11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":1683.3097151228678},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$BB$3:$CY$3,0),MATCH(BS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U11-(AboveHWM!U11+Tier1!U11+Existing!U11)/VLOOKUP(LDD!BS$2,Init!$F:$K,2,FALSE)-CDQ!U11-SuperPeak!U11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":0},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$BB$3:$CY$3,0),MATCH(BT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V11-(AboveHWM!V11+Tier1!V11+Existing!V11)/VLOOKUP(LDD!BT$2,Init!$F:$K,2,FALSE)-CDQ!V11-SuperPeak!V11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":1944.7320255054715},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$BB$3:$CY$3,0),MATCH(BU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W11-(AboveHWM!W11+Tier1!W11+Existing!W11)/VLOOKUP(LDD!BU$2,Init!$F:$K,2,FALSE)-CDQ!W11-SuperPeak!W11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":0},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$BB$3:$CY$3,0),MATCH(BV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X11-(AboveHWM!X11+Tier1!X11+Existing!X11)/VLOOKUP(LDD!BV$2,Init!$F:$K,2,FALSE)-CDQ!X11-SuperPeak!X11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":2105.3468226197419},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$BB$3:$CY$3,0),MATCH(BW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y11-(AboveHWM!Y11+Tier1!Y11+Existing!Y11)/VLOOKUP(LDD!BW$2,Init!$F:$K,2,FALSE)-CDQ!Y11-SuperPeak!Y11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":0},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$BB$3:$CY$3,0),MATCH(BX$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z11-(AboveHWM!Z11+Tier1!Z11+Existing!Z11)/VLOOKUP(LDD!BX$2,Init!$F:$K,2,FALSE)-CDQ!Z11-SuperPeak!Z11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":986.66923412727999},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$BB$3:$CY$3,0),MATCH(BY$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA11-(AboveHWM!AA11+Tier1!AA11+Existing!AA11)/VLOOKUP(LDD!BY$2,Init!$F:$K,2,FALSE)-CDQ!AA11-SuperPeak!AA11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":0},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB11-(AboveHWM!AB11+Tier1!AB11+Existing!AB11)/VLOOKUP(LDD!BZ$2,Init!$F:$K,2,FALSE)-CDQ!AB11-SuperPeak!AB11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":983.99252220355606},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$BB$3:$CY$3,0),MATCH(CA$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC11-(AboveHWM!AC11+Tier1!AC11+Existing!AC11)/VLOOKUP(LDD!CA$2,Init!$F:$K,2,FALSE)-CDQ!AC11-SuperPeak!AC11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":0},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$BB$3:$CY$3,0),MATCH(CB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD11-(AboveHWM!AD11+Tier1!AD11+Existing!AD11)/VLOOKUP(LDD!CB$2,Init!$F:$K,2,FALSE)-CDQ!AD11-SuperPeak!AD11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":2635.7581761159659},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$BB$3:$CY$3,0),MATCH(CC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE11-(AboveHWM!AE11+Tier1!AE11+Existing!AE11)/VLOOKUP(LDD!CC$2,Init!$F:$K,2,FALSE)-CDQ!AE11-SuperPeak!AE11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":0},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$BB$3:$CY$3,0),MATCH(CD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF11-(AboveHWM!AF11+Tier1!AF11+Existing!AF11)/VLOOKUP(LDD!CD$2,Init!$F:$K,2,FALSE)-CDQ!AF11-SuperPeak!AF11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":3513.6423054324432},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$BB$3:$CY$3,0),MATCH(CE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG11-(AboveHWM!AG11+Tier1!AG11+Existing!AG11)/VLOOKUP(LDD!CE$2,Init!$F:$K,2,FALSE)-CDQ!AG11-SuperPeak!AG11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":0},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$BB$3:$CY$3,0),MATCH(CF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH11-(AboveHWM!AH11+Tier1!AH11+Existing!AH11)/VLOOKUP(LDD!CF$2,Init!$F:$K,2,FALSE)-CDQ!AH11-SuperPeak!AH11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":2719.3124561051291},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$BB$3:$CY$3,0),MATCH(CG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI11-(AboveHWM!AI11+Tier1!AI11+Existing!AI11)/VLOOKUP(LDD!CG$2,Init!$F:$K,2,FALSE)-CDQ!AI11-SuperPeak!AI11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":0},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$BB$3:$CY$3,0),MATCH(CH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ11-(AboveHWM!AJ11+Tier1!AJ11+Existing!AJ11)/VLOOKUP(LDD!CH$2,Init!$F:$K,2,FALSE)-CDQ!AJ11-SuperPeak!AJ11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":1786.0828341137926},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$BB$3:$CY$3,0),MATCH(CI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK11-(AboveHWM!AK11+Tier1!AK11+Existing!AK11)/VLOOKUP(LDD!CI$2,Init!$F:$K,2,FALSE)-CDQ!AK11-SuperPeak!AK11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":0},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL11-(AboveHWM!AL11+Tier1!AL11+Existing!AL11)/VLOOKUP(LDD!CJ$2,Init!$F:$K,2,FALSE)-CDQ!AL11-SuperPeak!AL11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":2029.5671171991107},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$BB$3:$CY$3,0),MATCH(CK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM11-(AboveHWM!AM11+Tier1!AM11+Existing!AM11)/VLOOKUP(LDD!CK$2,Init!$F:$K,2,FALSE)-CDQ!AM11-SuperPeak!AM11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":0},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$BB$3:$CY$3,0),MATCH(CL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN11-(AboveHWM!AN11+Tier1!AN11+Existing!AN11)/VLOOKUP(LDD!CL$2,Init!$F:$K,2,FALSE)-CDQ!AN11-SuperPeak!AN11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":1991.8287835343758},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$BB$3:$CY$3,0),MATCH(CM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO11-(AboveHWM!AO11+Tier1!AO11+Existing!AO11)/VLOOKUP(LDD!CM$2,Init!$F:$K,2,FALSE)-CDQ!AO11-SuperPeak!AO11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":0},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$BB$3:$CY$3,0),MATCH(CN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP11-(AboveHWM!AP11+Tier1!AP11+Existing!AP11)/VLOOKUP(LDD!CN$2,Init!$F:$K,2,FALSE)-CDQ!AP11-SuperPeak!AP11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":1844.439986349789},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$BB$3:$CY$3,0),MATCH(CO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ11-(AboveHWM!AQ11+Tier1!AQ11+Existing!AQ11)/VLOOKUP(LDD!CO$2,Init!$F:$K,2,FALSE)-CDQ!AQ11-SuperPeak!AQ11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":0},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$BB$3:$CY$3,0),MATCH(CP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR11-(AboveHWM!AR11+Tier1!AR11+Existing!AR11)/VLOOKUP(LDD!CP$2,Init!$F:$K,2,FALSE)-CDQ!AR11-SuperPeak!AR11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":1787.7424610064611},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS11-(AboveHWM!AS11+Tier1!AS11+Existing!AS11)/VLOOKUP(LDD!CQ$2,Init!$F:$K,2,FALSE)-CDQ!AS11-SuperPeak!AS11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":0},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$BB$3:$CY$3,0),MATCH(CR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT11-(AboveHWM!AT11+Tier1!AT11+Existing!AT11)/VLOOKUP(LDD!CR$2,Init!$F:$K,2,FALSE)-CDQ!AT11-SuperPeak!AT11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":2063.0210544672573},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$BB$3:$CY$3,0),MATCH(CS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU11-(AboveHWM!AU11+Tier1!AU11+Existing!AU11)/VLOOKUP(LDD!CS$2,Init!$F:$K,2,FALSE)-CDQ!AU11-SuperPeak!AU11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":0},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$BB$3:$CY$3,0),MATCH(CT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV11-(AboveHWM!AV11+Tier1!AV11+Existing!AV11)/VLOOKUP(LDD!CT$2,Init!$F:$K,2,FALSE)-CDQ!AV11-SuperPeak!AV11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":1899.1438577737106},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$BB$3:$CY$3,0),MATCH(CU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW11-(AboveHWM!AW11+Tier1!AW11+Existing!AW11)/VLOOKUP(LDD!CU$2,Init!$F:$K,2,FALSE)-CDQ!AW11-SuperPeak!AW11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":0},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$BB$3:$CY$3,0),MATCH(CV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX11-(AboveHWM!AX11+Tier1!AX11+Existing!AX11)/VLOOKUP(LDD!CV$2,Init!$F:$K,2,FALSE)-CDQ!AX11-SuperPeak!AX11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":1406.5956061384491},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$BB$3:$CY$3,0),MATCH(CW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY11-(AboveHWM!AY11+Tier1!AY11+Existing!AY11)/VLOOKUP(LDD!CW$2,Init!$F:$K,2,FALSE)-CDQ!AY11-SuperPeak!AY11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":0}]
[null,10047,"Central Lincoln PUD",{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,MATCH(D$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AG12))*TOCA!AQ12","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,MATCH(E$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AH12))*TOCA!AR12","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(F$3=\"HLH\",MATCH(F$2,SliceLF!$B$3:$BA$3,0),MATCH(F$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!D12-SystemShape!D12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BA$3,0),MATCH(G$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!E12-SystemShape!E12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BA$3,0),MATCH(H$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!F12-SystemShape!F12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BA$3,0),MATCH(I$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!G12-SystemShape!G12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BA$3,0),MATCH(J$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!H12-SystemShape!H12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BA$3,0),MATCH(K$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!I12-SystemShape!I12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BA$3,0),MATCH(L$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!J12-SystemShape!J12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BA$3,0),MATCH(M$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!K12-SystemShape!K12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BA$3,0),MATCH(N$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!L12-SystemShape!L12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BA$3,0),MATCH(O$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!M12-SystemShape!M12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BA$3,0),MATCH(P$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!N12-SystemShape!N12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BA$3,0),MATCH(Q$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!O12-SystemShape!O12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BA$3,0),MATCH(R$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!P12-SystemShape!P12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BA$3,0),MATCH(S$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Q12-SystemShape!Q12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BA$3,0),MATCH(T$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!R12-SystemShape!R12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BA$3,0),MATCH(U$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!S12-SystemShape!S12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BA$3,0),MATCH(V$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!T12-SystemShape!T12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BA$3,0),MATCH(W$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!U12-SystemShape!U12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BA$3,0),MATCH(X$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!V12-SystemShape!V12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BA$3,0),MATCH(Y$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!W12-SystemShape!W12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BA$3,0),MATCH(Z$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!X12-SystemShape!X12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BA$3,0),MATCH(AA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Y12-SystemShape!Y12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BA$3,0),MATCH(AB$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Z12-SystemShape!Z12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BA$3,0),MATCH(AC$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AA12-SystemShape!AA12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BA$3,0),MATCH(AD$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AB12-SystemShape!AB12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BA$3,0),MATCH(AE$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AC12-SystemShape!AC12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BA$3,0),MATCH(AF$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AD12-SystemShape!AD12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BA$3,0),MATCH(AG$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AE12-SystemShape!AE12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BA$3,0),MATCH(AH$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AF12-SystemShape!AF12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BA$3,0),MATCH(AI$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AG12-SystemShape!AG12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BA$3,0),MATCH(AJ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AH12-SystemShape!AH12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BA$3,0),MATCH(AK$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AI12-SystemShape!AI12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BA$3,0),MATCH(AL$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AJ12-SystemShape!AJ12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BA$3,0),MATCH(AM$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AK12-SystemShape!AK12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BA$3,0),MATCH(AN$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AL12-SystemShape!AL12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BA$3,0),MATCH(AO$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AM12-SystemShape!AM12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BA$3,0),MATCH(AP$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AN12-SystemShape!AN12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BA$3,0),MATCH(AQ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AO12-SystemShape!AO12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BA$3,0),MATCH(AR$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AP12-SystemShape!AP12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BA$3,0),MATCH(AS$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AQ12-SystemShape!AQ12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BA$3,0),MATCH(AT$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AR12-SystemShape!AR12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BA$3,0),MATCH(AU$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AS12-SystemShape!AS12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BA$3,0),MATCH(AV$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AT12-SystemShape!AT12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BA$3,0),MATCH(AW$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AU12-SystemShape!AU12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BA$3,0),MATCH(AX$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AV12-SystemShape!AV12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BA$3,0),MATCH(AY$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AW12-SystemShape!AW12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BA$3,0),MATCH(AZ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AX12-SystemShape!AX12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BA$3,0),MATCH(BA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AY12-SystemShape!AY12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$BB$3:$CY$3,0),MATCH(BB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D12-(AboveHWM!D12+Tier1!D12+Existing!D12)/VLOOKUP(LDD!BB$2,Init!$F:$K,2,FALSE)-CDQ!D12-SuperPeak!D12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$BB$3:$CY$3,0),MATCH(BC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E12-(AboveHWM!E12+Tier1!E12+Existing!E12)/VLOOKUP(LDD!BC$2,Init!$F:$K,2,FALSE)-CDQ!E12-SuperPeak!E12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$BB$3:$CY$3,0),MATCH(BD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F12-(AboveHWM!F12+Tier1!F12+Existing!F12)/VLOOKUP(LDD!BD$2,Init!$F:$K,2,FALSE)-CDQ!F12-SuperPeak!F12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$BB$3:$CY$3,0),MATCH(BE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G12-(AboveHWM!G12+Tier1!G12+Existing!G12)/VLOOKUP(LDD!BE$2,Init!$F:$K,2,FALSE)-CDQ!G12-SuperPeak!G12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$BB$3:$CY$3,0),MATCH(BF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H12-(AboveHWM!H12+Tier1!H12+Existing!H12)/VLOOKUP(LDD!BF$2,Init!$F:$K,2,FALSE)-CDQ!H12-SuperPeak!H12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$BB$3:$CY$3,0),MATCH(BG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I12-(AboveHWM!I12+Tier1!I12+Existing!I12)/VLOOKUP(LDD!BG$2,Init!$F:$K,2,FALSE)-CDQ!I12-SuperPeak!I12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$BB$3:$CY$3,0),MATCH(BH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J12-(AboveHWM!J12+Tier1!J12+Existing!J12)/VLOOKUP(LDD!BH$2,Init!$F:$K,2,FALSE)-CDQ!J12-SuperPeak!J12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$BB$3:$CY$3,0),MATCH(BI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K12-(AboveHWM!K12+Tier1!K12+Existing!K12)/VLOOKUP(LDD!BI$2,Init!$F:$K,2,FALSE)-CDQ!K12-SuperPeak!K12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L12-(AboveHWM!L12+Tier1!L12+Existing!L12)/VLOOKUP(LDD!BJ$2,Init!$F:$K,2,FALSE)-CDQ!L12-SuperPeak!L12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$BB$3:$CY$3,0),MATCH(BK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M12-(AboveHWM!M12+Tier1!M12+Existing!M12)/VLOOKUP(LDD!BK$2,Init!$F:$K,2,FALSE)-CDQ!M12-SuperPeak!M12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$BB$3:$CY$3,0),MATCH(BL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N12-(AboveHWM!N12+Tier1!N12+Existing!N12)/VLOOKUP(LDD!BL$2,Init!$F:$K,2,FALSE)-CDQ!N12-SuperPeak!N12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$BB$3:$CY$3,0),MATCH(BM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O12-(AboveHWM!O12+Tier1!O12+Existing!O12)/VLOOKUP(LDD!BM$2,Init!$F:$K,2,FALSE)-CDQ!O12-SuperPeak!O12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$BB$3:$CY$3,0),MATCH(BN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P12-(AboveHWM!P12+Tier1!P12+Existing!P12)/VLOOKUP(LDD!BN$2,Init!$F:$K,2,FALSE)-CDQ!P12-SuperPeak!P12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$BB$3:$CY$3,0),MATCH(BO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q12-(AboveHWM!Q12+Tier1!Q12+Existing!Q12)/VLOOKUP(LDD!BO$2,Init!$F:$K,2,FALSE)-CDQ!Q12-SuperPeak!Q12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$BB$3:$CY$3,0),MATCH(BP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R12-(AboveHWM!R12+Tier1!R12+Existing!R12)/VLOOKUP(LDD!BP$2,Init!$F:$K,2,FALSE)-CDQ!R12-SuperPeak!R12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S12-(AboveHWM!S12+Tier1!S12+Existing!S12)/VLOOKUP(LDD!BQ$2,Init!$F:$K,2,FALSE)-CDQ!S12-SuperPeak!S12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$BB$3:$CY$3,0),MATCH(BR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T12-(AboveHWM!T12+Tier1!T12+Existing!T12)/VLOOKUP(LDD!BR$2,Init!$F:$K,2,FALSE)-CDQ!T12-SuperPeak!T12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$BB$3:$CY$3,0),MATCH(BS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U12-(AboveHWM!U12+Tier1!U12+Existing!U12)/VLOOKUP(LDD!BS$2,Init!$F:$K,2,FALSE)-CDQ!U12-SuperPeak!U12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$BB$3:$CY$3,0),MATCH(BT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V12-(AboveHWM!V12+Tier1!V12+Existing!V12)/VLOOKUP(LDD!BT$2,Init!$F:$K,2,FALSE)-CDQ!V12-SuperPeak!V12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$BB$3:$CY$3,0),MATCH(BU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W12-(AboveHWM!W12+Tier1!W12+Existing!W12)/VLOOKUP(LDD!BU$2,Init!$F:$K,2,FALSE)-CDQ!W12-SuperPeak!W12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$BB$3:$CY$3,0),MATCH(BV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X12-(AboveHWM!X12+Tier1!X12+Existing!X12)/VLOOKUP(LDD!BV$2,Init!$F:$K,2,FALSE)-CDQ!X12-SuperPeak!X12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$BB$3:$CY$3,0),MATCH(BW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y12-(AboveHWM!Y12+Tier1!Y12+Existing!Y12)/VLOOKUP(LDD!BW$2,Init!$F:$K,2,FALSE)-CDQ!Y12-SuperPeak!Y12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$BB$3:$CY$3,0),MATCH(BX$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z12-(AboveHWM!Z12+Tier1!Z12+Existing!Z12)/VLOOKUP(LDD!BX$2,Init!$F:$K,2,FALSE)-CDQ!Z12-SuperPeak!Z12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$BB$3:$CY$3,0),MATCH(BY$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA12-(AboveHWM!AA12+Tier1!AA12+Existing!AA12)/VLOOKUP(LDD!BY$2,Init!$F:$K,2,FALSE)-CDQ!AA12-SuperPeak!AA12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB12-(AboveHWM!AB12+Tier1!AB12+Existing!AB12)/VLOOKUP(LDD!BZ$2,Init!$F:$K,2,FALSE)-CDQ!AB12-SuperPeak!AB12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$BB$3:$CY$3,0),MATCH(CA$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC12-(AboveHWM!AC12+Tier1!AC12+Existing!AC12)/VLOOKUP(LDD!CA$2,Init!$F:$K,2,FALSE)-CDQ!AC12-SuperPeak!AC12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$BB$3:$CY$3,0),MATCH(CB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD12-(AboveHWM!AD12+Tier1!AD12+Existing!AD12)/VLOOKUP(LDD!CB$2,Init!$F:$K,2,FALSE)-CDQ!AD12-SuperPeak!AD12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$BB$3:$CY$3,0),MATCH(CC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE12-(AboveHWM!AE12+Tier1!AE12+Existing!AE12)/VLOOKUP(LDD!CC$2,Init!$F:$K,2,FALSE)-CDQ!AE12-SuperPeak!AE12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$BB$3:$CY$3,0),MATCH(CD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF12-(AboveHWM!AF12+Tier1!AF12+Existing!AF12)/VLOOKUP(LDD!CD$2,Init!$F:$K,2,FALSE)-CDQ!AF12-SuperPeak!AF12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$BB$3:$CY$3,0),MATCH(CE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG12-(AboveHWM!AG12+Tier1!AG12+Existing!AG12)/VLOOKUP(LDD!CE$2,Init!$F:$K,2,FALSE)-CDQ!AG12-SuperPeak!AG12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$BB$3:$CY$3,0),MATCH(CF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH12-(AboveHWM!AH12+Tier1!AH12+Existing!AH12)/VLOOKUP(LDD!CF$2,Init!$F:$K,2,FALSE)-CDQ!AH12-SuperPeak!AH12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$BB$3:$CY$3,0),MATCH(CG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI12-(AboveHWM!AI12+Tier1!AI12+Existing!AI12)/VLOOKUP(LDD!CG$2,Init!$F:$K,2,FALSE)-CDQ!AI12-SuperPeak!AI12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$BB$3:$CY$3,0),MATCH(CH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ12-(AboveHWM!AJ12+Tier1!AJ12+Existing!AJ12)/VLOOKUP(LDD!CH$2,Init!$F:$K,2,FALSE)-CDQ!AJ12-SuperPeak!AJ12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$BB$3:$CY$3,0),MATCH(CI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK12-(AboveHWM!AK12+Tier1!AK12+Existing!AK12)/VLOOKUP(LDD!CI$2,Init!$F:$K,2,FALSE)-CDQ!AK12-SuperPeak!AK12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL12-(AboveHWM!AL12+Tier1!AL12+Existing!AL12)/VLOOKUP(LDD!CJ$2,Init!$F:$K,2,FALSE)-CDQ!AL12-SuperPeak!AL12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$BB$3:$CY$3,0),MATCH(CK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM12-(AboveHWM!AM12+Tier1!AM12+Existing!AM12)/VLOOKUP(LDD!CK$2,Init!$F:$K,2,FALSE)-CDQ!AM12-SuperPeak!AM12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$BB$3:$CY$3,0),MATCH(CL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN12-(AboveHWM!AN12+Tier1!AN12+Existing!AN12)/VLOOKUP(LDD!CL$2,Init!$F:$K,2,FALSE)-CDQ!AN12-SuperPeak!AN12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$BB$3:$CY$3,0),MATCH(CM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO12-(AboveHWM!AO12+Tier1!AO12+Existing!AO12)/VLOOKUP(LDD!CM$2,Init!$F:$K,2,FALSE)-CDQ!AO12-SuperPeak!AO12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$BB$3:$CY$3,0),MATCH(CN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP12-(AboveHWM!AP12+Tier1!AP12+Existing!AP12)/VLOOKUP(LDD!CN$2,Init!$F:$K,2,FALSE)-CDQ!AP12-SuperPeak!AP12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$BB$3:$CY$3,0),MATCH(CO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ12-(AboveHWM!AQ12+Tier1!AQ12+Existing!AQ12)/VLOOKUP(LDD!CO$2,Init!$F:$K,2,FALSE)-CDQ!AQ12-SuperPeak!AQ12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$BB$3:$CY$3,0),MATCH(CP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR12-(AboveHWM!AR12+Tier1!AR12+Existing!AR12)/VLOOKUP(LDD!CP$2,Init!$F:$K,2,FALSE)-CDQ!AR12-SuperPeak!AR12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS12-(AboveHWM!AS12+Tier1!AS12+Existing!AS12)/VLOOKUP(LDD!CQ$2,Init!$F:$K,2,FALSE)-CDQ!AS12-SuperPeak!AS12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$BB$3:$CY$3,0),MATCH(CR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT12-(AboveHWM!AT12+Tier1!AT12+Existing!AT12)/VLOOKUP(LDD!CR$2,Init!$F:$K,2,FALSE)-CDQ!AT12-SuperPeak!AT12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$BB$3:$CY$3,0),MATCH(CS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU12-(AboveHWM!AU12+Tier1!AU12+Existing!AU12)/VLOOKUP(LDD!CS$2,Init!$F:$K,2,FALSE)-CDQ!AU12-SuperPeak!AU12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$BB$3:$CY$3,0),MATCH(CT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV12-(AboveHWM!AV12+Tier1!AV12+Existing!AV12)/VLOOKUP(LDD!CT$2,Init!$F:$K,2,FALSE)-CDQ!AV12-SuperPeak!AV12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$BB$3:$CY$3,0),MATCH(CU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW12-(AboveHWM!AW12+Tier1!AW12+Existing!AW12)/VLOOKUP(LDD!CU$2,Init!$F:$K,2,FALSE)-CDQ!AW12-SuperPeak!AW12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$BB$3:$CY$3,0),MATCH(CV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX12-(AboveHWM!AX12+Tier1!AX12+Existing!AX12)/VLOOKUP(LDD!CV$2,Init!$F:$K,2,FALSE)-CDQ!AX12-SuperPeak!AX12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$BB$3:$CY$3,0),MATCH(CW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY12-(AboveHWM!AY12+Tier1!AY12+Existing!AY12)/VLOOKUP(LDD!CW$2,Init!$F:$K,2,FALSE)-CDQ!AY12-SuperPeak!AY12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0}]
[null,10055,"Albion, City of",{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,MATCH(D$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AG13))*TOCA!AQ13","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,MATCH(E$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AH13))*TOCA!AR13","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(F$3=\"HLH\",MATCH(F$2,SliceLF!$B$3:$BA$3,0),MATCH(F$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!D13-SystemShape!D13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BA$3,0),MATCH(G$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!E13-SystemShape!E13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BA$3,0),MATCH(H$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!F13-SystemShape!F13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BA$3,0),MATCH(I$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!G13-SystemShape!G13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BA$3,0),MATCH(J$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!H13-SystemShape!H13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BA$3,0),MATCH(K$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!I13-SystemShape!I13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BA$3,0),MATCH(L$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!J13-SystemShape!J13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BA$3,0),MATCH(M$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!K13-SystemShape!K13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BA$3,0),MATCH(N$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!L13-SystemShape!L13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BA$3,0),MATCH(O$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!M13-SystemShape!M13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BA$3,0),MATCH(P$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!N13-SystemShape!N13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BA$3,0),MATCH(Q$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!O13-SystemShape!O13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BA$3,0),MATCH(R$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!P13-SystemShape!P13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BA$3,0),MATCH(S$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Q13-SystemShape!Q13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BA$3,0),MATCH(T$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!R13-SystemShape!R13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BA$3,0),MATCH(U$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!S13-SystemShape!S13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BA$3,0),MATCH(V$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!T13-SystemShape!T13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BA$3,0),MATCH(W$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!U13-SystemShape!U13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BA$3,0),MATCH(X$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!V13-SystemShape!V13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BA$3,0),MATCH(Y$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!W13-SystemShape!W13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BA$3,0),MATCH(Z$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!X13-SystemShape!X13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BA$3,0),MATCH(AA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Y13-SystemShape!Y13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BA$3,0),MATCH(AB$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Z13-SystemShape!Z13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BA$3,0),MATCH(AC$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AA13-SystemShape!AA13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BA$3,0),MATCH(AD$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AB13-SystemShape!AB13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BA$3,0),MATCH(AE$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AC13-SystemShape!AC13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BA$3,0),MATCH(AF$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AD13-SystemShape!AD13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BA$3,0),MATCH(AG$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AE13-SystemShape!AE13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BA$3,0),MATCH(AH$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AF13-SystemShape!AF13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BA$3,0),MATCH(AI$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AG13-SystemShape!AG13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BA$3,0),MATCH(AJ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AH13-SystemShape!AH13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BA$3,0),MATCH(AK$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AI13-SystemShape!AI13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BA$3,0),MATCH(AL$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AJ13-SystemShape!AJ13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BA$3,0),MATCH(AM$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AK13-SystemShape!AK13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BA$3,0),MATCH(AN$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AL13-SystemShape!AL13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BA$3,0),MATCH(AO$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AM13-SystemShape!AM13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BA$3,0),MATCH(AP$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AN13-SystemShape!AN13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BA$3,0),MATCH(AQ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AO13-SystemShape!AO13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BA$3,0),MATCH(AR$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AP13-SystemShape!AP13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BA$3,0),MATCH(AS$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AQ13-SystemShape!AQ13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BA$3,0),MATCH(AT$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AR13-SystemShape!AR13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BA$3,0),MATCH(AU$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AS13-SystemShape!AS13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BA$3,0),MATCH(AV$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AT13-SystemShape!AT13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BA$3,0),MATCH(AW$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AU13-SystemShape!AU13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BA$3,0),MATCH(AX$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AV13-SystemShape!AV13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BA$3,0),MATCH(AY$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AW13-SystemShape!AW13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BA$3,0),MATCH(AZ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AX13-SystemShape!AX13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BA$3,0),MATCH(BA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AY13-SystemShape!AY13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$BB$3:$CY$3,0),MATCH(BB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D13-(AboveHWM!D13+Tier1!D13+Existing!D13)/VLOOKUP(LDD!BB$2,Init!$F:$K,2,FALSE)-CDQ!D13-SuperPeak!D13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$BB$3:$CY$3,0),MATCH(BC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E13-(AboveHWM!E13+Tier1!E13+Existing!E13)/VLOOKUP(LDD!BC$2,Init!$F:$K,2,FALSE)-CDQ!E13-SuperPeak!E13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$BB$3:$CY$3,0),MATCH(BD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F13-(AboveHWM!F13+Tier1!F13+Existing!F13)/VLOOKUP(LDD!BD$2,Init!$F:$K,2,FALSE)-CDQ!F13-SuperPeak!F13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$BB$3:$CY$3,0),MATCH(BE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G13-(AboveHWM!G13+Tier1!G13+Existing!G13)/VLOOKUP(LDD!BE$2,Init!$F:$K,2,FALSE)-CDQ!G13-SuperPeak!G13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$BB$3:$CY$3,0),MATCH(BF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H13-(AboveHWM!H13+Tier1!H13+Existing!H13)/VLOOKUP(LDD!BF$2,Init!$F:$K,2,FALSE)-CDQ!H13-SuperPeak!H13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$BB$3:$CY$3,0),MATCH(BG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I13-(AboveHWM!I13+Tier1!I13+Existing!I13)/VLOOKUP(LDD!BG$2,Init!$F:$K,2,FALSE)-CDQ!I13-SuperPeak!I13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$BB$3:$CY$3,0),MATCH(BH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J13-(AboveHWM!J13+Tier1!J13+Existing!J13)/VLOOKUP(LDD!BH$2,Init!$F:$K,2,FALSE)-CDQ!J13-SuperPeak!J13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$BB$3:$CY$3,0),MATCH(BI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K13-(AboveHWM!K13+Tier1!K13+Existing!K13)/VLOOKUP(LDD!BI$2,Init!$F:$K,2,FALSE)-CDQ!K13-SuperPeak!K13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L13-(AboveHWM!L13+Tier1!L13+Existing!L13)/VLOOKUP(LDD!BJ$2,Init!$F:$K,2,FALSE)-CDQ!L13-SuperPeak!L13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$BB$3:$CY$3,0),MATCH(BK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M13-(AboveHWM!M13+Tier1!M13+Existing!M13)/VLOOKUP(LDD!BK$2,Init!$F:$K,2,FALSE)-CDQ!M13-SuperPeak!M13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$BB$3:$CY$3,0),MATCH(BL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N13-(AboveHWM!N13+Tier1!N13+Existing!N13)/VLOOKUP(LDD!BL$2,Init!$F:$K,2,FALSE)-CDQ!N13-SuperPeak!N13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$BB$3:$CY$3,0),MATCH(BM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O13-(AboveHWM!O13+Tier1!O13+Existing!O13)/VLOOKUP(LDD!BM$2,Init!$F:$K,2,FALSE)-CDQ!O13-SuperPeak!O13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$BB$3:$CY$3,0),MATCH(BN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P13-(AboveHWM!P13+Tier1!P13+Existing!P13)/VLOOKUP(LDD!BN$2,Init!$F:$K,2,FALSE)-CDQ!P13-SuperPeak!P13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$BB$3:$CY$3,0),MATCH(BO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q13-(AboveHWM!Q13+Tier1!Q13+Existing!Q13)/VLOOKUP(LDD!BO$2,Init!$F:$K,2,FALSE)-CDQ!Q13-SuperPeak!Q13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$BB$3:$CY$3,0),MATCH(BP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R13-(AboveHWM!R13+Tier1!R13+Existing!R13)/VLOOKUP(LDD!BP$2,Init!$F:$K,2,FALSE)-CDQ!R13-SuperPeak!R13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S13-(AboveHWM!S13+Tier1!S13+Existing!S13)/VLOOKUP(LDD!BQ$2,Init!$F:$K,2,FALSE)-CDQ!S13-SuperPeak!S13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$BB$3:$CY$3,0),MATCH(BR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T13-(AboveHWM!T13+Tier1!T13+Existing!T13)/VLOOKUP(LDD!BR$2,Init!$F:$K,2,FALSE)-CDQ!T13-SuperPeak!T13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$BB$3:$CY$3,0),MATCH(BS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U13-(AboveHWM!U13+Tier1!U13+Existing!U13)/VLOOKUP(LDD!BS$2,Init!$F:$K,2,FALSE)-CDQ!U13-SuperPeak!U13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$BB$3:$CY$3,0),MATCH(BT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V13-(AboveHWM!V13+Tier1!V13+Existing!V13)/VLOOKUP(LDD!BT$2,Init!$F:$K,2,FALSE)-CDQ!V13-SuperPeak!V13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$BB$3:$CY$3,0),MATCH(BU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W13-(AboveHWM!W13+Tier1!W13+Existing!W13)/VLOOKUP(LDD!BU$2,Init!$F:$K,2,FALSE)-CDQ!W13-SuperPeak!W13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$BB$3:$CY$3,0),MATCH(BV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X13-(AboveHWM!X13+Tier1!X13+Existing!X13)/VLOOKUP(LDD!BV$2,Init!$F:$K,2,FALSE)-CDQ!X13-SuperPeak!X13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$BB$3:$CY$3,0),MATCH(BW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y13-(AboveHWM!Y13+Tier1!Y13+Existing!Y13)/VLOOKUP(LDD!BW$2,Init!$F:$K,2,FALSE)-CDQ!Y13-SuperPeak!Y13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$BB$3:$CY$3,0),MATCH(BX$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z13-(AboveHWM!Z13+Tier1!Z13+Existing!Z13)/VLOOKUP(LDD!BX$2,Init!$F:$K,2,FALSE)-CDQ!Z13-SuperPeak!Z13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$BB$3:$CY$3,0),MATCH(BY$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA13-(AboveHWM!AA13+Tier1!AA13+Existing!AA13)/VLOOKUP(LDD!BY$2,Init!$F:$K,2,FALSE)-CDQ!AA13-SuperPeak!AA13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB13-(AboveHWM!AB13+Tier1!AB13+Existing!AB13)/VLOOKUP(LDD!BZ$2,Init!$F:$K,2,FALSE)-CDQ!AB13-SuperPeak!AB13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$BB$3:$CY$3,0),MATCH(CA$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC13-(AboveHWM!AC13+Tier1!AC13+Existing!AC13)/VLOOKUP(LDD!CA$2,Init!$F:$K,2,FALSE)-CDQ!AC13-SuperPeak!AC13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$BB$3:$CY$3,0),MATCH(CB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD13-(AboveHWM!AD13+Tier1!AD13+Existing!AD13)/VLOOKUP(LDD!CB$2,Init!$F:$K,2,FALSE)-CDQ!AD13-SuperPeak!AD13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$BB$3:$CY$3,0),MATCH(CC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE13-(AboveHWM!AE13+Tier1!AE13+Existing!AE13)/VLOOKUP(LDD!CC$2,Init!$F:$K,2,FALSE)-CDQ!AE13-SuperPeak!AE13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$BB$3:$CY$3,0),MATCH(CD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF13-(AboveHWM!AF13+Tier1!AF13+Existing!AF13)/VLOOKUP(LDD!CD$2,Init!$F:$K,2,FALSE)-CDQ!AF13-SuperPeak!AF13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$BB$3:$CY$3,0),MATCH(CE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG13-(AboveHWM!AG13+Tier1!AG13+Existing!AG13)/VLOOKUP(LDD!CE$2,Init!$F:$K,2,FALSE)-CDQ!AG13-SuperPeak!AG13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$BB$3:$CY$3,0),MATCH(CF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH13-(AboveHWM!AH13+Tier1!AH13+Existing!AH13)/VLOOKUP(LDD!CF$2,Init!$F:$K,2,FALSE)-CDQ!AH13-SuperPeak!AH13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$BB$3:$CY$3,0),MATCH(CG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI13-(AboveHWM!AI13+Tier1!AI13+Existing!AI13)/VLOOKUP(LDD!CG$2,Init!$F:$K,2,FALSE)-CDQ!AI13-SuperPeak!AI13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$BB$3:$CY$3,0),MATCH(CH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ13-(AboveHWM!AJ13+Tier1!AJ13+Existing!AJ13)/VLOOKUP(LDD!CH$2,Init!$F:$K,2,FALSE)-CDQ!AJ13-SuperPeak!AJ13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$BB$3:$CY$3,0),MATCH(CI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK13-(AboveHWM!AK13+Tier1!AK13+Existing!AK13)/VLOOKUP(LDD!CI$2,Init!$F:$K,2,FALSE)-CDQ!AK13-SuperPeak!AK13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL13-(AboveHWM!AL13+Tier1!AL13+Existing!AL13)/VLOOKUP(LDD!CJ$2,Init!$F:$K,2,FALSE)-CDQ!AL13-SuperPeak!AL13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$BB$3:$CY$3,0),MATCH(CK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM13-(AboveHWM!AM13+Tier1!AM13+Existing!AM13)/VLOOKUP(LDD!CK$2,Init!$F:$K,2,FALSE)-CDQ!AM13-SuperPeak!AM13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$BB$3:$CY$3,0),MATCH(CL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN13-(AboveHWM!AN13+Tier1!AN13+Existing!AN13)/VLOOKUP(LDD!CL$2,Init!$F:$K,2,FALSE)-CDQ!AN13-SuperPeak!AN13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$BB$3:$CY$3,0),MATCH(CM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO13-(AboveHWM!AO13+Tier1!AO13+Existing!AO13)/VLOOKUP(LDD!CM$2,Init!$F:$K,2,FALSE)-CDQ!AO13-SuperPeak!AO13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$BB$3:$CY$3,0),MATCH(CN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP13-(AboveHWM!AP13+Tier1!AP13+Existing!AP13)/VLOOKUP(LDD!CN$2,Init!$F:$K,2,FALSE)-CDQ!AP13-SuperPeak!AP13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$BB$3:$CY$3,0),MATCH(CO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ13-(AboveHWM!AQ13+Tier1!AQ13+Existing!AQ13)/VLOOKUP(LDD!CO$2,Init!$F:$K,2,FALSE)-CDQ!AQ13-SuperPeak!AQ13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$BB$3:$CY$3,0),MATCH(CP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR13-(AboveHWM!AR13+Tier1!AR13+Existing!AR13)/VLOOKUP(LDD!CP$2,Init!$F:$K,2,FALSE)-CDQ!AR13-SuperPeak!AR13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS13-(AboveHWM!AS13+Tier1!AS13+Existing!AS13)/VLOOKUP(LDD!CQ$2,Init!$F:$K,2,FALSE)-CDQ!AS13-SuperPeak!AS13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$BB$3:$CY$3,0),MATCH(CR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT13-(AboveHWM!AT13+Tier1!AT13+Existing!AT13)/VLOOKUP(LDD!CR$2,Init!$F:$K,2,FALSE)-CDQ!AT13-SuperPeak!AT13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$BB$3:$CY$3,0),MATCH(CS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU13-(AboveHWM!AU13+Tier1!AU13+Existing!AU13)/VLOOKUP(LDD!CS$2,Init!$F:$K,2,FALSE)-CDQ!AU13-SuperPeak!AU13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$BB$3:$CY$3,0),MATCH(CT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV13-(AboveHWM!AV13+Tier1!AV13+Existing!AV13)/VLOOKUP(LDD!CT$2,Init!$F:$K,2,FALSE)-CDQ!AV13-SuperPeak!AV13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$BB$3:$CY$3,0),MATCH(CU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW13-(AboveHWM!AW13+Tier1!AW13+Existing!AW13)/VLOOKUP(LDD!CU$2,Init!$F:$K,2,FALSE)-CDQ!AW13-SuperPeak!AW13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$BB$3:$CY$3,0),MATCH(CV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX13-(AboveHWM!AX13+Tier1!AX13+Existing!AX13)/VLOOKUP(LDD!CV$2,Init!$F:$K,2,FALSE)-CDQ!AX13-SuperPeak!AX13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$BB$3:$CY$3,0),MATCH(CW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY13-(AboveHWM!AY13+Tier1!AY13+Existing!AY13)/VLOOKUP(LDD!CW$2,Init!$F:$K,2,FALSE)-CDQ!AY13-SuperPeak!AY13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0}]
[null,10057,"Ashland, City of",{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,MATCH(D$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AG14))*TOCA!AQ14","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,MATCH(E$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AH14))*TOCA!AR14","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(F$3=\"HLH\",MATCH(F$2,SliceLF!$B$3:$BA$3,0),MATCH(F$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!D14-SystemShape!D14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BA$3,0),MATCH(G$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!E14-SystemShape!E14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BA$3,0),MATCH(H$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!F14-SystemShape!F14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BA$3,0),MATCH(I$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!G14-SystemShape!G14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BA$3,0),MATCH(J$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!H14-SystemShape!H14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BA$3,0),MATCH(K$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!I14-SystemShape!I14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BA$3,0),MATCH(L$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!J14-SystemShape!J14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BA$3,0),MATCH(M$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!K14-SystemShape!K14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BA$3,0),MATCH(N$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!L14-SystemShape!L14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BA$3,0),MATCH(O$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!M14-SystemShape!M14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BA$3,0),MATCH(P$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!N14-SystemShape!N14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BA$3,0),MATCH(Q$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!O14-SystemShape!O14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BA$3,0),MATCH(R$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!P14-SystemShape!P14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BA$3,0),MATCH(S$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Q14-SystemShape!Q14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BA$3,0),MATCH(T$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!R14-SystemShape!R14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BA$3,0),MATCH(U$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!S14-SystemShape!S14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BA$3,0),MATCH(V$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!T14-SystemShape!T14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BA$3,0),MATCH(W$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!U14-SystemShape!U14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BA$3,0),MATCH(X$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!V14-SystemShape!V14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BA$3,0),MATCH(Y$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!W14-SystemShape!W14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BA$3,0),MATCH(Z$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!X14-SystemShape!X14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BA$3,0),MATCH(AA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Y14-SystemShape!Y14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BA$3,0),MATCH(AB$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Z14-SystemShape!Z14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BA$3,0),MATCH(AC$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AA14-SystemShape!AA14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BA$3,0),MATCH(AD$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AB14-SystemShape!AB14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BA$3,0),MATCH(AE$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AC14-SystemShape!AC14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BA$3,0),MATCH(AF$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AD14-SystemShape!AD14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BA$3,0),MATCH(AG$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AE14-SystemShape!AE14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BA$3,0),MATCH(AH$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AF14-SystemShape!AF14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BA$3,0),MATCH(AI$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AG14-SystemShape!AG14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BA$3,0),MATCH(AJ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AH14-SystemShape!AH14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BA$3,0),MATCH(AK$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AI14-SystemShape!AI14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BA$3,0),MATCH(AL$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AJ14-SystemShape!AJ14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BA$3,0),MATCH(AM$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AK14-SystemShape!AK14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BA$3,0),MATCH(AN$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AL14-SystemShape!AL14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BA$3,0),MATCH(AO$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AM14-SystemShape!AM14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BA$3,0),MATCH(AP$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AN14-SystemShape!AN14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BA$3,0),MATCH(AQ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AO14-SystemShape!AO14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BA$3,0),MATCH(AR$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AP14-SystemShape!AP14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BA$3,0),MATCH(AS$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AQ14-SystemShape!AQ14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BA$3,0),MATCH(AT$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AR14-SystemShape!AR14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BA$3,0),MATCH(AU$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AS14-SystemShape!AS14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BA$3,0),MATCH(AV$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AT14-SystemShape!AT14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BA$3,0),MATCH(AW$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AU14-SystemShape!AU14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BA$3,0),MATCH(AX$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AV14-SystemShape!AV14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BA$3,0),MATCH(AY$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AW14-SystemShape!AW14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BA$3,0),MATCH(AZ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AX14-SystemShape!AX14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BA$3,0),MATCH(BA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AY14-SystemShape!AY14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$BB$3:$CY$3,0),MATCH(BB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D14-(AboveHWM!D14+Tier1!D14+Existing!D14)/VLOOKUP(LDD!BB$2,Init!$F:$K,2,FALSE)-CDQ!D14-SuperPeak!D14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$BB$3:$CY$3,0),MATCH(BC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E14-(AboveHWM!E14+Tier1!E14+Existing!E14)/VLOOKUP(LDD!BC$2,Init!$F:$K,2,FALSE)-CDQ!E14-SuperPeak!E14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$BB$3:$CY$3,0),MATCH(BD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F14-(AboveHWM!F14+Tier1!F14+Existing!F14)/VLOOKUP(LDD!BD$2,Init!$F:$K,2,FALSE)-CDQ!F14-SuperPeak!F14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$BB$3:$CY$3,0),MATCH(BE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G14-(AboveHWM!G14+Tier1!G14+Existing!G14)/VLOOKUP(LDD!BE$2,Init!$F:$K,2,FALSE)-CDQ!G14-SuperPeak!G14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$BB$3:$CY$3,0),MATCH(BF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H14-(AboveHWM!H14+Tier1!H14+Existing!H14)/VLOOKUP(LDD!BF$2,Init!$F:$K,2,FALSE)-CDQ!H14-SuperPeak!H14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$BB$3:$CY$3,0),MATCH(BG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I14-(AboveHWM!I14+Tier1!I14+Existing!I14)/VLOOKUP(LDD!BG$2,Init!$F:$K,2,FALSE)-CDQ!I14-SuperPeak!I14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$BB$3:$CY$3,0),MATCH(BH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J14-(AboveHWM!J14+Tier1!J14+Existing!J14)/VLOOKUP(LDD!BH$2,Init!$F:$K,2,FALSE)-CDQ!J14-SuperPeak!J14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$BB$3:$CY$3,0),MATCH(BI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K14-(AboveHWM!K14+Tier1!K14+Existing!K14)/VLOOKUP(LDD!BI$2,Init!$F:$K,2,FALSE)-CDQ!K14-SuperPeak!K14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L14-(AboveHWM!L14+Tier1!L14+Existing!L14)/VLOOKUP(LDD!BJ$2,Init!$F:$K,2,FALSE)-CDQ!L14-SuperPeak!L14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$BB$3:$CY$3,0),MATCH(BK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M14-(AboveHWM!M14+Tier1!M14+Existing!M14)/VLOOKUP(LDD!BK$2,Init!$F:$K,2,FALSE)-CDQ!M14-SuperPeak!M14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$BB$3:$CY$3,0),MATCH(BL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N14-(AboveHWM!N14+Tier1!N14+Existing!N14)/VLOOKUP(LDD!BL$2,Init!$F:$K,2,FALSE)-CDQ!N14-SuperPeak!N14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$BB$3:$CY$3,0),MATCH(BM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O14-(AboveHWM!O14+Tier1!O14+Existing!O14)/VLOOKUP(LDD!BM$2,Init!$F:$K,2,FALSE)-CDQ!O14-SuperPeak!O14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$BB$3:$CY$3,0),MATCH(BN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P14-(AboveHWM!P14+Tier1!P14+Existing!P14)/VLOOKUP(LDD!BN$2,Init!$F:$K,2,FALSE)-CDQ!P14-SuperPeak!P14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$BB$3:$CY$3,0),MATCH(BO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q14-(AboveHWM!Q14+Tier1!Q14+Existing!Q14)/VLOOKUP(LDD!BO$2,Init!$F:$K,2,FALSE)-CDQ!Q14-SuperPeak!Q14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$BB$3:$CY$3,0),MATCH(BP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R14-(AboveHWM!R14+Tier1!R14+Existing!R14)/VLOOKUP(LDD!BP$2,Init!$F:$K,2,FALSE)-CDQ!R14-SuperPeak!R14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S14-(AboveHWM!S14+Tier1!S14+Existing!S14)/VLOOKUP(LDD!BQ$2,Init!$F:$K,2,FALSE)-CDQ!S14-SuperPeak!S14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$BB$3:$CY$3,0),MATCH(BR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T14-(AboveHWM!T14+Tier1!T14+Existing!T14)/VLOOKUP(LDD!BR$2,Init!$F:$K,2,FALSE)-CDQ!T14-SuperPeak!T14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$BB$3:$CY$3,0),MATCH(BS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U14-(AboveHWM!U14+Tier1!U14+Existing!U14)/VLOOKUP(LDD!BS$2,Init!$F:$K,2,FALSE)-CDQ!U14-SuperPeak!U14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$BB$3:$CY$3,0),MATCH(BT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V14-(AboveHWM!V14+Tier1!V14+Existing!V14)/VLOOKUP(LDD!BT$2,Init!$F:$K,2,FALSE)-CDQ!V14-SuperPeak!V14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$BB$3:$CY$3,0),MATCH(BU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W14-(AboveHWM!W14+Tier1!W14+Existing!W14)/VLOOKUP(LDD!BU$2,Init!$F:$K,2,FALSE)-CDQ!W14-SuperPeak!W14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$BB$3:$CY$3,0),MATCH(BV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X14-(AboveHWM!X14+Tier1!X14+Existing!X14)/VLOOKUP(LDD!BV$2,Init!$F:$K,2,FALSE)-CDQ!X14-SuperPeak!X14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$BB$3:$CY$3,0),MATCH(BW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y14-(AboveHWM!Y14+Tier1!Y14+Existing!Y14)/VLOOKUP(LDD!BW$2,Init!$F:$K,2,FALSE)-CDQ!Y14-SuperPeak!Y14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$BB$3:$CY$3,0),MATCH(BX$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z14-(AboveHWM!Z14+Tier1!Z14+Existing!Z14)/VLOOKUP(LDD!BX$2,Init!$F:$K,2,FALSE)-CDQ!Z14-SuperPeak!Z14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$BB$3:$CY$3,0),MATCH(BY$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA14-(AboveHWM!AA14+Tier1!AA14+Existing!AA14)/VLOOKUP(LDD!BY$2,Init!$F:$K,2,FALSE)-CDQ!AA14-SuperPeak!AA14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB14-(AboveHWM!AB14+Tier1!AB14+Existing!AB14)/VLOOKUP(LDD!BZ$2,Init!$F:$K,2,FALSE)-CDQ!AB14-SuperPeak!AB14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$BB$3:$CY$3,0),MATCH(CA$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC14-(AboveHWM!AC14+Tier1!AC14+Existing!AC14)/VLOOKUP(LDD!CA$2,Init!$F:$K,2,FALSE)-CDQ!AC14-SuperPeak!AC14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$BB$3:$CY$3,0),MATCH(CB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD14-(AboveHWM!AD14+Tier1!AD14+Existing!AD14)/VLOOKUP(LDD!CB$2,Init!$F:$K,2,FALSE)-CDQ!AD14-SuperPeak!AD14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$BB$3:$CY$3,0),MATCH(CC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE14-(AboveHWM!AE14+Tier1!AE14+Existing!AE14)/VLOOKUP(LDD!CC$2,Init!$F:$K,2,FALSE)-CDQ!AE14-SuperPeak!AE14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$BB$3:$CY$3,0),MATCH(CD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF14-(AboveHWM!AF14+Tier1!AF14+Existing!AF14)/VLOOKUP(LDD!CD$2,Init!$F:$K,2,FALSE)-CDQ!AF14-SuperPeak!AF14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$BB$3:$CY$3,0),MATCH(CE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG14-(AboveHWM!AG14+Tier1!AG14+Existing!AG14)/VLOOKUP(LDD!CE$2,Init!$F:$K,2,FALSE)-CDQ!AG14-SuperPeak!AG14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$BB$3:$CY$3,0),MATCH(CF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH14-(AboveHWM!AH14+Tier1!AH14+Existing!AH14)/VLOOKUP(LDD!CF$2,Init!$F:$K,2,FALSE)-CDQ!AH14-SuperPeak!AH14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$BB$3:$CY$3,0),MATCH(CG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI14-(AboveHWM!AI14+Tier1!AI14+Existing!AI14)/VLOOKUP(LDD!CG$2,Init!$F:$K,2,FALSE)-CDQ!AI14-SuperPeak!AI14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$BB$3:$CY$3,0),MATCH(CH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ14-(AboveHWM!AJ14+Tier1!AJ14+Existing!AJ14)/VLOOKUP(LDD!CH$2,Init!$F:$K,2,FALSE)-CDQ!AJ14-SuperPeak!AJ14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$BB$3:$CY$3,0),MATCH(CI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK14-(AboveHWM!AK14+Tier1!AK14+Existing!AK14)/VLOOKUP(LDD!CI$2,Init!$F:$K,2,FALSE)-CDQ!AK14-SuperPeak!AK14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL14-(AboveHWM!AL14+Tier1!AL14+Existing!AL14)/VLOOKUP(LDD!CJ$2,Init!$F:$K,2,FALSE)-CDQ!AL14-SuperPeak!AL14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$BB$3:$CY$3,0),MATCH(CK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM14-(AboveHWM!AM14+Tier1!AM14+Existing!AM14)/VLOOKUP(LDD!CK$2,Init!$F:$K,2,FALSE)-CDQ!AM14-SuperPeak!AM14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$BB$3:$CY$3,0),MATCH(CL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN14-(AboveHWM!AN14+Tier1!AN14+Existing!AN14)/VLOOKUP(LDD!CL$2,Init!$F:$K,2,FALSE)-CDQ!AN14-SuperPeak!AN14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$BB$3:$CY$3,0),MATCH(CM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO14-(AboveHWM!AO14+Tier1!AO14+Existing!AO14)/VLOOKUP(LDD!CM$2,Init!$F:$K,2,FALSE)-CDQ!AO14-SuperPeak!AO14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$BB$3:$CY$3,0),MATCH(CN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP14-(AboveHWM!AP14+Tier1!AP14+Existing!AP14)/VLOOKUP(LDD!CN$2,Init!$F:$K,2,FALSE)-CDQ!AP14-SuperPeak!AP14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$BB$3:$CY$3,0),MATCH(CO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ14-(AboveHWM!AQ14+Tier1!AQ14+Existing!AQ14)/VLOOKUP(LDD!CO$2,Init!$F:$K,2,FALSE)-CDQ!AQ14-SuperPeak!AQ14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$BB$3:$CY$3,0),MATCH(CP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR14-(AboveHWM!AR14+Tier1!AR14+Existing!AR14)/VLOOKUP(LDD!CP$2,Init!$F:$K,2,FALSE)-CDQ!AR14-SuperPeak!AR14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS14-(AboveHWM!AS14+Tier1!AS14+Existing!AS14)/VLOOKUP(LDD!CQ$2,Init!$F:$K,2,FALSE)-CDQ!AS14-SuperPeak!AS14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$BB$3:$CY$3,0),MATCH(CR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT14-(AboveHWM!AT14+Tier1!AT14+Existing!AT14)/VLOOKUP(LDD!CR$2,Init!$F:$K,2,FALSE)-CDQ!AT14-SuperPeak!AT14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$BB$3:$CY$3,0),MATCH(CS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU14-(AboveHWM!AU14+Tier1!AU14+Existing!AU14)/VLOOKUP(LDD!CS$2,Init!$F:$K,2,FALSE)-CDQ!AU14-SuperPeak!AU14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$BB$3:$CY$3,0),MATCH(CT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV14-(AboveHWM!AV14+Tier1!AV14+Existing!AV14)/VLOOKUP(LDD!CT$2,Init!$F:$K,2,FALSE)-CDQ!AV14-SuperPeak!AV14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$BB$3:$CY$3,0),MATCH(CU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW14-(AboveHWM!AW14+Tier1!AW14+Existing!AW14)/VLOOKUP(LDD!CU$2,Init!$F:$K,2,FALSE)-CDQ!AW14-SuperPeak!AW14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$BB$3:$CY$3,0),MATCH(CV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX14-(AboveHWM!AX14+Tier1!AX14+Existing!AX14)/VLOOKUP(LDD!CV$2,Init!$F:$K,2,FALSE)-CDQ!AX14-SuperPeak!AX14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$BB$3:$CY$3,0),MATCH(CW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY14-(AboveHWM!AY14+Tier1!AY14+Existing!AY14)/VLOOKUP(LDD!CW$2,Init!$F:$K,2,FALSE)-CDQ!AY14-SuperPeak!AY14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0}]
[null,10059,"Bandon, City of",{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,MATCH(D$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AG15))*TOCA!AQ15","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,MATCH(E$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AH15))*TOCA!AR15","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(F$3=\"HLH\",MATCH(F$2,SliceLF!$B$3:$BA$3,0),MATCH(F$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!D15-SystemShape!D15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BA$3,0),MATCH(G$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!E15-SystemShape!E15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BA$3,0),MATCH(H$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!F15-SystemShape!F15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BA$3,0),MATCH(I$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!G15-SystemShape!G15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BA$3,0),MATCH(J$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!H15-SystemShape!H15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BA$3,0),MATCH(K$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!I15-SystemShape!I15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BA$3,0),MATCH(L$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!J15-SystemShape!J15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BA$3,0),MATCH(M$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!K15-SystemShape!K15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BA$3,0),MATCH(N$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!L15-SystemShape!L15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BA$3,0),MATCH(O$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!M15-SystemShape!M15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BA$3,0),MATCH(P$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!N15-SystemShape!N15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BA$3,0),MATCH(Q$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!O15-SystemShape!O15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BA$3,0),MATCH(R$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!P15-SystemShape!P15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BA$3,0),MATCH(S$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Q15-SystemShape!Q15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BA$3,0),MATCH(T$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!R15-SystemShape!R15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BA$3,0),MATCH(U$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!S15-SystemShape!S15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BA$3,0),MATCH(V$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!T15-SystemShape!T15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BA$3,0),MATCH(W$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!U15-SystemShape!U15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BA$3,0),MATCH(X$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!V15-SystemShape!V15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BA$3,0),MATCH(Y$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!W15-SystemShape!W15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BA$3,0),MATCH(Z$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!X15-SystemShape!X15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BA$3,0),MATCH(AA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Y15-SystemShape!Y15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BA$3,0),MATCH(AB$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Z15-SystemShape!Z15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BA$3,0),MATCH(AC$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AA15-SystemShape!AA15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BA$3,0),MATCH(AD$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AB15-SystemShape!AB15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BA$3,0),MATCH(AE$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AC15-SystemShape!AC15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BA$3,0),MATCH(AF$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AD15-SystemShape!AD15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BA$3,0),MATCH(AG$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AE15-SystemShape!AE15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BA$3,0),MATCH(AH$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AF15-SystemShape!AF15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BA$3,0),MATCH(AI$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AG15-SystemShape!AG15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BA$3,0),MATCH(AJ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AH15-SystemShape!AH15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BA$3,0),MATCH(AK$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AI15-SystemShape!AI15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BA$3,0),MATCH(AL$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AJ15-SystemShape!AJ15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BA$3,0),MATCH(AM$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AK15-SystemShape!AK15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BA$3,0),MATCH(AN$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AL15-SystemShape!AL15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BA$3,0),MATCH(AO$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AM15-SystemShape!AM15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BA$3,0),MATCH(AP$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AN15-SystemShape!AN15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BA$3,0),MATCH(AQ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AO15-SystemShape!AO15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BA$3,0),MATCH(AR$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AP15-SystemShape!AP15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BA$3,0),MATCH(AS$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AQ15-SystemShape!AQ15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BA$3,0),MATCH(AT$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AR15-SystemShape!AR15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BA$3,0),MATCH(AU$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AS15-SystemShape!AS15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BA$3,0),MATCH(AV$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AT15-SystemShape!AT15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BA$3,0),MATCH(AW$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AU15-SystemShape!AU15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BA$3,0),MATCH(AX$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AV15-SystemShape!AV15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BA$3,0),MATCH(AY$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AW15-SystemShape!AW15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BA$3,0),MATCH(AZ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AX15-SystemShape!AX15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BA$3,0),MATCH(BA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AY15-SystemShape!AY15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$BB$3:$CY$3,0),MATCH(BB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D15-(AboveHWM!D15+Tier1!D15+Existing!D15)/VLOOKUP(LDD!BB$2,Init!$F:$K,2,FALSE)-CDQ!D15-SuperPeak!D15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$BB$3:$CY$3,0),MATCH(BC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E15-(AboveHWM!E15+Tier1!E15+Existing!E15)/VLOOKUP(LDD!BC$2,Init!$F:$K,2,FALSE)-CDQ!E15-SuperPeak!E15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$BB$3:$CY$3,0),MATCH(BD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F15-(AboveHWM!F15+Tier1!F15+Existing!F15)/VLOOKUP(LDD!BD$2,Init!$F:$K,2,FALSE)-CDQ!F15-SuperPeak!F15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$BB$3:$CY$3,0),MATCH(BE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G15-(AboveHWM!G15+Tier1!G15+Existing!G15)/VLOOKUP(LDD!BE$2,Init!$F:$K,2,FALSE)-CDQ!G15-SuperPeak!G15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$BB$3:$CY$3,0),MATCH(BF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H15-(AboveHWM!H15+Tier1!H15+Existing!H15)/VLOOKUP(LDD!BF$2,Init!$F:$K,2,FALSE)-CDQ!H15-SuperPeak!H15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$BB$3:$CY$3,0),MATCH(BG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I15-(AboveHWM!I15+Tier1!I15+Existing!I15)/VLOOKUP(LDD!BG$2,Init!$F:$K,2,FALSE)-CDQ!I15-SuperPeak!I15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$BB$3:$CY$3,0),MATCH(BH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J15-(AboveHWM!J15+Tier1!J15+Existing!J15)/VLOOKUP(LDD!BH$2,Init!$F:$K,2,FALSE)-CDQ!J15-SuperPeak!J15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$BB$3:$CY$3,0),MATCH(BI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K15-(AboveHWM!K15+Tier1!K15+Existing!K15)/VLOOKUP(LDD!BI$2,Init!$F:$K,2,FALSE)-CDQ!K15-SuperPeak!K15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L15-(AboveHWM!L15+Tier1!L15+Existing!L15)/VLOOKUP(LDD!BJ$2,Init!$F:$K,2,FALSE)-CDQ!L15-SuperPeak!L15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$BB$3:$CY$3,0),MATCH(BK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M15-(AboveHWM!M15+Tier1!M15+Existing!M15)/VLOOKUP(LDD!BK$2,Init!$F:$K,2,FALSE)-CDQ!M15-SuperPeak!M15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$BB$3:$CY$3,0),MATCH(BL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N15-(AboveHWM!N15+Tier1!N15+Existing!N15)/VLOOKUP(LDD!BL$2,Init!$F:$K,2,FALSE)-CDQ!N15-SuperPeak!N15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$BB$3:$CY$3,0),MATCH(BM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O15-(AboveHWM!O15+Tier1!O15+Existing!O15)/VLOOKUP(LDD!BM$2,Init!$F:$K,2,FALSE)-CDQ!O15-SuperPeak!O15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$BB$3:$CY$3,0),MATCH(BN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P15-(AboveHWM!P15+Tier1!P15+Existing!P15)/VLOOKUP(LDD!BN$2,Init!$F:$K,2,FALSE)-CDQ!P15-SuperPeak!P15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$BB$3:$CY$3,0),MATCH(BO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q15-(AboveHWM!Q15+Tier1!Q15+Existing!Q15)/VLOOKUP(LDD!BO$2,Init!$F:$K,2,FALSE)-CDQ!Q15-SuperPeak!Q15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$BB$3:$CY$3,0),MATCH(BP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R15-(AboveHWM!R15+Tier1!R15+Existing!R15)/VLOOKUP(LDD!BP$2,Init!$F:$K,2,FALSE)-CDQ!R15-SuperPeak!R15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S15-(AboveHWM!S15+Tier1!S15+Existing!S15)/VLOOKUP(LDD!BQ$2,Init!$F:$K,2,FALSE)-CDQ!S15-SuperPeak!S15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$BB$3:$CY$3,0),MATCH(BR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T15-(AboveHWM!T15+Tier1!T15+Existing!T15)/VLOOKUP(LDD!BR$2,Init!$F:$K,2,FALSE)-CDQ!T15-SuperPeak!T15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$BB$3:$CY$3,0),MATCH(BS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U15-(AboveHWM!U15+Tier1!U15+Existing!U15)/VLOOKUP(LDD!BS$2,Init!$F:$K,2,FALSE)-CDQ!U15-SuperPeak!U15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$BB$3:$CY$3,0),MATCH(BT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V15-(AboveHWM!V15+Tier1!V15+Existing!V15)/VLOOKUP(LDD!BT$2,Init!$F:$K,2,FALSE)-CDQ!V15-SuperPeak!V15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$BB$3:$CY$3,0),MATCH(BU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W15-(AboveHWM!W15+Tier1!W15+Existing!W15)/VLOOKUP(LDD!BU$2,Init!$F:$K,2,FALSE)-CDQ!W15-SuperPeak!W15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$BB$3:$CY$3,0),MATCH(BV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X15-(AboveHWM!X15+Tier1!X15+Existing!X15)/VLOOKUP(LDD!BV$2,Init!$F:$K,2,FALSE)-CDQ!X15-SuperPeak!X15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$BB$3:$CY$3,0),MATCH(BW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y15-(AboveHWM!Y15+Tier1!Y15+Existing!Y15)/VLOOKUP(LDD!BW$2,Init!$F:$K,2,FALSE)-CDQ!Y15-SuperPeak!Y15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$BB$3:$CY$3,0),MATCH(BX$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z15-(AboveHWM!Z15+Tier1!Z15+Existing!Z15)/VLOOKUP(LDD!BX$2,Init!$F:$K,2,FALSE)-CDQ!Z15-SuperPeak!Z15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$BB$3:$CY$3,0),MATCH(BY$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA15-(AboveHWM!AA15+Tier1!AA15+Existing!AA15)/VLOOKUP(LDD!BY$2,Init!$F:$K,2,FALSE)-CDQ!AA15-SuperPeak!AA15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB15-(AboveHWM!AB15+Tier1!AB15+Existing!AB15)/VLOOKUP(LDD!BZ$2,Init!$F:$K,2,FALSE)-CDQ!AB15-SuperPeak!AB15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$BB$3:$CY$3,0),MATCH(CA$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC15-(AboveHWM!AC15+Tier1!AC15+Existing!AC15)/VLOOKUP(LDD!CA$2,Init!$F:$K,2,FALSE)-CDQ!AC15-SuperPeak!AC15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$BB$3:$CY$3,0),MATCH(CB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD15-(AboveHWM!AD15+Tier1!AD15+Existing!AD15)/VLOOKUP(LDD!CB$2,Init!$F:$K,2,FALSE)-CDQ!AD15-SuperPeak!AD15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$BB$3:$CY$3,0),MATCH(CC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE15-(AboveHWM!AE15+Tier1!AE15+Existing!AE15)/VLOOKUP(LDD!CC$2,Init!$F:$K,2,FALSE)-CDQ!AE15-SuperPeak!AE15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$BB$3:$CY$3,0),MATCH(CD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF15-(AboveHWM!AF15+Tier1!AF15+Existing!AF15)/VLOOKUP(LDD!CD$2,Init!$F:$K,2,FALSE)-CDQ!AF15-SuperPeak!AF15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$BB$3:$CY$3,0),MATCH(CE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG15-(AboveHWM!AG15+Tier1!AG15+Existing!AG15)/VLOOKUP(LDD!CE$2,Init!$F:$K,2,FALSE)-CDQ!AG15-SuperPeak!AG15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$BB$3:$CY$3,0),MATCH(CF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH15-(AboveHWM!AH15+Tier1!AH15+Existing!AH15)/VLOOKUP(LDD!CF$2,Init!$F:$K,2,FALSE)-CDQ!AH15-SuperPeak!AH15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$BB$3:$CY$3,0),MATCH(CG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI15-(AboveHWM!AI15+Tier1!AI15+Existing!AI15)/VLOOKUP(LDD!CG$2,Init!$F:$K,2,FALSE)-CDQ!AI15-SuperPeak!AI15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$BB$3:$CY$3,0),MATCH(CH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ15-(AboveHWM!AJ15+Tier1!AJ15+Existing!AJ15)/VLOOKUP(LDD!CH$2,Init!$F:$K,2,FALSE)-CDQ!AJ15-SuperPeak!AJ15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$BB$3:$CY$3,0),MATCH(CI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK15-(AboveHWM!AK15+Tier1!AK15+Existing!AK15)/VLOOKUP(LDD!CI$2,Init!$F:$K,2,FALSE)-CDQ!AK15-SuperPeak!AK15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL15-(AboveHWM!AL15+Tier1!AL15+Existing!AL15)/VLOOKUP(LDD!CJ$2,Init!$F:$K,2,FALSE)-CDQ!AL15-SuperPeak!AL15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$BB$3:$CY$3,0),MATCH(CK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM15-(AboveHWM!AM15+Tier1!AM15+Existing!AM15)/VLOOKUP(LDD!CK$2,Init!$F:$K,2,FALSE)-CDQ!AM15-SuperPeak!AM15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$BB$3:$CY$3,0),MATCH(CL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN15-(AboveHWM!AN15+Tier1!AN15+Existing!AN15)/VLOOKUP(LDD!CL$2,Init!$F:$K,2,FALSE)-CDQ!AN15-SuperPeak!AN15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$BB$3:$CY$3,0),MATCH(CM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO15-(AboveHWM!AO15+Tier1!AO15+Existing!AO15)/VLOOKUP(LDD!CM$2,Init!$F:$K,2,FALSE)-CDQ!AO15-SuperPeak!AO15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$BB$3:$CY$3,0),MATCH(CN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP15-(AboveHWM!AP15+Tier1!AP15+Existing!AP15)/VLOOKUP(LDD!CN$2,Init!$F:$K,2,FALSE)-CDQ!AP15-SuperPeak!AP15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$BB$3:$CY$3,0),MATCH(CO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ15-(AboveHWM!AQ15+Tier1!AQ15+Existing!AQ15)/VLOOKUP(LDD!CO$2,Init!$F:$K,2,FALSE)-CDQ!AQ15-SuperPeak!AQ15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$BB$3:$CY$3,0),MATCH(CP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR15-(AboveHWM!AR15+Tier1!AR15+Existing!AR15)/VLOOKUP(LDD!CP$2,Init!$F:$K,2,FALSE)-CDQ!AR15-SuperPeak!AR15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS15-(AboveHWM!AS15+Tier1!AS15+Existing!AS15)/VLOOKUP(LDD!CQ$2,Init!$F:$K,2,FALSE)-CDQ!AS15-SuperPeak!AS15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$BB$3:$CY$3,0),MATCH(CR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT15-(AboveHWM!AT15+Tier1!AT15+Existing!AT15)/VLOOKUP(LDD!CR$2,Init!$F:$K,2,FALSE)-CDQ!AT15-SuperPeak!AT15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$BB$3:$CY$3,0),MATCH(CS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU15-(AboveHWM!AU15+Tier1!AU15+Existing!AU15)/VLOOKUP(LDD!CS$2,Init!$F:$K,2,FALSE)-CDQ!AU15-SuperPeak!AU15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$BB$3:$CY$3,0),MATCH(CT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV15-(AboveHWM!AV15+Tier1!AV15+Existing!AV15)/VLOOKUP(LDD!CT$2,Init!$F:$K,2,FALSE)-CDQ!AV15-SuperPeak!AV15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$BB$3:$CY$3,0),MATCH(CU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW15-(AboveHWM!AW15+Tier1!AW15+Existing!AW15)/VLOOKUP(LDD!CU$2,Init!$F:$K,2,FALSE)-CDQ!AW15-SuperPeak!AW15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$BB$3:$CY$3,0),MATCH(CV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX15-(AboveHWM!AX15+Tier1!AX15+Existing!AX15)/VLOOKUP(LDD!CV$2,Init!$F:$K,2,FALSE)-CDQ!AX15-SuperPeak!AX15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$BB$3:$CY$3,0),MATCH(CW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY15-(AboveHWM!AY15+Tier1!AY15+Existing!AY15)/VLOOKUP(LDD!CW$2,Init!$F:$K,2,FALSE)-CDQ!AY15-SuperPeak!AY15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0}]
[null,10062,"Bonners Ferry, City of",{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,MATCH(D$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AG17))*TOCA!AQ17","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,MATCH(E$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AH17))*TOCA!AR17","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(F$3=\"HLH\",MATCH(F$2,SliceLF!$B$3:$BA$3,0),MATCH(F$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!D17-SystemShape!D17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BA$3,0),MATCH(G$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!E17-SystemShape!E17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BA$3,0),MATCH(H$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!F17-SystemShape!F17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BA$3,0),MATCH(I$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!G17-SystemShape!G17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BA$3,0),MATCH(J$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!H17-SystemShape!H17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BA$3,0),MATCH(K$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!I17-SystemShape!I17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BA$3,0),MATCH(L$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!J17-SystemShape!J17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BA$3,0),MATCH(M$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!K17-SystemShape!K17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BA$3,0),MATCH(N$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!L17-SystemShape!L17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BA$3,0),MATCH(O$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!M17-SystemShape!M17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BA$3,0),MATCH(P$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!N17-SystemShape!N17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BA$3,0),MATCH(Q$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!O17-SystemShape!O17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BA$3,0),MATCH(R$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!P17-SystemShape!P17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BA$3,0),MATCH(S$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Q17-SystemShape!Q17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BA$3,0),MATCH(T$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!R17-SystemShape!R17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BA$3,0),MATCH(U$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!S17-SystemShape!S17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BA$3,0),MATCH(V$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!T17-SystemShape!T17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BA$3,0),MATCH(W$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!U17-SystemShape!U17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BA$3,0),MATCH(X$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!V17-SystemShape!V17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BA$3,0),MATCH(Y$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!W17-SystemShape!W17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BA$3,0),MATCH(Z$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!X17-SystemShape!X17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BA$3,0),MATCH(AA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Y17-SystemShape!Y17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BA$3,0),MATCH(AB$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Z17-SystemShape!Z17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BA$3,0),MATCH(AC$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AA17-SystemShape!AA17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BA$3,0),MATCH(AD$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AB17-SystemShape!AB17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BA$3,0),MATCH(AE$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AC17-SystemShape!AC17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BA$3,0),MATCH(AF$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AD17-SystemShape!AD17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BA$3,0),MATCH(AG$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AE17-SystemShape!AE17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BA$3,0),MATCH(AH$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AF17-SystemShape!AF17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BA$3,0),MATCH(AI$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AG17-SystemShape!AG17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BA$3,0),MATCH(AJ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AH17-SystemShape!AH17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BA$3,0),MATCH(AK$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AI17-SystemShape!AI17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BA$3,0),MATCH(AL$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AJ17-SystemShape!AJ17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BA$3,0),MATCH(AM$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AK17-SystemShape!AK17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BA$3,0),MATCH(AN$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AL17-SystemShape!AL17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BA$3,0),MATCH(AO$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AM17-SystemShape!AM17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BA$3,0),MATCH(AP$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AN17-SystemShape!AN17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BA$3,0),MATCH(AQ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AO17-SystemShape!AO17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BA$3,0),MATCH(AR$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AP17-SystemShape!AP17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BA$3,0),MATCH(AS$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AQ17-SystemShape!AQ17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BA$3,0),MATCH(AT$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AR17-SystemShape!AR17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BA$3,0),MATCH(AU$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AS17-SystemShape!AS17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BA$3,0),MATCH(AV$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AT17-SystemShape!AT17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BA$3,0),MATCH(AW$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AU17-SystemShape!AU17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BA$3,0),MATCH(AX$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AV17-SystemShape!AV17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BA$3,0),MATCH(AY$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AW17-SystemShape!AW17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BA$3,0),MATCH(AZ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AX17-SystemShape!AX17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BA$3,0),MATCH(BA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AY17-SystemShape!AY17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$BB$3:$CY$3,0),MATCH(BB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D17-(AboveHWM!D17+Tier1!D17+Existing!D17)/VLOOKUP(LDD!BB$2,Init!$F:$K,2,FALSE)-CDQ!D17-SuperPeak!D17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$BB$3:$CY$3,0),MATCH(BC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E17-(AboveHWM!E17+Tier1!E17+Existing!E17)/VLOOKUP(LDD!BC$2,Init!$F:$K,2,FALSE)-CDQ!E17-SuperPeak!E17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$BB$3:$CY$3,0),MATCH(BD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F17-(AboveHWM!F17+Tier1!F17+Existing!F17)/VLOOKUP(LDD!BD$2,Init!$F:$K,2,FALSE)-CDQ!F17-SuperPeak!F17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$BB$3:$CY$3,0),MATCH(BE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G17-(AboveHWM!G17+Tier1!G17+Existing!G17)/VLOOKUP(LDD!BE$2,Init!$F:$K,2,FALSE)-CDQ!G17-SuperPeak!G17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$BB$3:$CY$3,0),MATCH(BF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H17-(AboveHWM!H17+Tier1!H17+Existing!H17)/VLOOKUP(LDD!BF$2,Init!$F:$K,2,FALSE)-CDQ!H17-SuperPeak!H17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$BB$3:$CY$3,0),MATCH(BG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I17-(AboveHWM!I17+Tier1!I17+Existing!I17)/VLOOKUP(LDD!BG$2,Init!$F:$K,2,FALSE)-CDQ!I17-SuperPeak!I17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$BB$3:$CY$3,0),MATCH(BH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J17-(AboveHWM!J17+Tier1!J17+Existing!J17)/VLOOKUP(LDD!BH$2,Init!$F:$K,2,FALSE)-CDQ!J17-SuperPeak!J17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$BB$3:$CY$3,0),MATCH(BI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K17-(AboveHWM!K17+Tier1!K17+Existing!K17)/VLOOKUP(LDD!BI$2,Init!$F:$K,2,FALSE)-CDQ!K17-SuperPeak!K17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L17-(AboveHWM!L17+Tier1!L17+Existing!L17)/VLOOKUP(LDD!BJ$2,Init!$F:$K,2,FALSE)-CDQ!L17-SuperPeak!L17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$BB$3:$CY$3,0),MATCH(BK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M17-(AboveHWM!M17+Tier1!M17+Existing!M17)/VLOOKUP(LDD!BK$2,Init!$F:$K,2,FALSE)-CDQ!M17-SuperPeak!M17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$BB$3:$CY$3,0),MATCH(BL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N17-(AboveHWM!N17+Tier1!N17+Existing!N17)/VLOOKUP(LDD!BL$2,Init!$F:$K,2,FALSE)-CDQ!N17-SuperPeak!N17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$BB$3:$CY$3,0),MATCH(BM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O17-(AboveHWM!O17+Tier1!O17+Existing!O17)/VLOOKUP(LDD!BM$2,Init!$F:$K,2,FALSE)-CDQ!O17-SuperPeak!O17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$BB$3:$CY$3,0),MATCH(BN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P17-(AboveHWM!P17+Tier1!P17+Existing!P17)/VLOOKUP(LDD!BN$2,Init!$F:$K,2,FALSE)-CDQ!P17-SuperPeak!P17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$BB$3:$CY$3,0),MATCH(BO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q17-(AboveHWM!Q17+Tier1!Q17+Existing!Q17)/VLOOKUP(LDD!BO$2,Init!$F:$K,2,FALSE)-CDQ!Q17-SuperPeak!Q17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$BB$3:$CY$3,0),MATCH(BP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R17-(AboveHWM!R17+Tier1!R17+Existing!R17)/VLOOKUP(LDD!BP$2,Init!$F:$K,2,FALSE)-CDQ!R17-SuperPeak!R17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S17-(AboveHWM!S17+Tier1!S17+Existing!S17)/VLOOKUP(LDD!BQ$2,Init!$F:$K,2,FALSE)-CDQ!S17-SuperPeak!S17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$BB$3:$CY$3,0),MATCH(BR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T17-(AboveHWM!T17+Tier1!T17+Existing!T17)/VLOOKUP(LDD!BR$2,Init!$F:$K,2,FALSE)-CDQ!T17-SuperPeak!T17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$BB$3:$CY$3,0),MATCH(BS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U17-(AboveHWM!U17+Tier1!U17+Existing!U17)/VLOOKUP(LDD!BS$2,Init!$F:$K,2,FALSE)-CDQ!U17-SuperPeak!U17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$BB$3:$CY$3,0),MATCH(BT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V17-(AboveHWM!V17+Tier1!V17+Existing!V17)/VLOOKUP(LDD!BT$2,Init!$F:$K,2,FALSE)-CDQ!V17-SuperPeak!V17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$BB$3:$CY$3,0),MATCH(BU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W17-(AboveHWM!W17+Tier1!W17+Existing!W17)/VLOOKUP(LDD!BU$2,Init!$F:$K,2,FALSE)-CDQ!W17-SuperPeak!W17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$BB$3:$CY$3,0),MATCH(BV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X17-(AboveHWM!X17+Tier1!X17+Existing!X17)/VLOOKUP(LDD!BV$2,Init!$F:$K,2,FALSE)-CDQ!X17-SuperPeak!X17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$BB$3:$CY$3,0),MATCH(BW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y17-(AboveHWM!Y17+Tier1!Y17+Existing!Y17)/VLOOKUP(LDD!BW$2,Init!$F:$K,2,FALSE)-CDQ!Y17-SuperPeak!Y17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$BB$3:$CY$3,0),MATCH(BX$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z17-(AboveHWM!Z17+Tier1!Z17+Existing!Z17)/VLOOKUP(LDD!BX$2,Init!$F:$K,2,FALSE)-CDQ!Z17-SuperPeak!Z17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$BB$3:$CY$3,0),MATCH(BY$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA17-(AboveHWM!AA17+Tier1!AA17+Existing!AA17)/VLOOKUP(LDD!BY$2,Init!$F:$K,2,FALSE)-CDQ!AA17-SuperPeak!AA17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB17-(AboveHWM!AB17+Tier1!AB17+Existing!AB17)/VLOOKUP(LDD!BZ$2,Init!$F:$K,2,FALSE)-CDQ!AB17-SuperPeak!AB17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$BB$3:$CY$3,0),MATCH(CA$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC17-(AboveHWM!AC17+Tier1!AC17+Existing!AC17)/VLOOKUP(LDD!CA$2,Init!$F:$K,2,FALSE)-CDQ!AC17-SuperPeak!AC17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$BB$3:$CY$3,0),MATCH(CB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD17-(AboveHWM!AD17+Tier1!AD17+Existing!AD17)/VLOOKUP(LDD!CB$2,Init!$F:$K,2,FALSE)-CDQ!AD17-SuperPeak!AD17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$BB$3:$CY$3,0),MATCH(CC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE17-(AboveHWM!AE17+Tier1!AE17+Existing!AE17)/VLOOKUP(LDD!CC$2,Init!$F:$K,2,FALSE)-CDQ!AE17-SuperPeak!AE17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$BB$3:$CY$3,0),MATCH(CD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF17-(AboveHWM!AF17+Tier1!AF17+Existing!AF17)/VLOOKUP(LDD!CD$2,Init!$F:$K,2,FALSE)-CDQ!AF17-SuperPeak!AF17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$BB$3:$CY$3,0),MATCH(CE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG17-(AboveHWM!AG17+Tier1!AG17+Existing!AG17)/VLOOKUP(LDD!CE$2,Init!$F:$K,2,FALSE)-CDQ!AG17-SuperPeak!AG17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$BB$3:$CY$3,0),MATCH(CF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH17-(AboveHWM!AH17+Tier1!AH17+Existing!AH17)/VLOOKUP(LDD!CF$2,Init!$F:$K,2,FALSE)-CDQ!AH17-SuperPeak!AH17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$BB$3:$CY$3,0),MATCH(CG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI17-(AboveHWM!AI17+Tier1!AI17+Existing!AI17)/VLOOKUP(LDD!CG$2,Init!$F:$K,2,FALSE)-CDQ!AI17-SuperPeak!AI17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$BB$3:$CY$3,0),MATCH(CH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ17-(AboveHWM!AJ17+Tier1!AJ17+Existing!AJ17)/VLOOKUP(LDD!CH$2,Init!$F:$K,2,FALSE)-CDQ!AJ17-SuperPeak!AJ17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$BB$3:$CY$3,0),MATCH(CI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK17-(AboveHWM!AK17+Tier1!AK17+Existing!AK17)/VLOOKUP(LDD!CI$2,Init!$F:$K,2,FALSE)-CDQ!AK17-SuperPeak!AK17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL17-(AboveHWM!AL17+Tier1!AL17+Existing!AL17)/VLOOKUP(LDD!CJ$2,Init!$F:$K,2,FALSE)-CDQ!AL17-SuperPeak!AL17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$BB$3:$CY$3,0),MATCH(CK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM17-(AboveHWM!AM17+Tier1!AM17+Existing!AM17)/VLOOKUP(LDD!CK$2,Init!$F:$K,2,FALSE)-CDQ!AM17-SuperPeak!AM17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$BB$3:$CY$3,0),MATCH(CL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN17-(AboveHWM!AN17+Tier1!AN17+Existing!AN17)/VLOOKUP(LDD!CL$2,Init!$F:$K,2,FALSE)-CDQ!AN17-SuperPeak!AN17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$BB$3:$CY$3,0),MATCH(CM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO17-(AboveHWM!AO17+Tier1!AO17+Existing!AO17)/VLOOKUP(LDD!CM$2,Init!$F:$K,2,FALSE)-CDQ!AO17-SuperPeak!AO17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$BB$3:$CY$3,0),MATCH(CN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP17-(AboveHWM!AP17+Tier1!AP17+Existing!AP17)/VLOOKUP(LDD!CN$2,Init!$F:$K,2,FALSE)-CDQ!AP17-SuperPeak!AP17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$BB$3:$CY$3,0),MATCH(CO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ17-(AboveHWM!AQ17+Tier1!AQ17+Existing!AQ17)/VLOOKUP(LDD!CO$2,Init!$F:$K,2,FALSE)-CDQ!AQ17-SuperPeak!AQ17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$BB$3:$CY$3,0),MATCH(CP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR17-(AboveHWM!AR17+Tier1!AR17+Existing!AR17)/VLOOKUP(LDD!CP$2,Init!$F:$K,2,FALSE)-CDQ!AR17-SuperPeak!AR17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS17-(AboveHWM!AS17+Tier1!AS17+Existing!AS17)/VLOOKUP(LDD!CQ$2,Init!$F:$K,2,FALSE)-CDQ!AS17-SuperPeak!AS17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$BB$3:$CY$3,0),MATCH(CR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT17-(AboveHWM!AT17+Tier1!AT17+Existing!AT17)/VLOOKUP(LDD!CR$2,Init!$F:$K,2,FALSE)-CDQ!AT17-SuperPeak!AT17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$BB$3:$CY$3,0),MATCH(CS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU17-(AboveHWM!AU17+Tier1!AU17+Existing!AU17)/VLOOKUP(LDD!CS$2,Init!$F:$K,2,FALSE)-CDQ!AU17-SuperPeak!AU17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$BB$3:$CY$3,0),MATCH(CT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV17-(AboveHWM!AV17+Tier1!AV17+Existing!AV17)/VLOOKUP(LDD!CT$2,Init!$F:$K,2,FALSE)-CDQ!AV17-SuperPeak!AV17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$BB$3:$CY$3,0),MATCH(CU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW17-(AboveHWM!AW17+Tier1!AW17+Existing!AW17)/VLOOKUP(LDD!CU$2,Init!$F:$K,2,FALSE)-CDQ!AW17-SuperPeak!AW17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$BB$3:$CY$3,0),MATCH(CV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX17-(AboveHWM!AX17+Tier1!AX17+Existing!AX17)/VLOOKUP(LDD!CV$2,Init!$F:$K,2,FALSE)-CDQ!AX17-SuperPeak!AX17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$BB$3:$CY$3,0),MATCH(CW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY17-(AboveHWM!AY17+Tier1!AY17+Existing!AY17)/VLOOKUP(LDD!CW$2,Init!$F:$K,2,FALSE)-CDQ!AY17-SuperPeak!AY17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0}]
[null,10074,"Forest Grove, City of",{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,MATCH(D$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AG26))*TOCA!AQ26","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,MATCH(E$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AH26))*TOCA!AR26","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(F$3=\"HLH\",MATCH(F$2,SliceLF!$B$3:$BA$3,0),MATCH(F$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!D26-SystemShape!D26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BA$3,0),MATCH(G$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!E26-SystemShape!E26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BA$3,0),MATCH(H$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!F26-SystemShape!F26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BA$3,0),MATCH(I$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!G26-SystemShape!G26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BA$3,0),MATCH(J$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!H26-SystemShape!H26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BA$3,0),MATCH(K$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!I26-SystemShape!I26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BA$3,0),MATCH(L$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!J26-SystemShape!J26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BA$3,0),MATCH(M$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!K26-SystemShape!K26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BA$3,0),MATCH(N$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!L26-SystemShape!L26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BA$3,0),MATCH(O$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!M26-SystemShape!M26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BA$3,0),MATCH(P$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!N26-SystemShape!N26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BA$3,0),MATCH(Q$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!O26-SystemShape!O26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BA$3,0),MATCH(R$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!P26-SystemShape!P26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BA$3,0),MATCH(S$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Q26-SystemShape!Q26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BA$3,0),MATCH(T$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!R26-SystemShape!R26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BA$3,0),MATCH(U$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!S26-SystemShape!S26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BA$3,0),MATCH(V$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!T26-SystemShape!T26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BA$3,0),MATCH(W$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!U26-SystemShape!U26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BA$3,0),MATCH(X$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!V26-SystemShape!V26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BA$3,0),MATCH(Y$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!W26-SystemShape!W26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BA$3,0),MATCH(Z$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!X26-SystemShape!X26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BA$3,0),MATCH(AA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Y26-SystemShape!Y26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BA$3,0),MATCH(AB$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Z26-SystemShape!Z26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BA$3,0),MATCH(AC$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AA26-SystemShape!AA26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BA$3,0),MATCH(AD$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AB26-SystemShape!AB26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BA$3,0),MATCH(AE$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AC26-SystemShape!AC26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BA$3,0),MATCH(AF$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AD26-SystemShape!AD26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BA$3,0),MATCH(AG$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AE26-SystemShape!AE26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BA$3,0),MATCH(AH$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AF26-SystemShape!AF26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BA$3,0),MATCH(AI$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AG26-SystemShape!AG26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BA$3,0),MATCH(AJ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AH26-SystemShape!AH26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BA$3,0),MATCH(AK$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AI26-SystemShape!AI26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BA$3,0),MATCH(AL$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AJ26-SystemShape!AJ26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BA$3,0),MATCH(AM$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AK26-SystemShape!AK26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BA$3,0),MATCH(AN$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AL26-SystemShape!AL26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BA$3,0),MATCH(AO$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AM26-SystemShape!AM26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BA$3,0),MATCH(AP$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AN26-SystemShape!AN26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BA$3,0),MATCH(AQ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AO26-SystemShape!AO26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BA$3,0),MATCH(AR$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AP26-SystemShape!AP26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BA$3,0),MATCH(AS$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AQ26-SystemShape!AQ26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BA$3,0),MATCH(AT$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AR26-SystemShape!AR26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BA$3,0),MATCH(AU$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AS26-SystemShape!AS26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BA$3,0),MATCH(AV$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AT26-SystemShape!AT26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BA$3,0),MATCH(AW$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AU26-SystemShape!AU26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BA$3,0),MATCH(AX$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AV26-SystemShape!AV26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BA$3,0),MATCH(AY$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AW26-SystemShape!AW26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BA$3,0),MATCH(AZ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AX26-SystemShape!AX26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BA$3,0),MATCH(BA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AY26-SystemShape!AY26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$BB$3:$CY$3,0),MATCH(BB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D26-(AboveHWM!D26+Tier1!D26+Existing!D26)/VLOOKUP(LDD!BB$2,Init!$F:$K,2,FALSE)-CDQ!D26-SuperPeak!D26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$BB$3:$CY$3,0),MATCH(BC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E26-(AboveHWM!E26+Tier1!E26+Existing!E26)/VLOOKUP(LDD!BC$2,Init!$F:$K,2,FALSE)-CDQ!E26-SuperPeak!E26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$BB$3:$CY$3,0),MATCH(BD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F26-(AboveHWM!F26+Tier1!F26+Existing!F26)/VLOOKUP(LDD!BD$2,Init!$F:$K,2,FALSE)-CDQ!F26-SuperPeak!F26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$BB$3:$CY$3,0),MATCH(BE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G26-(AboveHWM!G26+Tier1!G26+Existing!G26)/VLOOKUP(LDD!BE$2,Init!$F:$K,2,FALSE)-CDQ!G26-SuperPeak!G26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$BB$3:$CY$3,0),MATCH(BF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H26-(AboveHWM!H26+Tier1!H26+Existing!H26)/VLOOKUP(LDD!BF$2,Init!$F:$K,2,FALSE)-CDQ!H26-SuperPeak!H26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$BB$3:$CY$3,0),MATCH(BG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I26-(AboveHWM!I26+Tier1!I26+Existing!I26)/VLOOKUP(LDD!BG$2,Init!$F:$K,2,FALSE)-CDQ!I26-SuperPeak!I26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$BB$3:$CY$3,0),MATCH(BH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J26-(AboveHWM!J26+Tier1!J26+Existing!J26)/VLOOKUP(LDD!BH$2,Init!$F:$K,2,FALSE)-CDQ!J26-SuperPeak!J26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$BB$3:$CY$3,0),MATCH(BI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K26-(AboveHWM!K26+Tier1!K26+Existing!K26)/VLOOKUP(LDD!BI$2,Init!$F:$K,2,FALSE)-CDQ!K26-SuperPeak!K26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L26-(AboveHWM!L26+Tier1!L26+Existing!L26)/VLOOKUP(LDD!BJ$2,Init!$F:$K,2,FALSE)-CDQ!L26-SuperPeak!L26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$BB$3:$CY$3,0),MATCH(BK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M26-(AboveHWM!M26+Tier1!M26+Existing!M26)/VLOOKUP(LDD!BK$2,Init!$F:$K,2,FALSE)-CDQ!M26-SuperPeak!M26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$BB$3:$CY$3,0),MATCH(BL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N26-(AboveHWM!N26+Tier1!N26+Existing!N26)/VLOOKUP(LDD!BL$2,Init!$F:$K,2,FALSE)-CDQ!N26-SuperPeak!N26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$BB$3:$CY$3,0),MATCH(BM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O26-(AboveHWM!O26+Tier1!O26+Existing!O26)/VLOOKUP(LDD!BM$2,Init!$F:$K,2,FALSE)-CDQ!O26-SuperPeak!O26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$BB$3:$CY$3,0),MATCH(BN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P26-(AboveHWM!P26+Tier1!P26+Existing!P26)/VLOOKUP(LDD!BN$2,Init!$F:$K,2,FALSE)-CDQ!P26-SuperPeak!P26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$BB$3:$CY$3,0),MATCH(BO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q26-(AboveHWM!Q26+Tier1!Q26+Existing!Q26)/VLOOKUP(LDD!BO$2,Init!$F:$K,2,FALSE)-CDQ!Q26-SuperPeak!Q26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$BB$3:$CY$3,0),MATCH(BP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R26-(AboveHWM!R26+Tier1!R26+Existing!R26)/VLOOKUP(LDD!BP$2,Init!$F:$K,2,FALSE)-CDQ!R26-SuperPeak!R26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S26-(AboveHWM!S26+Tier1!S26+Existing!S26)/VLOOKUP(LDD!BQ$2,Init!$F:$K,2,FALSE)-CDQ!S26-SuperPeak!S26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$BB$3:$CY$3,0),MATCH(BR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T26-(AboveHWM!T26+Tier1!T26+Existing!T26)/VLOOKUP(LDD!BR$2,Init!$F:$K,2,FALSE)-CDQ!T26-SuperPeak!T26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$BB$3:$CY$3,0),MATCH(BS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U26-(AboveHWM!U26+Tier1!U26+Existing!U26)/VLOOKUP(LDD!BS$2,Init!$F:$K,2,FALSE)-CDQ!U26-SuperPeak!U26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$BB$3:$CY$3,0),MATCH(BT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V26-(AboveHWM!V26+Tier1!V26+Existing!V26)/VLOOKUP(LDD!BT$2,Init!$F:$K,2,FALSE)-CDQ!V26-SuperPeak!V26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$BB$3:$CY$3,0),MATCH(BU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W26-(AboveHWM!W26+Tier1!W26+Existing!W26)/VLOOKUP(LDD!BU$2,Init!$F:$K,2,FALSE)-CDQ!W26-SuperPeak!W26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$BB$3:$CY$3,0),MATCH(BV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X26-(AboveHWM!X26+Tier1!X26+Existing!X26)/VLOOKUP(LDD!BV$2,Init!$F:$K,2,FALSE)-CDQ!X26-SuperPeak!X26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$BB$3:$CY$3,0),MATCH(BW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y26-(AboveHWM!Y26+Tier1!Y26+Existing!Y26)/VLOOKUP(LDD!BW$2,Init!$F:$K,2,FALSE)-CDQ!Y26-SuperPeak!Y26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$BB$3:$CY$3,0),MATCH(BX$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z26-(AboveHWM!Z26+Tier1!Z26+Existing!Z26)/VLOOKUP(LDD!BX$2,Init!$F:$K,2,FALSE)-CDQ!Z26-SuperPeak!Z26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$BB$3:$CY$3,0),MATCH(BY$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA26-(AboveHWM!AA26+Tier1!AA26+Existing!AA26)/VLOOKUP(LDD!BY$2,Init!$F:$K,2,FALSE)-CDQ!AA26-SuperPeak!AA26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB26-(AboveHWM!AB26+Tier1!AB26+Existing!AB26)/VLOOKUP(LDD!BZ$2,Init!$F:$K,2,FALSE)-CDQ!AB26-SuperPeak!AB26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$BB$3:$CY$3,0),MATCH(CA$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC26-(AboveHWM!AC26+Tier1!AC26+Existing!AC26)/VLOOKUP(LDD!CA$2,Init!$F:$K,2,FALSE)-CDQ!AC26-SuperPeak!AC26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$BB$3:$CY$3,0),MATCH(CB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD26-(AboveHWM!AD26+Tier1!AD26+Existing!AD26)/VLOOKUP(LDD!CB$2,Init!$F:$K,2,FALSE)-CDQ!AD26-SuperPeak!AD26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$BB$3:$CY$3,0),MATCH(CC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE26-(AboveHWM!AE26+Tier1!AE26+Existing!AE26)/VLOOKUP(LDD!CC$2,Init!$F:$K,2,FALSE)-CDQ!AE26-SuperPeak!AE26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$BB$3:$CY$3,0),MATCH(CD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF26-(AboveHWM!AF26+Tier1!AF26+Existing!AF26)/VLOOKUP(LDD!CD$2,Init!$F:$K,2,FALSE)-CDQ!AF26-SuperPeak!AF26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$BB$3:$CY$3,0),MATCH(CE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG26-(AboveHWM!AG26+Tier1!AG26+Existing!AG26)/VLOOKUP(LDD!CE$2,Init!$F:$K,2,FALSE)-CDQ!AG26-SuperPeak!AG26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$BB$3:$CY$3,0),MATCH(CF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH26-(AboveHWM!AH26+Tier1!AH26+Existing!AH26)/VLOOKUP(LDD!CF$2,Init!$F:$K,2,FALSE)-CDQ!AH26-SuperPeak!AH26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$BB$3:$CY$3,0),MATCH(CG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI26-(AboveHWM!AI26+Tier1!AI26+Existing!AI26)/VLOOKUP(LDD!CG$2,Init!$F:$K,2,FALSE)-CDQ!AI26-SuperPeak!AI26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$BB$3:$CY$3,0),MATCH(CH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ26-(AboveHWM!AJ26+Tier1!AJ26+Existing!AJ26)/VLOOKUP(LDD!CH$2,Init!$F:$K,2,FALSE)-CDQ!AJ26-SuperPeak!AJ26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$BB$3:$CY$3,0),MATCH(CI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK26-(AboveHWM!AK26+Tier1!AK26+Existing!AK26)/VLOOKUP(LDD!CI$2,Init!$F:$K,2,FALSE)-CDQ!AK26-SuperPeak!AK26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL26-(AboveHWM!AL26+Tier1!AL26+Existing!AL26)/VLOOKUP(LDD!CJ$2,Init!$F:$K,2,FALSE)-CDQ!AL26-SuperPeak!AL26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$BB$3:$CY$3,0),MATCH(CK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM26-(AboveHWM!AM26+Tier1!AM26+Existing!AM26)/VLOOKUP(LDD!CK$2,Init!$F:$K,2,FALSE)-CDQ!AM26-SuperPeak!AM26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$BB$3:$CY$3,0),MATCH(CL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN26-(AboveHWM!AN26+Tier1!AN26+Existing!AN26)/VLOOKUP(LDD!CL$2,Init!$F:$K,2,FALSE)-CDQ!AN26-SuperPeak!AN26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$BB$3:$CY$3,0),MATCH(CM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO26-(AboveHWM!AO26+Tier1!AO26+Existing!AO26)/VLOOKUP(LDD!CM$2,Init!$F:$K,2,FALSE)-CDQ!AO26-SuperPeak!AO26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$BB$3:$CY$3,0),MATCH(CN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP26-(AboveHWM!AP26+Tier1!AP26+Existing!AP26)/VLOOKUP(LDD!CN$2,Init!$F:$K,2,FALSE)-CDQ!AP26-SuperPeak!AP26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$BB$3:$CY$3,0),MATCH(CO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ26-(AboveHWM!AQ26+Tier1!AQ26+Existing!AQ26)/VLOOKUP(LDD!CO$2,Init!$F:$K,2,FALSE)-CDQ!AQ26-SuperPeak!AQ26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$BB$3:$CY$3,0),MATCH(CP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR26-(AboveHWM!AR26+Tier1!AR26+Existing!AR26)/VLOOKUP(LDD!CP$2,Init!$F:$K,2,FALSE)-CDQ!AR26-SuperPeak!AR26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS26-(AboveHWM!AS26+Tier1!AS26+Existing!AS26)/VLOOKUP(LDD!CQ$2,Init!$F:$K,2,FALSE)-CDQ!AS26-SuperPeak!AS26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$BB$3:$CY$3,0),MATCH(CR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT26-(AboveHWM!AT26+Tier1!AT26+Existing!AT26)/VLOOKUP(LDD!CR$2,Init!$F:$K,2,FALSE)-CDQ!AT26-SuperPeak!AT26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$BB$3:$CY$3,0),MATCH(CS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU26-(AboveHWM!AU26+Tier1!AU26+Existing!AU26)/VLOOKUP(LDD!CS$2,Init!$F:$K,2,FALSE)-CDQ!AU26-SuperPeak!AU26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$BB$3:$CY$3,0),MATCH(CT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV26-(AboveHWM!AV26+Tier1!AV26+Existing!AV26)/VLOOKUP(LDD!CT$2,Init!$F:$K,2,FALSE)-CDQ!AV26-SuperPeak!AV26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$BB$3:$CY$3,0),MATCH(CU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW26-(AboveHWM!AW26+Tier1!AW26+Existing!AW26)/VLOOKUP(LDD!CU$2,Init!$F:$K,2,FALSE)-CDQ!AW26-SuperPeak!AW26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$BB$3:$CY$3,0),MATCH(CV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX26-(AboveHWM!AX26+Tier1!AX26+Existing!AX26)/VLOOKUP(LDD!CV$2,Init!$F:$K,2,FALSE)-CDQ!AX26-SuperPeak!AX26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$BB$3:$CY$3,0),MATCH(CW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY26-(AboveHWM!AY26+Tier1!AY26+Existing!AY26)/VLOOKUP(LDD!CW$2,Init!$F:$K,2,FALSE)-CDQ!AY26-SuperPeak!AY26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0}]
[null,10087,"Port Angeles, City of",{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,MATCH(D$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AG35))*TOCA!AQ35","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,MATCH(E$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AH35))*TOCA!AR35","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(F$3=\"HLH\",MATCH(F$2,SliceLF!$B$3:$BA$3,0),MATCH(F$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!D35-SystemShape!D35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BA$3,0),MATCH(G$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!E35-SystemShape!E35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BA$3,0),MATCH(H$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!F35-SystemShape!F35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BA$3,0),MATCH(I$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!G35-SystemShape!G35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BA$3,0),MATCH(J$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!H35-SystemShape!H35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BA$3,0),MATCH(K$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!I35-SystemShape!I35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BA$3,0),MATCH(L$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!J35-SystemShape!J35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BA$3,0),MATCH(M$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!K35-SystemShape!K35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BA$3,0),MATCH(N$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!L35-SystemShape!L35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BA$3,0),MATCH(O$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!M35-SystemShape!M35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BA$3,0),MATCH(P$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!N35-SystemShape!N35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BA$3,0),MATCH(Q$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!O35-SystemShape!O35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BA$3,0),MATCH(R$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!P35-SystemShape!P35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BA$3,0),MATCH(S$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Q35-SystemShape!Q35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BA$3,0),MATCH(T$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!R35-SystemShape!R35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BA$3,0),MATCH(U$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!S35-SystemShape!S35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BA$3,0),MATCH(V$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!T35-SystemShape!T35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BA$3,0),MATCH(W$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!U35-SystemShape!U35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BA$3,0),MATCH(X$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!V35-SystemShape!V35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BA$3,0),MATCH(Y$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!W35-SystemShape!W35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BA$3,0),MATCH(Z$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!X35-SystemShape!X35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BA$3,0),MATCH(AA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Y35-SystemShape!Y35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BA$3,0),MATCH(AB$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Z35-SystemShape!Z35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BA$3,0),MATCH(AC$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AA35-SystemShape!AA35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BA$3,0),MATCH(AD$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AB35-SystemShape!AB35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BA$3,0),MATCH(AE$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AC35-SystemShape!AC35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BA$3,0),MATCH(AF$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AD35-SystemShape!AD35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BA$3,0),MATCH(AG$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AE35-SystemShape!AE35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BA$3,0),MATCH(AH$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AF35-SystemShape!AF35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BA$3,0),MATCH(AI$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AG35-SystemShape!AG35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BA$3,0),MATCH(AJ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AH35-SystemShape!AH35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BA$3,0),MATCH(AK$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AI35-SystemShape!AI35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BA$3,0),MATCH(AL$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AJ35-SystemShape!AJ35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BA$3,0),MATCH(AM$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AK35-SystemShape!AK35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BA$3,0),MATCH(AN$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AL35-SystemShape!AL35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BA$3,0),MATCH(AO$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AM35-SystemShape!AM35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BA$3,0),MATCH(AP$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AN35-SystemShape!AN35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BA$3,0),MATCH(AQ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AO35-SystemShape!AO35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BA$3,0),MATCH(AR$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AP35-SystemShape!AP35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BA$3,0),MATCH(AS$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AQ35-SystemShape!AQ35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BA$3,0),MATCH(AT$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AR35-SystemShape!AR35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BA$3,0),MATCH(AU$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AS35-SystemShape!AS35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BA$3,0),MATCH(AV$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AT35-SystemShape!AT35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BA$3,0),MATCH(AW$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AU35-SystemShape!AU35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BA$3,0),MATCH(AX$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AV35-SystemShape!AV35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BA$3,0),MATCH(AY$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AW35-SystemShape!AW35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BA$3,0),MATCH(AZ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AX35-SystemShape!AX35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BA$3,0),MATCH(BA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AY35-SystemShape!AY35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$BB$3:$CY$3,0),MATCH(BB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D35-(AboveHWM!D35+Tier1!D35+Existing!D35)/VLOOKUP(LDD!BB$2,Init!$F:$K,2,FALSE)-CDQ!D35-SuperPeak!D35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$BB$3:$CY$3,0),MATCH(BC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E35-(AboveHWM!E35+Tier1!E35+Existing!E35)/VLOOKUP(LDD!BC$2,Init!$F:$K,2,FALSE)-CDQ!E35-SuperPeak!E35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$BB$3:$CY$3,0),MATCH(BD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F35-(AboveHWM!F35+Tier1!F35+Existing!F35)/VLOOKUP(LDD!BD$2,Init!$F:$K,2,FALSE)-CDQ!F35-SuperPeak!F35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$BB$3:$CY$3,0),MATCH(BE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G35-(AboveHWM!G35+Tier1!G35+Existing!G35)/VLOOKUP(LDD!BE$2,Init!$F:$K,2,FALSE)-CDQ!G35-SuperPeak!G35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$BB$3:$CY$3,0),MATCH(BF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H35-(AboveHWM!H35+Tier1!H35+Existing!H35)/VLOOKUP(LDD!BF$2,Init!$F:$K,2,FALSE)-CDQ!H35-SuperPeak!H35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$BB$3:$CY$3,0),MATCH(BG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I35-(AboveHWM!I35+Tier1!I35+Existing!I35)/VLOOKUP(LDD!BG$2,Init!$F:$K,2,FALSE)-CDQ!I35-SuperPeak!I35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$BB$3:$CY$3,0),MATCH(BH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J35-(AboveHWM!J35+Tier1!J35+Existing!J35)/VLOOKUP(LDD!BH$2,Init!$F:$K,2,FALSE)-CDQ!J35-SuperPeak!J35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$BB$3:$CY$3,0),MATCH(BI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K35-(AboveHWM!K35+Tier1!K35+Existing!K35)/VLOOKUP(LDD!BI$2,Init!$F:$K,2,FALSE)-CDQ!K35-SuperPeak!K35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L35-(AboveHWM!L35+Tier1!L35+Existing!L35)/VLOOKUP(LDD!BJ$2,Init!$F:$K,2,FALSE)-CDQ!L35-SuperPeak!L35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$BB$3:$CY$3,0),MATCH(BK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M35-(AboveHWM!M35+Tier1!M35+Existing!M35)/VLOOKUP(LDD!BK$2,Init!$F:$K,2,FALSE)-CDQ!M35-SuperPeak!M35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$BB$3:$CY$3,0),MATCH(BL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N35-(AboveHWM!N35+Tier1!N35+Existing!N35)/VLOOKUP(LDD!BL$2,Init!$F:$K,2,FALSE)-CDQ!N35-SuperPeak!N35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$BB$3:$CY$3,0),MATCH(BM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O35-(AboveHWM!O35+Tier1!O35+Existing!O35)/VLOOKUP(LDD!BM$2,Init!$F:$K,2,FALSE)-CDQ!O35-SuperPeak!O35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$BB$3:$CY$3,0),MATCH(BN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P35-(AboveHWM!P35+Tier1!P35+Existing!P35)/VLOOKUP(LDD!BN$2,Init!$F:$K,2,FALSE)-CDQ!P35-SuperPeak!P35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$BB$3:$CY$3,0),MATCH(BO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q35-(AboveHWM!Q35+Tier1!Q35+Existing!Q35)/VLOOKUP(LDD!BO$2,Init!$F:$K,2,FALSE)-CDQ!Q35-SuperPeak!Q35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$BB$3:$CY$3,0),MATCH(BP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R35-(AboveHWM!R35+Tier1!R35+Existing!R35)/VLOOKUP(LDD!BP$2,Init!$F:$K,2,FALSE)-CDQ!R35-SuperPeak!R35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S35-(AboveHWM!S35+Tier1!S35+Existing!S35)/VLOOKUP(LDD!BQ$2,Init!$F:$K,2,FALSE)-CDQ!S35-SuperPeak!S35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$BB$3:$CY$3,0),MATCH(BR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T35-(AboveHWM!T35+Tier1!T35+Existing!T35)/VLOOKUP(LDD!BR$2,Init!$F:$K,2,FALSE)-CDQ!T35-SuperPeak!T35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$BB$3:$CY$3,0),MATCH(BS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U35-(AboveHWM!U35+Tier1!U35+Existing!U35)/VLOOKUP(LDD!BS$2,Init!$F:$K,2,FALSE)-CDQ!U35-SuperPeak!U35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$BB$3:$CY$3,0),MATCH(BT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V35-(AboveHWM!V35+Tier1!V35+Existing!V35)/VLOOKUP(LDD!BT$2,Init!$F:$K,2,FALSE)-CDQ!V35-SuperPeak!V35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$BB$3:$CY$3,0),MATCH(BU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W35-(AboveHWM!W35+Tier1!W35+Existing!W35)/VLOOKUP(LDD!BU$2,Init!$F:$K,2,FALSE)-CDQ!W35-SuperPeak!W35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$BB$3:$CY$3,0),MATCH(BV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X35-(AboveHWM!X35+Tier1!X35+Existing!X35)/VLOOKUP(LDD!BV$2,Init!$F:$K,2,FALSE)-CDQ!X35-SuperPeak!X35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$BB$3:$CY$3,0),MATCH(BW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y35-(AboveHWM!Y35+Tier1!Y35+Existing!Y35)/VLOOKUP(LDD!BW$2,Init!$F:$K,2,FALSE)-CDQ!Y35-SuperPeak!Y35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$BB$3:$CY$3,0),MATCH(BX$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z35-(AboveHWM!Z35+Tier1!Z35+Existing!Z35)/VLOOKUP(LDD!BX$2,Init!$F:$K,2,FALSE)-CDQ!Z35-SuperPeak!Z35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$BB$3:$CY$3,0),MATCH(BY$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA35-(AboveHWM!AA35+Tier1!AA35+Existing!AA35)/VLOOKUP(LDD!BY$2,Init!$F:$K,2,FALSE)-CDQ!AA35-SuperPeak!AA35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB35-(AboveHWM!AB35+Tier1!AB35+Existing!AB35)/VLOOKUP(LDD!BZ$2,Init!$F:$K,2,FALSE)-CDQ!AB35-SuperPeak!AB35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$BB$3:$CY$3,0),MATCH(CA$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC35-(AboveHWM!AC35+Tier1!AC35+Existing!AC35)/VLOOKUP(LDD!CA$2,Init!$F:$K,2,FALSE)-CDQ!AC35-SuperPeak!AC35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$BB$3:$CY$3,0),MATCH(CB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD35-(AboveHWM!AD35+Tier1!AD35+Existing!AD35)/VLOOKUP(LDD!CB$2,Init!$F:$K,2,FALSE)-CDQ!AD35-SuperPeak!AD35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$BB$3:$CY$3,0),MATCH(CC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE35-(AboveHWM!AE35+Tier1!AE35+Existing!AE35)/VLOOKUP(LDD!CC$2,Init!$F:$K,2,FALSE)-CDQ!AE35-SuperPeak!AE35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$BB$3:$CY$3,0),MATCH(CD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF35-(AboveHWM!AF35+Tier1!AF35+Existing!AF35)/VLOOKUP(LDD!CD$2,Init!$F:$K,2,FALSE)-CDQ!AF35-SuperPeak!AF35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$BB$3:$CY$3,0),MATCH(CE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG35-(AboveHWM!AG35+Tier1!AG35+Existing!AG35)/VLOOKUP(LDD!CE$2,Init!$F:$K,2,FALSE)-CDQ!AG35-SuperPeak!AG35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$BB$3:$CY$3,0),MATCH(CF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH35-(AboveHWM!AH35+Tier1!AH35+Existing!AH35)/VLOOKUP(LDD!CF$2,Init!$F:$K,2,FALSE)-CDQ!AH35-SuperPeak!AH35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$BB$3:$CY$3,0),MATCH(CG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI35-(AboveHWM!AI35+Tier1!AI35+Existing!AI35)/VLOOKUP(LDD!CG$2,Init!$F:$K,2,FALSE)-CDQ!AI35-SuperPeak!AI35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$BB$3:$CY$3,0),MATCH(CH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ35-(AboveHWM!AJ35+Tier1!AJ35+Existing!AJ35)/VLOOKUP(LDD!CH$2,Init!$F:$K,2,FALSE)-CDQ!AJ35-SuperPeak!AJ35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$BB$3:$CY$3,0),MATCH(CI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK35-(AboveHWM!AK35+Tier1!AK35+Existing!AK35)/VLOOKUP(LDD!CI$2,Init!$F:$K,2,FALSE)-CDQ!AK35-SuperPeak!AK35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL35-(AboveHWM!AL35+Tier1!AL35+Existing!AL35)/VLOOKUP(LDD!CJ$2,Init!$F:$K,2,FALSE)-CDQ!AL35-SuperPeak!AL35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$BB$3:$CY$3,0),MATCH(CK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM35-(AboveHWM!AM35+Tier1!AM35+Existing!AM35)/VLOOKUP(LDD!CK$2,Init!$F:$K,2,FALSE)-CDQ!AM35-SuperPeak!AM35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$BB$3:$CY$3,0),MATCH(CL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN35-(AboveHWM!AN35+Tier1!AN35+Existing!AN35)/VLOOKUP(LDD!CL$2,Init!$F:$K,2,FALSE)-CDQ!AN35-SuperPeak!AN35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$BB$3:$CY$3,0),MATCH(CM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO35-(AboveHWM!AO35+Tier1!AO35+Existing!AO35)/VLOOKUP(LDD!CM$2,Init!$F:$K,2,FALSE)-CDQ!AO35-SuperPeak!AO35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$BB$3:$CY$3,0),MATCH(CN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP35-(AboveHWM!AP35+Tier1!AP35+Existing!AP35)/VLOOKUP(LDD!CN$2,Init!$F:$K,2,FALSE)-CDQ!AP35-SuperPeak!AP35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$BB$3:$CY$3,0),MATCH(CO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ35-(AboveHWM!AQ35+Tier1!AQ35+Existing!AQ35)/VLOOKUP(LDD!CO$2,Init!$F:$K,2,FALSE)-CDQ!AQ35-SuperPeak!AQ35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$BB$3:$CY$3,0),MATCH(CP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR35-(AboveHWM!AR35+Tier1!AR35+Existing!AR35)/VLOOKUP(LDD!CP$2,Init!$F:$K,2,FALSE)-CDQ!AR35-SuperPeak!AR35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS35-(AboveHWM!AS35+Tier1!AS35+Existing!AS35)/VLOOKUP(LDD!CQ$2,Init!$F:$K,2,FALSE)-CDQ!AS35-SuperPeak!AS35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$BB$3:$CY$3,0),MATCH(CR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT35-(AboveHWM!AT35+Tier1!AT35+Existing!AT35)/VLOOKUP(LDD!CR$2,Init!$F:$K,2,FALSE)-CDQ!AT35-SuperPeak!AT35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$BB$3:$CY$3,0),MATCH(CS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU35-(AboveHWM!AU35+Tier1!AU35+Existing!AU35)/VLOOKUP(LDD!CS$2,Init!$F:$K,2,FALSE)-CDQ!AU35-SuperPeak!AU35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$BB$3:$CY$3,0),MATCH(CT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV35-(AboveHWM!AV35+Tier1!AV35+Existing!AV35)/VLOOKUP(LDD!CT$2,Init!$F:$K,2,FALSE)-CDQ!AV35-SuperPeak!AV35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$BB$3:$CY$3,0),MATCH(CU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW35-(AboveHWM!AW35+Tier1!AW35+Existing!AW35)/VLOOKUP(LDD!CU$2,Init!$F:$K,2,FALSE)-CDQ!AW35-SuperPeak!AW35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$BB$3:$CY$3,0),MATCH(CV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX35-(AboveHWM!AX35+Tier1!AX35+Existing!AX35)/VLOOKUP(LDD!CV$2,Init!$F:$K,2,FALSE)-CDQ!AX35-SuperPeak!AX35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$BB$3:$CY$3,0),MATCH(CW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY35-(AboveHWM!AY35+Tier1!AY35+Existing!AY35)/VLOOKUP(LDD!CW$2,Init!$F:$K,2,FALSE)-CDQ!AY35-SuperPeak!AY35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0}]
[null,10106,"Clearwater Power",{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,MATCH(D$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AG44))*TOCA!AQ44","v":2.3821337444210526E-4},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,MATCH(E$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AH44))*TOCA!AR44","v":2.3924964795789472E-4},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(F$3=\"HLH\",MATCH(F$2,SliceLF!$B$3:$BA$3,0),MATCH(F$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!D44-SystemShape!D44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":138.85727960925229},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BA$3,0),MATCH(G$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!E44-SystemShape!E44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":-21.00704398965733},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BA$3,0),MATCH(H$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!F44-SystemShape!F44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":113.10956615846656},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BA$3,0),MATCH(I$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!G44-SystemShape!G44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":-26.099923549458012},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BA$3,0),MATCH(J$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!H44-SystemShape!H44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":273.57228966817672},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BA$3,0),MATCH(K$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!I44-SystemShape!I44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":38.457409907920479},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BA$3,0),MATCH(L$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!J44-SystemShape!J44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":143.29451196762204},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BA$3,0),MATCH(M$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!K44-SystemShape!K44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":-8.3970197248081462},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BA$3,0),MATCH(N$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!L44-SystemShape!L44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":152.72280916076798},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BA$3,0),MATCH(O$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!M44-SystemShape!M44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":12.378846214240731},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BA$3,0),MATCH(P$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!N44-SystemShape!N44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":46.717039390676639},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BA$3,0),MATCH(Q$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!O44-SystemShape!O44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":-107.9971280954199},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BA$3,0),MATCH(R$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!P44-SystemShape!P44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":133.43983894583056},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BA$3,0),MATCH(S$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Q44-SystemShape!Q44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":-3.8734720983221389},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BA$3,0),MATCH(T$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!R44-SystemShape!R44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":-126.73518396950053},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BA$3,0),MATCH(U$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!S44-SystemShape!S44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":-204.83481944874589},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BA$3,0),MATCH(V$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!T44-SystemShape!T44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":-48.709917526090059},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BA$3,0),MATCH(W$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!U44-SystemShape!U44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":-199.07530944504035},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BA$3,0),MATCH(X$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!V44-SystemShape!V44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":-8.368246756760403E-2},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BA$3,0),MATCH(Y$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!W44-SystemShape!W44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":-140.58373501512071},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BA$3,0),MATCH(Z$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!X44-SystemShape!X44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":38.748682877683976},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BA$3,0),MATCH(AA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Y44-SystemShape!Y44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":-127.59422108899325},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BA$3,0),MATCH(AB$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Z44-SystemShape!Z44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":35.580173228729691},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BA$3,0),MATCH(AC$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AA44-SystemShape!AA44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":-112.23713734230508},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BA$3,0),MATCH(AD$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AB44-SystemShape!AB44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":139.65163375161623},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BA$3,0),MATCH(AE$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AC44-SystemShape!AC44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":-21.170330200458711},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BA$3,0),MATCH(AF$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AD44-SystemShape!AD44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":114.02177141373043},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BA$3,0),MATCH(AG$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AE44-SystemShape!AE44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":-26.346297091204576},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BA$3,0),MATCH(AH$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AF44-SystemShape!AF44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":275.17178138210596},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BA$3,0),MATCH(AI$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AG44-SystemShape!AG44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":38.333703750160645},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BA$3,0),MATCH(AJ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AH44-SystemShape!AH44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":144.22309819861118},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BA$3,0),MATCH(AK$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AI44-SystemShape!AI44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":-8.6214407524230534},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BA$3,0),MATCH(AL$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AJ44-SystemShape!AJ44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":154.73563247380113},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BA$3,0),MATCH(AM$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AK44-SystemShape!AK44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":9.5151337669671054},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BA$3,0),MATCH(AN$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AL44-SystemShape!AL44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":47.333701438620096},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BA$3,0),MATCH(AO$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AM44-SystemShape!AM44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":-108.7556039811587},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BA$3,0),MATCH(AP$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AN44-SystemShape!AN44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":134.47629400415178},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BA$3,0),MATCH(AQ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AO44-SystemShape!AO44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":-4.0520302054680313},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BA$3,0),MATCH(AR$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AP44-SystemShape!AP44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":-126.90173365632324},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BA$3,0),MATCH(AS$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AQ44-SystemShape!AQ44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":-205.99233617346957},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BA$3,0),MATCH(AT$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AR44-SystemShape!AR44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":-48.248233091103479},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BA$3,0),MATCH(AU$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AS44-SystemShape!AS44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":-200.31887894825115},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BA$3,0),MATCH(AV$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AT44-SystemShape!AT44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":0.39824602619304916},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BA$3,0),MATCH(AW$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AU44-SystemShape!AU44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":-141.5582057999228},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BA$3,0),MATCH(AX$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AV44-SystemShape!AV44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":39.696204302462306},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BA$3,0),MATCH(AY$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AW44-SystemShape!AW44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":-128.8087789979364},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BA$3,0),MATCH(AZ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AX44-SystemShape!AX44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":36.100901613712139},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BA$3,0),MATCH(BA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AY44-SystemShape!AY44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":-112.79630105249304},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$BB$3:$CY$3,0),MATCH(BB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D44-(AboveHWM!D44+Tier1!D44+Existing!D44)/VLOOKUP(LDD!BB$2,Init!$F:$K,2,FALSE)-CDQ!D44-SuperPeak!D44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":233.9599997368417},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$BB$3:$CY$3,0),MATCH(BC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E44-(AboveHWM!E44+Tier1!E44+Existing!E44)/VLOOKUP(LDD!BC$2,Init!$F:$K,2,FALSE)-CDQ!E44-SuperPeak!E44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":0},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$BB$3:$CY$3,0),MATCH(BD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F44-(AboveHWM!F44+Tier1!F44+Existing!F44)/VLOOKUP(LDD!BD$2,Init!$F:$K,2,FALSE)-CDQ!F44-SuperPeak!F44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":436.73262302526325},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$BB$3:$CY$3,0),MATCH(BE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G44-(AboveHWM!G44+Tier1!G44+Existing!G44)/VLOOKUP(LDD!BE$2,Init!$F:$K,2,FALSE)-CDQ!G44-SuperPeak!G44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":0},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$BB$3:$CY$3,0),MATCH(BF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H44-(AboveHWM!H44+Tier1!H44+Existing!H44)/VLOOKUP(LDD!BF$2,Init!$F:$K,2,FALSE)-CDQ!H44-SuperPeak!H44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":373.84515886421053},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$BB$3:$CY$3,0),MATCH(BG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I44-(AboveHWM!I44+Tier1!I44+Existing!I44)/VLOOKUP(LDD!BG$2,Init!$F:$K,2,FALSE)-CDQ!I44-SuperPeak!I44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":0},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$BB$3:$CY$3,0),MATCH(BH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J44-(AboveHWM!J44+Tier1!J44+Existing!J44)/VLOOKUP(LDD!BH$2,Init!$F:$K,2,FALSE)-CDQ!J44-SuperPeak!J44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":392.84313903947373},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$BB$3:$CY$3,0),MATCH(BI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K44-(AboveHWM!K44+Tier1!K44+Existing!K44)/VLOOKUP(LDD!BI$2,Init!$F:$K,2,FALSE)-CDQ!K44-SuperPeak!K44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":0},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L44-(AboveHWM!L44+Tier1!L44+Existing!L44)/VLOOKUP(LDD!BJ$2,Init!$F:$K,2,FALSE)-CDQ!L44-SuperPeak!L44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":352.15619999368442},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$BB$3:$CY$3,0),MATCH(BK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M44-(AboveHWM!M44+Tier1!M44+Existing!M44)/VLOOKUP(LDD!BK$2,Init!$F:$K,2,FALSE)-CDQ!M44-SuperPeak!M44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":0},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$BB$3:$CY$3,0),MATCH(BL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N44-(AboveHWM!N44+Tier1!N44+Existing!N44)/VLOOKUP(LDD!BL$2,Init!$F:$K,2,FALSE)-CDQ!N44-SuperPeak!N44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":296.84308030263179},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$BB$3:$CY$3,0),MATCH(BM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O44-(AboveHWM!O44+Tier1!O44+Existing!O44)/VLOOKUP(LDD!BM$2,Init!$F:$K,2,FALSE)-CDQ!O44-SuperPeak!O44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":0},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$BB$3:$CY$3,0),MATCH(BN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P44-(AboveHWM!P44+Tier1!P44+Existing!P44)/VLOOKUP(LDD!BN$2,Init!$F:$K,2,FALSE)-CDQ!P44-SuperPeak!P44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":343.02005573684193},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$BB$3:$CY$3,0),MATCH(BO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q44-(AboveHWM!Q44+Tier1!Q44+Existing!Q44)/VLOOKUP(LDD!BO$2,Init!$F:$K,2,FALSE)-CDQ!Q44-SuperPeak!Q44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":0},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$BB$3:$CY$3,0),MATCH(BP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R44-(AboveHWM!R44+Tier1!R44+Existing!R44)/VLOOKUP(LDD!BP$2,Init!$F:$K,2,FALSE)-CDQ!R44-SuperPeak!R44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":332.99639265789489},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S44-(AboveHWM!S44+Tier1!S44+Existing!S44)/VLOOKUP(LDD!BQ$2,Init!$F:$K,2,FALSE)-CDQ!S44-SuperPeak!S44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":0},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$BB$3:$CY$3,0),MATCH(BR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T44-(AboveHWM!T44+Tier1!T44+Existing!T44)/VLOOKUP(LDD!BR$2,Init!$F:$K,2,FALSE)-CDQ!T44-SuperPeak!T44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":189.17536120736852},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$BB$3:$CY$3,0),MATCH(BS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U44-(AboveHWM!U44+Tier1!U44+Existing!U44)/VLOOKUP(LDD!BS$2,Init!$F:$K,2,FALSE)-CDQ!U44-SuperPeak!U44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":0},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$BB$3:$CY$3,0),MATCH(BT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V44-(AboveHWM!V44+Tier1!V44+Existing!V44)/VLOOKUP(LDD!BT$2,Init!$F:$K,2,FALSE)-CDQ!V44-SuperPeak!V44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":256.67068184210507},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$BB$3:$CY$3,0),MATCH(BU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W44-(AboveHWM!W44+Tier1!W44+Existing!W44)/VLOOKUP(LDD!BU$2,Init!$F:$K,2,FALSE)-CDQ!W44-SuperPeak!W44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":0},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$BB$3:$CY$3,0),MATCH(BV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X44-(AboveHWM!X44+Tier1!X44+Existing!X44)/VLOOKUP(LDD!BV$2,Init!$F:$K,2,FALSE)-CDQ!X44-SuperPeak!X44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":250.43614741812857},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$BB$3:$CY$3,0),MATCH(BW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y44-(AboveHWM!Y44+Tier1!Y44+Existing!Y44)/VLOOKUP(LDD!BW$2,Init!$F:$K,2,FALSE)-CDQ!Y44-SuperPeak!Y44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":0},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$BB$3:$CY$3,0),MATCH(BX$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z44-(AboveHWM!Z44+Tier1!Z44+Existing!Z44)/VLOOKUP(LDD!BX$2,Init!$F:$K,2,FALSE)-CDQ!Z44-SuperPeak!Z44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":181.48760504276316},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$BB$3:$CY$3,0),MATCH(BY$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA44-(AboveHWM!AA44+Tier1!AA44+Existing!AA44)/VLOOKUP(LDD!BY$2,Init!$F:$K,2,FALSE)-CDQ!AA44-SuperPeak!AA44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":0},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB44-(AboveHWM!AB44+Tier1!AB44+Existing!AB44)/VLOOKUP(LDD!BZ$2,Init!$F:$K,2,FALSE)-CDQ!AB44-SuperPeak!AB44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":302.4224532231969},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$BB$3:$CY$3,0),MATCH(CA$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC44-(AboveHWM!AC44+Tier1!AC44+Existing!AC44)/VLOOKUP(LDD!CA$2,Init!$F:$K,2,FALSE)-CDQ!AC44-SuperPeak!AC44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":0},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$BB$3:$CY$3,0),MATCH(CB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD44-(AboveHWM!AD44+Tier1!AD44+Existing!AD44)/VLOOKUP(LDD!CB$2,Init!$F:$K,2,FALSE)-CDQ!AD44-SuperPeak!AD44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":442.74825647684224},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$BB$3:$CY$3,0),MATCH(CC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE44-(AboveHWM!AE44+Tier1!AE44+Existing!AE44)/VLOOKUP(LDD!CC$2,Init!$F:$K,2,FALSE)-CDQ!AE44-SuperPeak!AE44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":0},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$BB$3:$CY$3,0),MATCH(CD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF44-(AboveHWM!AF44+Tier1!AF44+Existing!AF44)/VLOOKUP(LDD!CD$2,Init!$F:$K,2,FALSE)-CDQ!AF44-SuperPeak!AF44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":379.54334293473653},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$BB$3:$CY$3,0),MATCH(CE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG44-(AboveHWM!AG44+Tier1!AG44+Existing!AG44)/VLOOKUP(LDD!CE$2,Init!$F:$K,2,FALSE)-CDQ!AG44-SuperPeak!AG44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":0},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$BB$3:$CY$3,0),MATCH(CF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH44-(AboveHWM!AH44+Tier1!AH44+Existing!AH44)/VLOOKUP(LDD!CF$2,Init!$F:$K,2,FALSE)-CDQ!AH44-SuperPeak!AH44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":399.05528618421067},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$BB$3:$CY$3,0),MATCH(CG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI44-(AboveHWM!AI44+Tier1!AI44+Existing!AI44)/VLOOKUP(LDD!CG$2,Init!$F:$K,2,FALSE)-CDQ!AI44-SuperPeak!AI44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":0},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$BB$3:$CY$3,0),MATCH(CH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ44-(AboveHWM!AJ44+Tier1!AJ44+Existing!AJ44)/VLOOKUP(LDD!CH$2,Init!$F:$K,2,FALSE)-CDQ!AJ44-SuperPeak!AJ44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":333.92347814583337},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$BB$3:$CY$3,0),MATCH(CI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK44-(AboveHWM!AK44+Tier1!AK44+Existing!AK44)/VLOOKUP(LDD!CI$2,Init!$F:$K,2,FALSE)-CDQ!AK44-SuperPeak!AK44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":0},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL44-(AboveHWM!AL44+Tier1!AL44+Existing!AL44)/VLOOKUP(LDD!CJ$2,Init!$F:$K,2,FALSE)-CDQ!AL44-SuperPeak!AL44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":302.16519006578932},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$BB$3:$CY$3,0),MATCH(CK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM44-(AboveHWM!AM44+Tier1!AM44+Existing!AM44)/VLOOKUP(LDD!CK$2,Init!$F:$K,2,FALSE)-CDQ!AM44-SuperPeak!AM44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":0},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$BB$3:$CY$3,0),MATCH(CL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN44-(AboveHWM!AN44+Tier1!AN44+Existing!AN44)/VLOOKUP(LDD!CL$2,Init!$F:$K,2,FALSE)-CDQ!AN44-SuperPeak!AN44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":348.58234148684232},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$BB$3:$CY$3,0),MATCH(CM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO44-(AboveHWM!AO44+Tier1!AO44+Existing!AO44)/VLOOKUP(LDD!CM$2,Init!$F:$K,2,FALSE)-CDQ!AO44-SuperPeak!AO44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":0},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$BB$3:$CY$3,0),MATCH(CN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP44-(AboveHWM!AP44+Tier1!AP44+Existing!AP44)/VLOOKUP(LDD!CN$2,Init!$F:$K,2,FALSE)-CDQ!AP44-SuperPeak!AP44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":338.61544343421019},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$BB$3:$CY$3,0),MATCH(CO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ44-(AboveHWM!AQ44+Tier1!AQ44+Existing!AQ44)/VLOOKUP(LDD!CO$2,Init!$F:$K,2,FALSE)-CDQ!AQ44-SuperPeak!AQ44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":0},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$BB$3:$CY$3,0),MATCH(CP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR44-(AboveHWM!AR44+Tier1!AR44+Existing!AR44)/VLOOKUP(LDD!CP$2,Init!$F:$K,2,FALSE)-CDQ!AR44-SuperPeak!AR44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":193.4097423631577},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS44-(AboveHWM!AS44+Tier1!AS44+Existing!AS44)/VLOOKUP(LDD!CQ$2,Init!$F:$K,2,FALSE)-CDQ!AS44-SuperPeak!AS44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":0},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$BB$3:$CY$3,0),MATCH(CR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT44-(AboveHWM!AT44+Tier1!AT44+Existing!AT44)/VLOOKUP(LDD!CR$2,Init!$F:$K,2,FALSE)-CDQ!AT44-SuperPeak!AT44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":261.65250880263164},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$BB$3:$CY$3,0),MATCH(CS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU44-(AboveHWM!AU44+Tier1!AU44+Existing!AU44)/VLOOKUP(LDD!CS$2,Init!$F:$K,2,FALSE)-CDQ!AU44-SuperPeak!AU44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":0},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$BB$3:$CY$3,0),MATCH(CT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV44-(AboveHWM!AV44+Tier1!AV44+Existing!AV44)/VLOOKUP(LDD!CT$2,Init!$F:$K,2,FALSE)-CDQ!AV44-SuperPeak!AV44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":193.46002936842106},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$BB$3:$CY$3,0),MATCH(CU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW44-(AboveHWM!AW44+Tier1!AW44+Existing!AW44)/VLOOKUP(LDD!CU$2,Init!$F:$K,2,FALSE)-CDQ!AW44-SuperPeak!AW44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":0},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$BB$3:$CY$3,0),MATCH(CV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX44-(AboveHWM!AX44+Tier1!AX44+Existing!AX44)/VLOOKUP(LDD!CV$2,Init!$F:$K,2,FALSE)-CDQ!AX44-SuperPeak!AX44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":249.77162200421071},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$BB$3:$CY$3,0),MATCH(CW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY44-(AboveHWM!AY44+Tier1!AY44+Existing!AY44)/VLOOKUP(LDD!CW$2,Init!$F:$K,2,FALSE)-CDQ!AY44-SuperPeak!AY44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":0}]
[null,10136,"Douglas Electric Cooperative",{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,MATCH(D$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AG53))*TOCA!AQ53","v":1.8329500000000004E-4},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,MATCH(E$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AH53))*TOCA!AR53","v":1.8368000000000003E-4},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(F$3=\"HLH\",MATCH(F$2,SliceLF!$B$3:$BA$3,0),MATCH(F$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!D53-SystemShape!D53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":80.358279263319474},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BA$3,0),MATCH(G$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!E53-SystemShape!E53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":-5.3125402746406785},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BA$3,0),MATCH(H$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!F53-SystemShape!F53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":34.228777639594867},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BA$3,0),MATCH(I$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!G53-SystemShape!G53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":-57.277442669225152},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BA$3,0),MATCH(J$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!H53-SystemShape!H53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":204.93365107389999},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BA$3,0),MATCH(K$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!I53-SystemShape!I53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":60.73271292355394},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BA$3,0),MATCH(L$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!J53-SystemShape!J53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":158.46695572063336},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BA$3,0),MATCH(M$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!K53-SystemShape!K53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":22.223133933576193},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BA$3,0),MATCH(N$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!L53-SystemShape!L53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":83.235129086501004},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BA$3,0),MATCH(O$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!M53-SystemShape!M53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":-12.512161128071604},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BA$3,0),MATCH(P$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!N53-SystemShape!N53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":26.479043913876978},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BA$3,0),MATCH(Q$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!O53-SystemShape!O53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":-55.151300769620796},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BA$3,0),MATCH(R$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!P53-SystemShape!P53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":115.84854901598663},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BA$3,0),MATCH(S$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Q53-SystemShape!Q53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":7.2237931270671663},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BA$3,0),MATCH(T$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!R53-SystemShape!R53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":-103.90130695640477},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BA$3,0),MATCH(U$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!S53-SystemShape!S53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":-166.45425567716532},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BA$3,0),MATCH(V$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!T53-SystemShape!T53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":-62.534532742178214},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BA$3,0),MATCH(W$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!U53-SystemShape!U53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":-136.41473819374247},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BA$3,0),MATCH(X$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!V53-SystemShape!V53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":20.037490443527705},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BA$3,0),MATCH(Y$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!W53-SystemShape!W53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":-99.006864650295455},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BA$3,0),MATCH(Z$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!X53-SystemShape!X53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":53.861222134856902},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BA$3,0),MATCH(AA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Y53-SystemShape!Y53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":-95.314913858187836},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BA$3,0),MATCH(AB$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Z53-SystemShape!Z53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":-2.5449154357387762},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BA$3,0),MATCH(AC$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AA53-SystemShape!AA53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":-71.21421637443629},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BA$3,0),MATCH(AD$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AB53-SystemShape!AB53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":101.94363527093763},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BA$3,0),MATCH(AE$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AC53-SystemShape!AC53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":-26.406059402580496},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BA$3,0),MATCH(AF$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AD53-SystemShape!AD53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":34.53535357887997},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BA$3,0),MATCH(AG$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AE53-SystemShape!AE53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":-57.243308452948931},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BA$3,0),MATCH(AH$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AF53-SystemShape!AF53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":205.67556450560008},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BA$3,0),MATCH(AI$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AG53-SystemShape!AG53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":61.082063074815963},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BA$3,0),MATCH(AJ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AH53-SystemShape!AH53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":159.1106308787252},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BA$3,0),MATCH(AK$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AI53-SystemShape!AI53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":22.473885692840923},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BA$3,0),MATCH(AL$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AJ53-SystemShape!AJ53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":78.301357199744089},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BA$3,0),MATCH(AM$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AK53-SystemShape!AK53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":-11.979471601215966},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BA$3,0),MATCH(AN$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AL53-SystemShape!AL53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":26.781295180451856},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BA$3,0),MATCH(AO$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AM53-SystemShape!AM53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":-55.103644028827574},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BA$3,0),MATCH(AP$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AN53-SystemShape!AN53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":116.31731177504258},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BA$3,0),MATCH(AQ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AO53-SystemShape!AO53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":7.3726874509927081},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BA$3,0),MATCH(AR$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AP53-SystemShape!AP53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":-103.92855771762686},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BA$3,0),MATCH(AS$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AQ53-SystemShape!AQ53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":-166.687051661975},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BA$3,0),MATCH(AT$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AR53-SystemShape!AR53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":-62.482856102912137},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BA$3,0),MATCH(AU$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AS53-SystemShape!AS53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":-136.58936088232963},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BA$3,0),MATCH(AV$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AT53-SystemShape!AT53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":20.292066041175097},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BA$3,0),MATCH(AW$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AU53-SystemShape!AU53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":-99.09317658291971},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BA$3,0),MATCH(AX$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AV53-SystemShape!AV53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":33.057869783030235},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BA$3,0),MATCH(AY$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AW53-SystemShape!AW53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":-74.265939881185773},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BA$3,0),MATCH(AZ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AX53-SystemShape!AX53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":16.803345687080984},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BA$3,0),MATCH(BA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AY53-SystemShape!AY53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":-90.42542161028102},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$BB$3:$CY$3,0),MATCH(BB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D53-(AboveHWM!D53+Tier1!D53+Existing!D53)/VLOOKUP(LDD!BB$2,Init!$F:$K,2,FALSE)-CDQ!D53-SuperPeak!D53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":143.83973557692306},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$BB$3:$CY$3,0),MATCH(BC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E53-(AboveHWM!E53+Tier1!E53+Existing!E53)/VLOOKUP(LDD!BC$2,Init!$F:$K,2,FALSE)-CDQ!E53-SuperPeak!E53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":0},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$BB$3:$CY$3,0),MATCH(BD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F53-(AboveHWM!F53+Tier1!F53+Existing!F53)/VLOOKUP(LDD!BD$2,Init!$F:$K,2,FALSE)-CDQ!F53-SuperPeak!F53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":244.01527500000012},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$BB$3:$CY$3,0),MATCH(BE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G53-(AboveHWM!G53+Tier1!G53+Existing!G53)/VLOOKUP(LDD!BE$2,Init!$F:$K,2,FALSE)-CDQ!G53-SuperPeak!G53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":0},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$BB$3:$CY$3,0),MATCH(BF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H53-(AboveHWM!H53+Tier1!H53+Existing!H53)/VLOOKUP(LDD!BF$2,Init!$F:$K,2,FALSE)-CDQ!H53-SuperPeak!H53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":333.75387499999999},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$BB$3:$CY$3,0),MATCH(BG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I53-(AboveHWM!I53+Tier1!I53+Existing!I53)/VLOOKUP(LDD!BG$2,Init!$F:$K,2,FALSE)-CDQ!I53-SuperPeak!I53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":0},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$BB$3:$CY$3,0),MATCH(BH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J53-(AboveHWM!J53+Tier1!J53+Existing!J53)/VLOOKUP(LDD!BH$2,Init!$F:$K,2,FALSE)-CDQ!J53-SuperPeak!J53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":302.39495192307675},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$BB$3:$CY$3,0),MATCH(BI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K53-(AboveHWM!K53+Tier1!K53+Existing!K53)/VLOOKUP(LDD!BI$2,Init!$F:$K,2,FALSE)-CDQ!K53-SuperPeak!K53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":0},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L53-(AboveHWM!L53+Tier1!L53+Existing!L53)/VLOOKUP(LDD!BJ$2,Init!$F:$K,2,FALSE)-CDQ!L53-SuperPeak!L53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":198.35094999999995},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$BB$3:$CY$3,0),MATCH(BK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M53-(AboveHWM!M53+Tier1!M53+Existing!M53)/VLOOKUP(LDD!BK$2,Init!$F:$K,2,FALSE)-CDQ!M53-SuperPeak!M53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":0},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$BB$3:$CY$3,0),MATCH(BL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N53-(AboveHWM!N53+Tier1!N53+Existing!N53)/VLOOKUP(LDD!BL$2,Init!$F:$K,2,FALSE)-CDQ!N53-SuperPeak!N53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":369.4115384615385},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$BB$3:$CY$3,0),MATCH(BM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O53-(AboveHWM!O53+Tier1!O53+Existing!O53)/VLOOKUP(LDD!BM$2,Init!$F:$K,2,FALSE)-CDQ!O53-SuperPeak!O53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":0},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$BB$3:$CY$3,0),MATCH(BN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P53-(AboveHWM!P53+Tier1!P53+Existing!P53)/VLOOKUP(LDD!BN$2,Init!$F:$K,2,FALSE)-CDQ!P53-SuperPeak!P53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":236.44805288461555},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$BB$3:$CY$3,0),MATCH(BO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q53-(AboveHWM!Q53+Tier1!Q53+Existing!Q53)/VLOOKUP(LDD!BO$2,Init!$F:$K,2,FALSE)-CDQ!Q53-SuperPeak!Q53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":0},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$BB$3:$CY$3,0),MATCH(BP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R53-(AboveHWM!R53+Tier1!R53+Existing!R53)/VLOOKUP(LDD!BP$2,Init!$F:$K,2,FALSE)-CDQ!R53-SuperPeak!R53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":174.0319471153845},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S53-(AboveHWM!S53+Tier1!S53+Existing!S53)/VLOOKUP(LDD!BQ$2,Init!$F:$K,2,FALSE)-CDQ!S53-SuperPeak!S53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":0},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$BB$3:$CY$3,0),MATCH(BR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T53-(AboveHWM!T53+Tier1!T53+Existing!T53)/VLOOKUP(LDD!BR$2,Init!$F:$K,2,FALSE)-CDQ!T53-SuperPeak!T53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":236.95489999999987},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$BB$3:$CY$3,0),MATCH(BS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U53-(AboveHWM!U53+Tier1!U53+Existing!U53)/VLOOKUP(LDD!BS$2,Init!$F:$K,2,FALSE)-CDQ!U53-SuperPeak!U53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":0},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$BB$3:$CY$3,0),MATCH(BT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V53-(AboveHWM!V53+Tier1!V53+Existing!V53)/VLOOKUP(LDD!BT$2,Init!$F:$K,2,FALSE)-CDQ!V53-SuperPeak!V53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":238.39358173076934},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$BB$3:$CY$3,0),MATCH(BU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W53-(AboveHWM!W53+Tier1!W53+Existing!W53)/VLOOKUP(LDD!BU$2,Init!$F:$K,2,FALSE)-CDQ!W53-SuperPeak!W53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":0},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$BB$3:$CY$3,0),MATCH(BV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X53-(AboveHWM!X53+Tier1!X53+Existing!X53)/VLOOKUP(LDD!BV$2,Init!$F:$K,2,FALSE)-CDQ!X53-SuperPeak!X53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":423.8096527777779},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$BB$3:$CY$3,0),MATCH(BW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y53-(AboveHWM!Y53+Tier1!Y53+Existing!Y53)/VLOOKUP(LDD!BW$2,Init!$F:$K,2,FALSE)-CDQ!Y53-SuperPeak!Y53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":0},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$BB$3:$CY$3,0),MATCH(BX$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z53-(AboveHWM!Z53+Tier1!Z53+Existing!Z53)/VLOOKUP(LDD!BX$2,Init!$F:$K,2,FALSE)-CDQ!Z53-SuperPeak!Z53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":101.46281250000018},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$BB$3:$CY$3,0),MATCH(BY$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA53-(AboveHWM!AA53+Tier1!AA53+Existing!AA53)/VLOOKUP(LDD!BY$2,Init!$F:$K,2,FALSE)-CDQ!AA53-SuperPeak!AA53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":0},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB53-(AboveHWM!AB53+Tier1!AB53+Existing!AB53)/VLOOKUP(LDD!BZ$2,Init!$F:$K,2,FALSE)-CDQ!AB53-SuperPeak!AB53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":142.27273148148134},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$BB$3:$CY$3,0),MATCH(CA$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC53-(AboveHWM!AC53+Tier1!AC53+Existing!AC53)/VLOOKUP(LDD!CA$2,Init!$F:$K,2,FALSE)-CDQ!AC53-SuperPeak!AC53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":0},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$BB$3:$CY$3,0),MATCH(CB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD53-(AboveHWM!AD53+Tier1!AD53+Existing!AD53)/VLOOKUP(LDD!CB$2,Init!$F:$K,2,FALSE)-CDQ!AD53-SuperPeak!AD53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":245.73429999999988},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$BB$3:$CY$3,0),MATCH(CC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE53-(AboveHWM!AE53+Tier1!AE53+Existing!AE53)/VLOOKUP(LDD!CC$2,Init!$F:$K,2,FALSE)-CDQ!AE53-SuperPeak!AE53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":0},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$BB$3:$CY$3,0),MATCH(CD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF53-(AboveHWM!AF53+Tier1!AF53+Existing!AF53)/VLOOKUP(LDD!CD$2,Init!$F:$K,2,FALSE)-CDQ!AF53-SuperPeak!AF53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":335.66539999999992},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$BB$3:$CY$3,0),MATCH(CE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG53-(AboveHWM!AG53+Tier1!AG53+Existing!AG53)/VLOOKUP(LDD!CE$2,Init!$F:$K,2,FALSE)-CDQ!AG53-SuperPeak!AG53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":0},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$BB$3:$CY$3,0),MATCH(CF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH53-(AboveHWM!AH53+Tier1!AH53+Existing!AH53)/VLOOKUP(LDD!CF$2,Init!$F:$K,2,FALSE)-CDQ!AH53-SuperPeak!AH53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":304.15689903846152},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$BB$3:$CY$3,0),MATCH(CG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI53-(AboveHWM!AI53+Tier1!AI53+Existing!AI53)/VLOOKUP(LDD!CG$2,Init!$F:$K,2,FALSE)-CDQ!AI53-SuperPeak!AI53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":0},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$BB$3:$CY$3,0),MATCH(CH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ53-(AboveHWM!AJ53+Tier1!AJ53+Existing!AJ53)/VLOOKUP(LDD!CH$2,Init!$F:$K,2,FALSE)-CDQ!AJ53-SuperPeak!AJ53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":201.42536458333302},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$BB$3:$CY$3,0),MATCH(CI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK53-(AboveHWM!AK53+Tier1!AK53+Existing!AK53)/VLOOKUP(LDD!CI$2,Init!$F:$K,2,FALSE)-CDQ!AK53-SuperPeak!AK53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":0},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL53-(AboveHWM!AL53+Tier1!AL53+Existing!AL53)/VLOOKUP(LDD!CJ$2,Init!$F:$K,2,FALSE)-CDQ!AL53-SuperPeak!AL53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":371.79019230769262},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$BB$3:$CY$3,0),MATCH(CK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM53-(AboveHWM!AM53+Tier1!AM53+Existing!AM53)/VLOOKUP(LDD!CK$2,Init!$F:$K,2,FALSE)-CDQ!AM53-SuperPeak!AM53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":0},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$BB$3:$CY$3,0),MATCH(CL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN53-(AboveHWM!AN53+Tier1!AN53+Existing!AN53)/VLOOKUP(LDD!CL$2,Init!$F:$K,2,FALSE)-CDQ!AN53-SuperPeak!AN53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":238.4484374999999},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$BB$3:$CY$3,0),MATCH(CM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO53-(AboveHWM!AO53+Tier1!AO53+Existing!AO53)/VLOOKUP(LDD!CM$2,Init!$F:$K,2,FALSE)-CDQ!AO53-SuperPeak!AO53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":0},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$BB$3:$CY$3,0),MATCH(CN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP53-(AboveHWM!AP53+Tier1!AP53+Existing!AP53)/VLOOKUP(LDD!CN$2,Init!$F:$K,2,FALSE)-CDQ!AP53-SuperPeak!AP53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":175.4277403846155},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$BB$3:$CY$3,0),MATCH(CO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ53-(AboveHWM!AQ53+Tier1!AQ53+Existing!AQ53)/VLOOKUP(LDD!CO$2,Init!$F:$K,2,FALSE)-CDQ!AQ53-SuperPeak!AQ53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":0},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$BB$3:$CY$3,0),MATCH(CP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR53-(AboveHWM!AR53+Tier1!AR53+Existing!AR53)/VLOOKUP(LDD!CP$2,Init!$F:$K,2,FALSE)-CDQ!AR53-SuperPeak!AR53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":238.15294999999992},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS53-(AboveHWM!AS53+Tier1!AS53+Existing!AS53)/VLOOKUP(LDD!CQ$2,Init!$F:$K,2,FALSE)-CDQ!AS53-SuperPeak!AS53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":0},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$BB$3:$CY$3,0),MATCH(CR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT53-(AboveHWM!AT53+Tier1!AT53+Existing!AT53)/VLOOKUP(LDD!CR$2,Init!$F:$K,2,FALSE)-CDQ!AT53-SuperPeak!AT53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":239.60545673076902},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$BB$3:$CY$3,0),MATCH(CS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU53-(AboveHWM!AU53+Tier1!AU53+Existing!AU53)/VLOOKUP(LDD!CS$2,Init!$F:$K,2,FALSE)-CDQ!AU53-SuperPeak!AU53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":0},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$BB$3:$CY$3,0),MATCH(CT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV53-(AboveHWM!AV53+Tier1!AV53+Existing!AV53)/VLOOKUP(LDD!CT$2,Init!$F:$K,2,FALSE)-CDQ!AV53-SuperPeak!AV53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":426.84266826923056},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$BB$3:$CY$3,0),MATCH(CU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW53-(AboveHWM!AW53+Tier1!AW53+Existing!AW53)/VLOOKUP(LDD!CU$2,Init!$F:$K,2,FALSE)-CDQ!AW53-SuperPeak!AW53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":0},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$BB$3:$CY$3,0),MATCH(CV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX53-(AboveHWM!AX53+Tier1!AX53+Existing!AX53)/VLOOKUP(LDD!CV$2,Init!$F:$K,2,FALSE)-CDQ!AX53-SuperPeak!AX53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":99.820175000000049},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$BB$3:$CY$3,0),MATCH(CW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY53-(AboveHWM!AY53+Tier1!AY53+Existing!AY53)/VLOOKUP(LDD!CW$2,Init!$F:$K,2,FALSE)-CDQ!AY53-SuperPeak!AY53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":0}]
[null,10174,"Farmers Elec Coop",{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,MATCH(D$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AG62))*TOCA!AQ62","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,MATCH(E$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AH62))*TOCA!AR62","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(F$3=\"HLH\",MATCH(F$2,SliceLF!$B$3:$BA$3,0),MATCH(F$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!D62-SystemShape!D62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BA$3,0),MATCH(G$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!E62-SystemShape!E62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BA$3,0),MATCH(H$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!F62-SystemShape!F62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BA$3,0),MATCH(I$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!G62-SystemShape!G62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BA$3,0),MATCH(J$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!H62-SystemShape!H62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BA$3,0),MATCH(K$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!I62-SystemShape!I62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BA$3,0),MATCH(L$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!J62-SystemShape!J62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BA$3,0),MATCH(M$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!K62-SystemShape!K62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BA$3,0),MATCH(N$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!L62-SystemShape!L62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BA$3,0),MATCH(O$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!M62-SystemShape!M62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BA$3,0),MATCH(P$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!N62-SystemShape!N62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BA$3,0),MATCH(Q$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!O62-SystemShape!O62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BA$3,0),MATCH(R$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!P62-SystemShape!P62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BA$3,0),MATCH(S$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Q62-SystemShape!Q62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BA$3,0),MATCH(T$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!R62-SystemShape!R62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BA$3,0),MATCH(U$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!S62-SystemShape!S62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BA$3,0),MATCH(V$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!T62-SystemShape!T62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BA$3,0),MATCH(W$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!U62-SystemShape!U62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BA$3,0),MATCH(X$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!V62-SystemShape!V62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BA$3,0),MATCH(Y$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!W62-SystemShape!W62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BA$3,0),MATCH(Z$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!X62-SystemShape!X62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BA$3,0),MATCH(AA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Y62-SystemShape!Y62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BA$3,0),MATCH(AB$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Z62-SystemShape!Z62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BA$3,0),MATCH(AC$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AA62-SystemShape!AA62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BA$3,0),MATCH(AD$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AB62-SystemShape!AB62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BA$3,0),MATCH(AE$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AC62-SystemShape!AC62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BA$3,0),MATCH(AF$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AD62-SystemShape!AD62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BA$3,0),MATCH(AG$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AE62-SystemShape!AE62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BA$3,0),MATCH(AH$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AF62-SystemShape!AF62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BA$3,0),MATCH(AI$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AG62-SystemShape!AG62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BA$3,0),MATCH(AJ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AH62-SystemShape!AH62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BA$3,0),MATCH(AK$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AI62-SystemShape!AI62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BA$3,0),MATCH(AL$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AJ62-SystemShape!AJ62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BA$3,0),MATCH(AM$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AK62-SystemShape!AK62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BA$3,0),MATCH(AN$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AL62-SystemShape!AL62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BA$3,0),MATCH(AO$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AM62-SystemShape!AM62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BA$3,0),MATCH(AP$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AN62-SystemShape!AN62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BA$3,0),MATCH(AQ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AO62-SystemShape!AO62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BA$3,0),MATCH(AR$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AP62-SystemShape!AP62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BA$3,0),MATCH(AS$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AQ62-SystemShape!AQ62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BA$3,0),MATCH(AT$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AR62-SystemShape!AR62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BA$3,0),MATCH(AU$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AS62-SystemShape!AS62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BA$3,0),MATCH(AV$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AT62-SystemShape!AT62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BA$3,0),MATCH(AW$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AU62-SystemShape!AU62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BA$3,0),MATCH(AX$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AV62-SystemShape!AV62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BA$3,0),MATCH(AY$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AW62-SystemShape!AW62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BA$3,0),MATCH(AZ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AX62-SystemShape!AX62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BA$3,0),MATCH(BA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AY62-SystemShape!AY62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$BB$3:$CY$3,0),MATCH(BB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D62-(AboveHWM!D62+Tier1!D62+Existing!D62)/VLOOKUP(LDD!BB$2,Init!$F:$K,2,FALSE)-CDQ!D62-SuperPeak!D62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$BB$3:$CY$3,0),MATCH(BC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E62-(AboveHWM!E62+Tier1!E62+Existing!E62)/VLOOKUP(LDD!BC$2,Init!$F:$K,2,FALSE)-CDQ!E62-SuperPeak!E62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$BB$3:$CY$3,0),MATCH(BD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F62-(AboveHWM!F62+Tier1!F62+Existing!F62)/VLOOKUP(LDD!BD$2,Init!$F:$K,2,FALSE)-CDQ!F62-SuperPeak!F62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$BB$3:$CY$3,0),MATCH(BE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G62-(AboveHWM!G62+Tier1!G62+Existing!G62)/VLOOKUP(LDD!BE$2,Init!$F:$K,2,FALSE)-CDQ!G62-SuperPeak!G62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$BB$3:$CY$3,0),MATCH(BF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H62-(AboveHWM!H62+Tier1!H62+Existing!H62)/VLOOKUP(LDD!BF$2,Init!$F:$K,2,FALSE)-CDQ!H62-SuperPeak!H62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$BB$3:$CY$3,0),MATCH(BG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I62-(AboveHWM!I62+Tier1!I62+Existing!I62)/VLOOKUP(LDD!BG$2,Init!$F:$K,2,FALSE)-CDQ!I62-SuperPeak!I62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$BB$3:$CY$3,0),MATCH(BH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J62-(AboveHWM!J62+Tier1!J62+Existing!J62)/VLOOKUP(LDD!BH$2,Init!$F:$K,2,FALSE)-CDQ!J62-SuperPeak!J62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$BB$3:$CY$3,0),MATCH(BI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K62-(AboveHWM!K62+Tier1!K62+Existing!K62)/VLOOKUP(LDD!BI$2,Init!$F:$K,2,FALSE)-CDQ!K62-SuperPeak!K62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L62-(AboveHWM!L62+Tier1!L62+Existing!L62)/VLOOKUP(LDD!BJ$2,Init!$F:$K,2,FALSE)-CDQ!L62-SuperPeak!L62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$BB$3:$CY$3,0),MATCH(BK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M62-(AboveHWM!M62+Tier1!M62+Existing!M62)/VLOOKUP(LDD!BK$2,Init!$F:$K,2,FALSE)-CDQ!M62-SuperPeak!M62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$BB$3:$CY$3,0),MATCH(BL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N62-(AboveHWM!N62+Tier1!N62+Existing!N62)/VLOOKUP(LDD!BL$2,Init!$F:$K,2,FALSE)-CDQ!N62-SuperPeak!N62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$BB$3:$CY$3,0),MATCH(BM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O62-(AboveHWM!O62+Tier1!O62+Existing!O62)/VLOOKUP(LDD!BM$2,Init!$F:$K,2,FALSE)-CDQ!O62-SuperPeak!O62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$BB$3:$CY$3,0),MATCH(BN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P62-(AboveHWM!P62+Tier1!P62+Existing!P62)/VLOOKUP(LDD!BN$2,Init!$F:$K,2,FALSE)-CDQ!P62-SuperPeak!P62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$BB$3:$CY$3,0),MATCH(BO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q62-(AboveHWM!Q62+Tier1!Q62+Existing!Q62)/VLOOKUP(LDD!BO$2,Init!$F:$K,2,FALSE)-CDQ!Q62-SuperPeak!Q62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$BB$3:$CY$3,0),MATCH(BP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R62-(AboveHWM!R62+Tier1!R62+Existing!R62)/VLOOKUP(LDD!BP$2,Init!$F:$K,2,FALSE)-CDQ!R62-SuperPeak!R62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S62-(AboveHWM!S62+Tier1!S62+Existing!S62)/VLOOKUP(LDD!BQ$2,Init!$F:$K,2,FALSE)-CDQ!S62-SuperPeak!S62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$BB$3:$CY$3,0),MATCH(BR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T62-(AboveHWM!T62+Tier1!T62+Existing!T62)/VLOOKUP(LDD!BR$2,Init!$F:$K,2,FALSE)-CDQ!T62-SuperPeak!T62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$BB$3:$CY$3,0),MATCH(BS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U62-(AboveHWM!U62+Tier1!U62+Existing!U62)/VLOOKUP(LDD!BS$2,Init!$F:$K,2,FALSE)-CDQ!U62-SuperPeak!U62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$BB$3:$CY$3,0),MATCH(BT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V62-(AboveHWM!V62+Tier1!V62+Existing!V62)/VLOOKUP(LDD!BT$2,Init!$F:$K,2,FALSE)-CDQ!V62-SuperPeak!V62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$BB$3:$CY$3,0),MATCH(BU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W62-(AboveHWM!W62+Tier1!W62+Existing!W62)/VLOOKUP(LDD!BU$2,Init!$F:$K,2,FALSE)-CDQ!W62-SuperPeak!W62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$BB$3:$CY$3,0),MATCH(BV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X62-(AboveHWM!X62+Tier1!X62+Existing!X62)/VLOOKUP(LDD!BV$2,Init!$F:$K,2,FALSE)-CDQ!X62-SuperPeak!X62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$BB$3:$CY$3,0),MATCH(BW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y62-(AboveHWM!Y62+Tier1!Y62+Existing!Y62)/VLOOKUP(LDD!BW$2,Init!$F:$K,2,FALSE)-CDQ!Y62-SuperPeak!Y62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$BB$3:$CY$3,0),MATCH(BX$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z62-(AboveHWM!Z62+Tier1!Z62+Existing!Z62)/VLOOKUP(LDD!BX$2,Init!$F:$K,2,FALSE)-CDQ!Z62-SuperPeak!Z62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$BB$3:$CY$3,0),MATCH(BY$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA62-(AboveHWM!AA62+Tier1!AA62+Existing!AA62)/VLOOKUP(LDD!BY$2,Init!$F:$K,2,FALSE)-CDQ!AA62-SuperPeak!AA62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB62-(AboveHWM!AB62+Tier1!AB62+Existing!AB62)/VLOOKUP(LDD!BZ$2,Init!$F:$K,2,FALSE)-CDQ!AB62-SuperPeak!AB62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$BB$3:$CY$3,0),MATCH(CA$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC62-(AboveHWM!AC62+Tier1!AC62+Existing!AC62)/VLOOKUP(LDD!CA$2,Init!$F:$K,2,FALSE)-CDQ!AC62-SuperPeak!AC62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$BB$3:$CY$3,0),MATCH(CB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD62-(AboveHWM!AD62+Tier1!AD62+Existing!AD62)/VLOOKUP(LDD!CB$2,Init!$F:$K,2,FALSE)-CDQ!AD62-SuperPeak!AD62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$BB$3:$CY$3,0),MATCH(CC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE62-(AboveHWM!AE62+Tier1!AE62+Existing!AE62)/VLOOKUP(LDD!CC$2,Init!$F:$K,2,FALSE)-CDQ!AE62-SuperPeak!AE62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$BB$3:$CY$3,0),MATCH(CD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF62-(AboveHWM!AF62+Tier1!AF62+Existing!AF62)/VLOOKUP(LDD!CD$2,Init!$F:$K,2,FALSE)-CDQ!AF62-SuperPeak!AF62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$BB$3:$CY$3,0),MATCH(CE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG62-(AboveHWM!AG62+Tier1!AG62+Existing!AG62)/VLOOKUP(LDD!CE$2,Init!$F:$K,2,FALSE)-CDQ!AG62-SuperPeak!AG62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$BB$3:$CY$3,0),MATCH(CF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH62-(AboveHWM!AH62+Tier1!AH62+Existing!AH62)/VLOOKUP(LDD!CF$2,Init!$F:$K,2,FALSE)-CDQ!AH62-SuperPeak!AH62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$BB$3:$CY$3,0),MATCH(CG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI62-(AboveHWM!AI62+Tier1!AI62+Existing!AI62)/VLOOKUP(LDD!CG$2,Init!$F:$K,2,FALSE)-CDQ!AI62-SuperPeak!AI62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$BB$3:$CY$3,0),MATCH(CH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ62-(AboveHWM!AJ62+Tier1!AJ62+Existing!AJ62)/VLOOKUP(LDD!CH$2,Init!$F:$K,2,FALSE)-CDQ!AJ62-SuperPeak!AJ62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$BB$3:$CY$3,0),MATCH(CI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK62-(AboveHWM!AK62+Tier1!AK62+Existing!AK62)/VLOOKUP(LDD!CI$2,Init!$F:$K,2,FALSE)-CDQ!AK62-SuperPeak!AK62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL62-(AboveHWM!AL62+Tier1!AL62+Existing!AL62)/VLOOKUP(LDD!CJ$2,Init!$F:$K,2,FALSE)-CDQ!AL62-SuperPeak!AL62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$BB$3:$CY$3,0),MATCH(CK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM62-(AboveHWM!AM62+Tier1!AM62+Existing!AM62)/VLOOKUP(LDD!CK$2,Init!$F:$K,2,FALSE)-CDQ!AM62-SuperPeak!AM62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$BB$3:$CY$3,0),MATCH(CL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN62-(AboveHWM!AN62+Tier1!AN62+Existing!AN62)/VLOOKUP(LDD!CL$2,Init!$F:$K,2,FALSE)-CDQ!AN62-SuperPeak!AN62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$BB$3:$CY$3,0),MATCH(CM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO62-(AboveHWM!AO62+Tier1!AO62+Existing!AO62)/VLOOKUP(LDD!CM$2,Init!$F:$K,2,FALSE)-CDQ!AO62-SuperPeak!AO62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$BB$3:$CY$3,0),MATCH(CN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP62-(AboveHWM!AP62+Tier1!AP62+Existing!AP62)/VLOOKUP(LDD!CN$2,Init!$F:$K,2,FALSE)-CDQ!AP62-SuperPeak!AP62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$BB$3:$CY$3,0),MATCH(CO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ62-(AboveHWM!AQ62+Tier1!AQ62+Existing!AQ62)/VLOOKUP(LDD!CO$2,Init!$F:$K,2,FALSE)-CDQ!AQ62-SuperPeak!AQ62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$BB$3:$CY$3,0),MATCH(CP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR62-(AboveHWM!AR62+Tier1!AR62+Existing!AR62)/VLOOKUP(LDD!CP$2,Init!$F:$K,2,FALSE)-CDQ!AR62-SuperPeak!AR62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS62-(AboveHWM!AS62+Tier1!AS62+Existing!AS62)/VLOOKUP(LDD!CQ$2,Init!$F:$K,2,FALSE)-CDQ!AS62-SuperPeak!AS62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$BB$3:$CY$3,0),MATCH(CR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT62-(AboveHWM!AT62+Tier1!AT62+Existing!AT62)/VLOOKUP(LDD!CR$2,Init!$F:$K,2,FALSE)-CDQ!AT62-SuperPeak!AT62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$BB$3:$CY$3,0),MATCH(CS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU62-(AboveHWM!AU62+Tier1!AU62+Existing!AU62)/VLOOKUP(LDD!CS$2,Init!$F:$K,2,FALSE)-CDQ!AU62-SuperPeak!AU62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$BB$3:$CY$3,0),MATCH(CT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV62-(AboveHWM!AV62+Tier1!AV62+Existing!AV62)/VLOOKUP(LDD!CT$2,Init!$F:$K,2,FALSE)-CDQ!AV62-SuperPeak!AV62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$BB$3:$CY$3,0),MATCH(CU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW62-(AboveHWM!AW62+Tier1!AW62+Existing!AW62)/VLOOKUP(LDD!CU$2,Init!$F:$K,2,FALSE)-CDQ!AW62-SuperPeak!AW62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$BB$3:$CY$3,0),MATCH(CV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX62-(AboveHWM!AX62+Tier1!AX62+Existing!AX62)/VLOOKUP(LDD!CV$2,Init!$F:$K,2,FALSE)-CDQ!AX62-SuperPeak!AX62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$BB$3:$CY$3,0),MATCH(CW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY62-(AboveHWM!AY62+Tier1!AY62+Existing!AY62)/VLOOKUP(LDD!CW$2,Init!$F:$K,2,FALSE)-CDQ!AY62-SuperPeak!AY62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0}]
[null,10203,"Idaho County L & P",{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,MATCH(D$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AG71))*TOCA!AQ71","v":6.4867199029126216E-5},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,MATCH(E$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AH71))*TOCA!AR71","v":6.5315589805825254E-5},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(F$3=\"HLH\",MATCH(F$2,SliceLF!$B$3:$BA$3,0),MATCH(F$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!D71-SystemShape!D71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":40.025579882326163},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BA$3,0),MATCH(G$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!E71-SystemShape!E71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":-2.4983560204472832},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BA$3,0),MATCH(H$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!F71-SystemShape!F71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":44.264125561532332},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BA$3,0),MATCH(I$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!G71-SystemShape!G71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":9.0411895204112316},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BA$3,0),MATCH(J$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!H71-SystemShape!H71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":86.020496519883793},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BA$3,0),MATCH(K$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!I71-SystemShape!I71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":30.574899338168034},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BA$3,0),MATCH(L$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!J71-SystemShape!J71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":59.697021300464272},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BA$3,0),MATCH(M$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!K71-SystemShape!K71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":26.891317933506439},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BA$3,0),MATCH(N$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!L71-SystemShape!L71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":45.096229175919149},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BA$3,0),MATCH(O$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!M71-SystemShape!M71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":13.115861902410042},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BA$3,0),MATCH(P$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!N71-SystemShape!N71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":20.900154893808544},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BA$3,0),MATCH(Q$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!O71-SystemShape!O71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":-18.253717492453205},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BA$3,0),MATCH(R$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!P71-SystemShape!P71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":35.185587221274453},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BA$3,0),MATCH(S$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Q71-SystemShape!Q71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":5.8813982606550077},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BA$3,0),MATCH(T$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!R71-SystemShape!R71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":-35.709221916529664},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BA$3,0),MATCH(U$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!S71-SystemShape!S71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":-52.310286957338469},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BA$3,0),MATCH(V$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!T71-SystemShape!T71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":-11.309485804925799},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BA$3,0),MATCH(W$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!U71-SystemShape!U71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":-49.837074430348359},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BA$3,0),MATCH(X$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!V71-SystemShape!V71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":19.195027892601722},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BA$3,0),MATCH(Y$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!W71-SystemShape!W71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":-23.962920650586806},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BA$3,0),MATCH(Z$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!X71-SystemShape!X71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":24.510666949931164},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BA$3,0),MATCH(AA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Y71-SystemShape!Y71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":-28.565243255590598},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BA$3,0),MATCH(AB$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Z71-SystemShape!Z71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":3.8531864029639769},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BA$3,0),MATCH(AC$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AA71-SystemShape!AA71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":-28.236222519906669},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BA$3,0),MATCH(AD$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AB71-SystemShape!AB71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":41.115116824826245},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BA$3,0),MATCH(AE$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AC71-SystemShape!AC71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":-2.0396245732037324},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BA$3,0),MATCH(AF$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AD71-SystemShape!AD71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":45.57704436222388},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BA$3,0),MATCH(AG$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AE71-SystemShape!AE71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":9.8006481881846241},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BA$3,0),MATCH(AH$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AF71-SystemShape!AF71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":87.82749686348464},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BA$3,0),MATCH(AI$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AG71-SystemShape!AG71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":31.647295670557934},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BA$3,0),MATCH(AJ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AH71-SystemShape!AH71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":61.278627307842974},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BA$3,0),MATCH(AK$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AI71-SystemShape!AI71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":27.91434400317787},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BA$3,0),MATCH(AL$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AJ71-SystemShape!AJ71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":53.763482989035786},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BA$3,0),MATCH(AM$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AK71-SystemShape!AK71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":17.543104463864481},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BA$3,0),MATCH(AN$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AL71-SystemShape!AL71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":22.011477903789903},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BA$3,0),MATCH(AO$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AM71-SystemShape!AM71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":-17.765645093235463},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BA$3,0),MATCH(AP$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AN71-SystemShape!AN71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":36.243078697189944},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BA$3,0),MATCH(AQ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AO71-SystemShape!AO71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":6.4338416067590423},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BA$3,0),MATCH(AR$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AP71-SystemShape!AP71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":-35.215737307501165},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BA$3,0),MATCH(AS$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AQ71-SystemShape!AQ71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":-52.19320470072396},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BA$3,0),MATCH(AT$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AR71-SystemShape!AR71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":-10.623802944958058},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BA$3,0),MATCH(AU$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AS71-SystemShape!AS71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":-49.750711671500397},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BA$3,0),MATCH(AV$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AT71-SystemShape!AT71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":20.207026422059322},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BA$3,0),MATCH(AW$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AU71-SystemShape!AU71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":-23.606676769911033},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BA$3,0),MATCH(AX$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AV71-SystemShape!AV71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":25.547307173803212},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BA$3,0),MATCH(AY$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AW71-SystemShape!AW71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":-28.311347858985922},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BA$3,0),MATCH(AZ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AX71-SystemShape!AX71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":4.5507966475506905},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BA$3,0),MATCH(BA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AY71-SystemShape!AY71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":-28.00284679127374},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$BB$3:$CY$3,0),MATCH(BB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D71-(AboveHWM!D71+Tier1!D71+Existing!D71)/VLOOKUP(LDD!BB$2,Init!$F:$K,2,FALSE)-CDQ!D71-SuperPeak!D71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":49.055709367998567},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$BB$3:$CY$3,0),MATCH(BC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E71-(AboveHWM!E71+Tier1!E71+Existing!E71)/VLOOKUP(LDD!BC$2,Init!$F:$K,2,FALSE)-CDQ!E71-SuperPeak!E71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":0},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$BB$3:$CY$3,0),MATCH(BD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F71-(AboveHWM!F71+Tier1!F71+Existing!F71)/VLOOKUP(LDD!BD$2,Init!$F:$K,2,FALSE)-CDQ!F71-SuperPeak!F71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":94.649922330097155},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$BB$3:$CY$3,0),MATCH(BE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G71-(AboveHWM!G71+Tier1!G71+Existing!G71)/VLOOKUP(LDD!BE$2,Init!$F:$K,2,FALSE)-CDQ!G71-SuperPeak!G71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":0},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$BB$3:$CY$3,0),MATCH(BF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H71-(AboveHWM!H71+Tier1!H71+Existing!H71)/VLOOKUP(LDD!BF$2,Init!$F:$K,2,FALSE)-CDQ!H71-SuperPeak!H71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":94.726056674757317},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$BB$3:$CY$3,0),MATCH(BG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I71-(AboveHWM!I71+Tier1!I71+Existing!I71)/VLOOKUP(LDD!BG$2,Init!$F:$K,2,FALSE)-CDQ!I71-SuperPeak!I71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":0},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$BB$3:$CY$3,0),MATCH(BH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J71-(AboveHWM!J71+Tier1!J71+Existing!J71)/VLOOKUP(LDD!BH$2,Init!$F:$K,2,FALSE)-CDQ!J71-SuperPeak!J71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":143.73778566094097},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$BB$3:$CY$3,0),MATCH(BI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K71-(AboveHWM!K71+Tier1!K71+Existing!K71)/VLOOKUP(LDD!BI$2,Init!$F:$K,2,FALSE)-CDQ!K71-SuperPeak!K71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":0},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L71-(AboveHWM!L71+Tier1!L71+Existing!L71)/VLOOKUP(LDD!BJ$2,Init!$F:$K,2,FALSE)-CDQ!L71-SuperPeak!L71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":105.59391177184462},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$BB$3:$CY$3,0),MATCH(BK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M71-(AboveHWM!M71+Tier1!M71+Existing!M71)/VLOOKUP(LDD!BK$2,Init!$F:$K,2,FALSE)-CDQ!M71-SuperPeak!M71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":0},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$BB$3:$CY$3,0),MATCH(BL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N71-(AboveHWM!N71+Tier1!N71+Existing!N71)/VLOOKUP(LDD!BL$2,Init!$F:$K,2,FALSE)-CDQ!N71-SuperPeak!N71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":84.328642060306237},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$BB$3:$CY$3,0),MATCH(BM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O71-(AboveHWM!O71+Tier1!O71+Existing!O71)/VLOOKUP(LDD!BM$2,Init!$F:$K,2,FALSE)-CDQ!O71-SuperPeak!O71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":0},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$BB$3:$CY$3,0),MATCH(BN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P71-(AboveHWM!P71+Tier1!P71+Existing!P71)/VLOOKUP(LDD!BN$2,Init!$F:$K,2,FALSE)-CDQ!P71-SuperPeak!P71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":81.085416822255411},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$BB$3:$CY$3,0),MATCH(BO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q71-(AboveHWM!Q71+Tier1!Q71+Existing!Q71)/VLOOKUP(LDD!BO$2,Init!$F:$K,2,FALSE)-CDQ!Q71-SuperPeak!Q71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":0},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$BB$3:$CY$3,0),MATCH(BP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R71-(AboveHWM!R71+Tier1!R71+Existing!R71)/VLOOKUP(LDD!BP$2,Init!$F:$K,2,FALSE)-CDQ!R71-SuperPeak!R71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":113.63465716019421},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S71-(AboveHWM!S71+Tier1!S71+Existing!S71)/VLOOKUP(LDD!BQ$2,Init!$F:$K,2,FALSE)-CDQ!S71-SuperPeak!S71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":0},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$BB$3:$CY$3,0),MATCH(BR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T71-(AboveHWM!T71+Tier1!T71+Existing!T71)/VLOOKUP(LDD!BR$2,Init!$F:$K,2,FALSE)-CDQ!T71-SuperPeak!T71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":71.102472815534028},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$BB$3:$CY$3,0),MATCH(BS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U71-(AboveHWM!U71+Tier1!U71+Existing!U71)/VLOOKUP(LDD!BS$2,Init!$F:$K,2,FALSE)-CDQ!U71-SuperPeak!U71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":0},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$BB$3:$CY$3,0),MATCH(BT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V71-(AboveHWM!V71+Tier1!V71+Existing!V71)/VLOOKUP(LDD!BT$2,Init!$F:$K,2,FALSE)-CDQ!V71-SuperPeak!V71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":114.44311484783431},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$BB$3:$CY$3,0),MATCH(BU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W71-(AboveHWM!W71+Tier1!W71+Existing!W71)/VLOOKUP(LDD!BU$2,Init!$F:$K,2,FALSE)-CDQ!W71-SuperPeak!W71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":0},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$BB$3:$CY$3,0),MATCH(BV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X71-(AboveHWM!X71+Tier1!X71+Existing!X71)/VLOOKUP(LDD!BV$2,Init!$F:$K,2,FALSE)-CDQ!X71-SuperPeak!X71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":81.47026912531463},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$BB$3:$CY$3,0),MATCH(BW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y71-(AboveHWM!Y71+Tier1!Y71+Existing!Y71)/VLOOKUP(LDD!BW$2,Init!$F:$K,2,FALSE)-CDQ!Y71-SuperPeak!Y71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":0},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$BB$3:$CY$3,0),MATCH(BX$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z71-(AboveHWM!Z71+Tier1!Z71+Existing!Z71)/VLOOKUP(LDD!BX$2,Init!$F:$K,2,FALSE)-CDQ!Z71-SuperPeak!Z71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":72.859730607807435},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$BB$3:$CY$3,0),MATCH(BY$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA71-(AboveHWM!AA71+Tier1!AA71+Existing!AA71)/VLOOKUP(LDD!BY$2,Init!$F:$K,2,FALSE)-CDQ!AA71-SuperPeak!AA71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":0},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB71-(AboveHWM!AB71+Tier1!AB71+Existing!AB71)/VLOOKUP(LDD!BZ$2,Init!$F:$K,2,FALSE)-CDQ!AB71-SuperPeak!AB71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":67.67477205816266},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$BB$3:$CY$3,0),MATCH(CA$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC71-(AboveHWM!AC71+Tier1!AC71+Existing!AC71)/VLOOKUP(LDD!CA$2,Init!$F:$K,2,FALSE)-CDQ!AC71-SuperPeak!AC71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":0},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$BB$3:$CY$3,0),MATCH(CB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD71-(AboveHWM!AD71+Tier1!AD71+Existing!AD71)/VLOOKUP(LDD!CB$2,Init!$F:$K,2,FALSE)-CDQ!AD71-SuperPeak!AD71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":96.424951577669887},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$BB$3:$CY$3,0),MATCH(CC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE71-(AboveHWM!AE71+Tier1!AE71+Existing!AE71)/VLOOKUP(LDD!CC$2,Init!$F:$K,2,FALSE)-CDQ!AE71-SuperPeak!AE71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":0},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$BB$3:$CY$3,0),MATCH(CD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF71-(AboveHWM!AF71+Tier1!AF71+Existing!AF71)/VLOOKUP(LDD!CD$2,Init!$F:$K,2,FALSE)-CDQ!AF71-SuperPeak!AF71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":96.359242475728152},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$BB$3:$CY$3,0),MATCH(CE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG71-(AboveHWM!AG71+Tier1!AG71+Existing!AG71)/VLOOKUP(LDD!CE$2,Init!$F:$K,2,FALSE)-CDQ!AG71-SuperPeak!AG71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":0},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$BB$3:$CY$3,0),MATCH(CF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH71-(AboveHWM!AH71+Tier1!AH71+Existing!AH71)/VLOOKUP(LDD!CF$2,Init!$F:$K,2,FALSE)-CDQ!AH71-SuperPeak!AH71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":146.00499626587003},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$BB$3:$CY$3,0),MATCH(CG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI71-(AboveHWM!AI71+Tier1!AI71+Existing!AI71)/VLOOKUP(LDD!CG$2,Init!$F:$K,2,FALSE)-CDQ!AI71-SuperPeak!AI71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":0},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$BB$3:$CY$3,0),MATCH(CH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ71-(AboveHWM!AJ71+Tier1!AJ71+Existing!AJ71)/VLOOKUP(LDD!CH$2,Init!$F:$K,2,FALSE)-CDQ!AJ71-SuperPeak!AJ71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":82.152039024575259},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$BB$3:$CY$3,0),MATCH(CI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK71-(AboveHWM!AK71+Tier1!AK71+Existing!AK71)/VLOOKUP(LDD!CI$2,Init!$F:$K,2,FALSE)-CDQ!AK71-SuperPeak!AK71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":0},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL71-(AboveHWM!AL71+Tier1!AL71+Existing!AL71)/VLOOKUP(LDD!CJ$2,Init!$F:$K,2,FALSE)-CDQ!AL71-SuperPeak!AL71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":85.928536512789506},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$BB$3:$CY$3,0),MATCH(CK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM71-(AboveHWM!AM71+Tier1!AM71+Existing!AM71)/VLOOKUP(LDD!CK$2,Init!$F:$K,2,FALSE)-CDQ!AM71-SuperPeak!AM71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":0},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$BB$3:$CY$3,0),MATCH(CL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN71-(AboveHWM!AN71+Tier1!AN71+Existing!AN71)/VLOOKUP(LDD!CL$2,Init!$F:$K,2,FALSE)-CDQ!AN71-SuperPeak!AN71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":82.584183100728239},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$BB$3:$CY$3,0),MATCH(CM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO71-(AboveHWM!AO71+Tier1!AO71+Existing!AO71)/VLOOKUP(LDD!CM$2,Init!$F:$K,2,FALSE)-CDQ!AO71-SuperPeak!AO71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":0},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$BB$3:$CY$3,0),MATCH(CN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP71-(AboveHWM!AP71+Tier1!AP71+Existing!AP71)/VLOOKUP(LDD!CN$2,Init!$F:$K,2,FALSE)-CDQ!AP71-SuperPeak!AP71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":115.16494614684477},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$BB$3:$CY$3,0),MATCH(CO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ71-(AboveHWM!AQ71+Tier1!AQ71+Existing!AQ71)/VLOOKUP(LDD!CO$2,Init!$F:$K,2,FALSE)-CDQ!AQ71-SuperPeak!AQ71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":0},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$BB$3:$CY$3,0),MATCH(CP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR71-(AboveHWM!AR71+Tier1!AR71+Existing!AR71)/VLOOKUP(LDD!CP$2,Init!$F:$K,2,FALSE)-CDQ!AR71-SuperPeak!AR71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":72.134486893203928},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS71-(AboveHWM!AS71+Tier1!AS71+Existing!AS71)/VLOOKUP(LDD!CQ$2,Init!$F:$K,2,FALSE)-CDQ!AS71-SuperPeak!AS71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":0},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$BB$3:$CY$3,0),MATCH(CR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT71-(AboveHWM!AT71+Tier1!AT71+Existing!AT71)/VLOOKUP(LDD!CR$2,Init!$F:$K,2,FALSE)-CDQ!AT71-SuperPeak!AT71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":116.01611603808821},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$BB$3:$CY$3,0),MATCH(CS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU71-(AboveHWM!AU71+Tier1!AU71+Existing!AU71)/VLOOKUP(LDD!CS$2,Init!$F:$K,2,FALSE)-CDQ!AU71-SuperPeak!AU71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":0},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$BB$3:$CY$3,0),MATCH(CT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV71-(AboveHWM!AV71+Tier1!AV71+Existing!AV71)/VLOOKUP(LDD!CT$2,Init!$F:$K,2,FALSE)-CDQ!AV71-SuperPeak!AV71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":64.693373728062085},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$BB$3:$CY$3,0),MATCH(CU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW71-(AboveHWM!AW71+Tier1!AW71+Existing!AW71)/VLOOKUP(LDD!CU$2,Init!$F:$K,2,FALSE)-CDQ!AW71-SuperPeak!AW71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":0},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$BB$3:$CY$3,0),MATCH(CV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX71-(AboveHWM!AX71+Tier1!AX71+Existing!AX71)/VLOOKUP(LDD!CV$2,Init!$F:$K,2,FALSE)-CDQ!AX71-SuperPeak!AX71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":90.660370024271955},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$BB$3:$CY$3,0),MATCH(CW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY71-(AboveHWM!AY71+Tier1!AY71+Existing!AY71)/VLOOKUP(LDD!CW$2,Init!$F:$K,2,FALSE)-CDQ!AY71-SuperPeak!AY71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":0}]
[null,10204,"Idaho Falls Power",{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,MATCH(D$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AG72))*TOCA!AQ72","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,MATCH(E$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AH72))*TOCA!AR72","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(F$3=\"HLH\",MATCH(F$2,SliceLF!$B$3:$BA$3,0),MATCH(F$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!D72-SystemShape!D72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BA$3,0),MATCH(G$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!E72-SystemShape!E72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BA$3,0),MATCH(H$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!F72-SystemShape!F72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BA$3,0),MATCH(I$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!G72-SystemShape!G72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BA$3,0),MATCH(J$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!H72-SystemShape!H72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BA$3,0),MATCH(K$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!I72-SystemShape!I72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BA$3,0),MATCH(L$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!J72-SystemShape!J72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BA$3,0),MATCH(M$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!K72-SystemShape!K72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BA$3,0),MATCH(N$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!L72-SystemShape!L72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BA$3,0),MATCH(O$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!M72-SystemShape!M72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BA$3,0),MATCH(P$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!N72-SystemShape!N72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BA$3,0),MATCH(Q$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!O72-SystemShape!O72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BA$3,0),MATCH(R$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!P72-SystemShape!P72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BA$3,0),MATCH(S$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Q72-SystemShape!Q72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BA$3,0),MATCH(T$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!R72-SystemShape!R72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BA$3,0),MATCH(U$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!S72-SystemShape!S72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BA$3,0),MATCH(V$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!T72-SystemShape!T72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BA$3,0),MATCH(W$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!U72-SystemShape!U72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BA$3,0),MATCH(X$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!V72-SystemShape!V72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BA$3,0),MATCH(Y$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!W72-SystemShape!W72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BA$3,0),MATCH(Z$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!X72-SystemShape!X72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BA$3,0),MATCH(AA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Y72-SystemShape!Y72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BA$3,0),MATCH(AB$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Z72-SystemShape!Z72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BA$3,0),MATCH(AC$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AA72-SystemShape!AA72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BA$3,0),MATCH(AD$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AB72-SystemShape!AB72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BA$3,0),MATCH(AE$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AC72-SystemShape!AC72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BA$3,0),MATCH(AF$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AD72-SystemShape!AD72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BA$3,0),MATCH(AG$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AE72-SystemShape!AE72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BA$3,0),MATCH(AH$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AF72-SystemShape!AF72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BA$3,0),MATCH(AI$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AG72-SystemShape!AG72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BA$3,0),MATCH(AJ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AH72-SystemShape!AH72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BA$3,0),MATCH(AK$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AI72-SystemShape!AI72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BA$3,0),MATCH(AL$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AJ72-SystemShape!AJ72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BA$3,0),MATCH(AM$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AK72-SystemShape!AK72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BA$3,0),MATCH(AN$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AL72-SystemShape!AL72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BA$3,0),MATCH(AO$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AM72-SystemShape!AM72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BA$3,0),MATCH(AP$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AN72-SystemShape!AN72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BA$3,0),MATCH(AQ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AO72-SystemShape!AO72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BA$3,0),MATCH(AR$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AP72-SystemShape!AP72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BA$3,0),MATCH(AS$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AQ72-SystemShape!AQ72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BA$3,0),MATCH(AT$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AR72-SystemShape!AR72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BA$3,0),MATCH(AU$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AS72-SystemShape!AS72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BA$3,0),MATCH(AV$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AT72-SystemShape!AT72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BA$3,0),MATCH(AW$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AU72-SystemShape!AU72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BA$3,0),MATCH(AX$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AV72-SystemShape!AV72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BA$3,0),MATCH(AY$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AW72-SystemShape!AW72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BA$3,0),MATCH(AZ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AX72-SystemShape!AX72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BA$3,0),MATCH(BA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AY72-SystemShape!AY72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$BB$3:$CY$3,0),MATCH(BB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D72-(AboveHWM!D72+Tier1!D72+Existing!D72)/VLOOKUP(LDD!BB$2,Init!$F:$K,2,FALSE)-CDQ!D72-SuperPeak!D72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$BB$3:$CY$3,0),MATCH(BC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E72-(AboveHWM!E72+Tier1!E72+Existing!E72)/VLOOKUP(LDD!BC$2,Init!$F:$K,2,FALSE)-CDQ!E72-SuperPeak!E72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$BB$3:$CY$3,0),MATCH(BD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F72-(AboveHWM!F72+Tier1!F72+Existing!F72)/VLOOKUP(LDD!BD$2,Init!$F:$K,2,FALSE)-CDQ!F72-SuperPeak!F72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$BB$3:$CY$3,0),MATCH(BE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G72-(AboveHWM!G72+Tier1!G72+Existing!G72)/VLOOKUP(LDD!BE$2,Init!$F:$K,2,FALSE)-CDQ!G72-SuperPeak!G72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$BB$3:$CY$3,0),MATCH(BF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H72-(AboveHWM!H72+Tier1!H72+Existing!H72)/VLOOKUP(LDD!BF$2,Init!$F:$K,2,FALSE)-CDQ!H72-SuperPeak!H72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$BB$3:$CY$3,0),MATCH(BG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I72-(AboveHWM!I72+Tier1!I72+Existing!I72)/VLOOKUP(LDD!BG$2,Init!$F:$K,2,FALSE)-CDQ!I72-SuperPeak!I72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$BB$3:$CY$3,0),MATCH(BH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J72-(AboveHWM!J72+Tier1!J72+Existing!J72)/VLOOKUP(LDD!BH$2,Init!$F:$K,2,FALSE)-CDQ!J72-SuperPeak!J72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$BB$3:$CY$3,0),MATCH(BI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K72-(AboveHWM!K72+Tier1!K72+Existing!K72)/VLOOKUP(LDD!BI$2,Init!$F:$K,2,FALSE)-CDQ!K72-SuperPeak!K72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L72-(AboveHWM!L72+Tier1!L72+Existing!L72)/VLOOKUP(LDD!BJ$2,Init!$F:$K,2,FALSE)-CDQ!L72-SuperPeak!L72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$BB$3:$CY$3,0),MATCH(BK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M72-(AboveHWM!M72+Tier1!M72+Existing!M72)/VLOOKUP(LDD!BK$2,Init!$F:$K,2,FALSE)-CDQ!M72-SuperPeak!M72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$BB$3:$CY$3,0),MATCH(BL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N72-(AboveHWM!N72+Tier1!N72+Existing!N72)/VLOOKUP(LDD!BL$2,Init!$F:$K,2,FALSE)-CDQ!N72-SuperPeak!N72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$BB$3:$CY$3,0),MATCH(BM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O72-(AboveHWM!O72+Tier1!O72+Existing!O72)/VLOOKUP(LDD!BM$2,Init!$F:$K,2,FALSE)-CDQ!O72-SuperPeak!O72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$BB$3:$CY$3,0),MATCH(BN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P72-(AboveHWM!P72+Tier1!P72+Existing!P72)/VLOOKUP(LDD!BN$2,Init!$F:$K,2,FALSE)-CDQ!P72-SuperPeak!P72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$BB$3:$CY$3,0),MATCH(BO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q72-(AboveHWM!Q72+Tier1!Q72+Existing!Q72)/VLOOKUP(LDD!BO$2,Init!$F:$K,2,FALSE)-CDQ!Q72-SuperPeak!Q72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$BB$3:$CY$3,0),MATCH(BP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R72-(AboveHWM!R72+Tier1!R72+Existing!R72)/VLOOKUP(LDD!BP$2,Init!$F:$K,2,FALSE)-CDQ!R72-SuperPeak!R72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S72-(AboveHWM!S72+Tier1!S72+Existing!S72)/VLOOKUP(LDD!BQ$2,Init!$F:$K,2,FALSE)-CDQ!S72-SuperPeak!S72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$BB$3:$CY$3,0),MATCH(BR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T72-(AboveHWM!T72+Tier1!T72+Existing!T72)/VLOOKUP(LDD!BR$2,Init!$F:$K,2,FALSE)-CDQ!T72-SuperPeak!T72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$BB$3:$CY$3,0),MATCH(BS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U72-(AboveHWM!U72+Tier1!U72+Existing!U72)/VLOOKUP(LDD!BS$2,Init!$F:$K,2,FALSE)-CDQ!U72-SuperPeak!U72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$BB$3:$CY$3,0),MATCH(BT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V72-(AboveHWM!V72+Tier1!V72+Existing!V72)/VLOOKUP(LDD!BT$2,Init!$F:$K,2,FALSE)-CDQ!V72-SuperPeak!V72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$BB$3:$CY$3,0),MATCH(BU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W72-(AboveHWM!W72+Tier1!W72+Existing!W72)/VLOOKUP(LDD!BU$2,Init!$F:$K,2,FALSE)-CDQ!W72-SuperPeak!W72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$BB$3:$CY$3,0),MATCH(BV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X72-(AboveHWM!X72+Tier1!X72+Existing!X72)/VLOOKUP(LDD!BV$2,Init!$F:$K,2,FALSE)-CDQ!X72-SuperPeak!X72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$BB$3:$CY$3,0),MATCH(BW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y72-(AboveHWM!Y72+Tier1!Y72+Existing!Y72)/VLOOKUP(LDD!BW$2,Init!$F:$K,2,FALSE)-CDQ!Y72-SuperPeak!Y72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$BB$3:$CY$3,0),MATCH(BX$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z72-(AboveHWM!Z72+Tier1!Z72+Existing!Z72)/VLOOKUP(LDD!BX$2,Init!$F:$K,2,FALSE)-CDQ!Z72-SuperPeak!Z72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$BB$3:$CY$3,0),MATCH(BY$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA72-(AboveHWM!AA72+Tier1!AA72+Existing!AA72)/VLOOKUP(LDD!BY$2,Init!$F:$K,2,FALSE)-CDQ!AA72-SuperPeak!AA72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB72-(AboveHWM!AB72+Tier1!AB72+Existing!AB72)/VLOOKUP(LDD!BZ$2,Init!$F:$K,2,FALSE)-CDQ!AB72-SuperPeak!AB72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$BB$3:$CY$3,0),MATCH(CA$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC72-(AboveHWM!AC72+Tier1!AC72+Existing!AC72)/VLOOKUP(LDD!CA$2,Init!$F:$K,2,FALSE)-CDQ!AC72-SuperPeak!AC72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$BB$3:$CY$3,0),MATCH(CB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD72-(AboveHWM!AD72+Tier1!AD72+Existing!AD72)/VLOOKUP(LDD!CB$2,Init!$F:$K,2,FALSE)-CDQ!AD72-SuperPeak!AD72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$BB$3:$CY$3,0),MATCH(CC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE72-(AboveHWM!AE72+Tier1!AE72+Existing!AE72)/VLOOKUP(LDD!CC$2,Init!$F:$K,2,FALSE)-CDQ!AE72-SuperPeak!AE72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$BB$3:$CY$3,0),MATCH(CD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF72-(AboveHWM!AF72+Tier1!AF72+Existing!AF72)/VLOOKUP(LDD!CD$2,Init!$F:$K,2,FALSE)-CDQ!AF72-SuperPeak!AF72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$BB$3:$CY$3,0),MATCH(CE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG72-(AboveHWM!AG72+Tier1!AG72+Existing!AG72)/VLOOKUP(LDD!CE$2,Init!$F:$K,2,FALSE)-CDQ!AG72-SuperPeak!AG72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$BB$3:$CY$3,0),MATCH(CF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH72-(AboveHWM!AH72+Tier1!AH72+Existing!AH72)/VLOOKUP(LDD!CF$2,Init!$F:$K,2,FALSE)-CDQ!AH72-SuperPeak!AH72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$BB$3:$CY$3,0),MATCH(CG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI72-(AboveHWM!AI72+Tier1!AI72+Existing!AI72)/VLOOKUP(LDD!CG$2,Init!$F:$K,2,FALSE)-CDQ!AI72-SuperPeak!AI72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$BB$3:$CY$3,0),MATCH(CH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ72-(AboveHWM!AJ72+Tier1!AJ72+Existing!AJ72)/VLOOKUP(LDD!CH$2,Init!$F:$K,2,FALSE)-CDQ!AJ72-SuperPeak!AJ72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$BB$3:$CY$3,0),MATCH(CI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK72-(AboveHWM!AK72+Tier1!AK72+Existing!AK72)/VLOOKUP(LDD!CI$2,Init!$F:$K,2,FALSE)-CDQ!AK72-SuperPeak!AK72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL72-(AboveHWM!AL72+Tier1!AL72+Existing!AL72)/VLOOKUP(LDD!CJ$2,Init!$F:$K,2,FALSE)-CDQ!AL72-SuperPeak!AL72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$BB$3:$CY$3,0),MATCH(CK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM72-(AboveHWM!AM72+Tier1!AM72+Existing!AM72)/VLOOKUP(LDD!CK$2,Init!$F:$K,2,FALSE)-CDQ!AM72-SuperPeak!AM72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$BB$3:$CY$3,0),MATCH(CL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN72-(AboveHWM!AN72+Tier1!AN72+Existing!AN72)/VLOOKUP(LDD!CL$2,Init!$F:$K,2,FALSE)-CDQ!AN72-SuperPeak!AN72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$BB$3:$CY$3,0),MATCH(CM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO72-(AboveHWM!AO72+Tier1!AO72+Existing!AO72)/VLOOKUP(LDD!CM$2,Init!$F:$K,2,FALSE)-CDQ!AO72-SuperPeak!AO72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$BB$3:$CY$3,0),MATCH(CN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP72-(AboveHWM!AP72+Tier1!AP72+Existing!AP72)/VLOOKUP(LDD!CN$2,Init!$F:$K,2,FALSE)-CDQ!AP72-SuperPeak!AP72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$BB$3:$CY$3,0),MATCH(CO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ72-(AboveHWM!AQ72+Tier1!AQ72+Existing!AQ72)/VLOOKUP(LDD!CO$2,Init!$F:$K,2,FALSE)-CDQ!AQ72-SuperPeak!AQ72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$BB$3:$CY$3,0),MATCH(CP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR72-(AboveHWM!AR72+Tier1!AR72+Existing!AR72)/VLOOKUP(LDD!CP$2,Init!$F:$K,2,FALSE)-CDQ!AR72-SuperPeak!AR72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS72-(AboveHWM!AS72+Tier1!AS72+Existing!AS72)/VLOOKUP(LDD!CQ$2,Init!$F:$K,2,FALSE)-CDQ!AS72-SuperPeak!AS72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$BB$3:$CY$3,0),MATCH(CR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT72-(AboveHWM!AT72+Tier1!AT72+Existing!AT72)/VLOOKUP(LDD!CR$2,Init!$F:$K,2,FALSE)-CDQ!AT72-SuperPeak!AT72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$BB$3:$CY$3,0),MATCH(CS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU72-(AboveHWM!AU72+Tier1!AU72+Existing!AU72)/VLOOKUP(LDD!CS$2,Init!$F:$K,2,FALSE)-CDQ!AU72-SuperPeak!AU72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$BB$3:$CY$3,0),MATCH(CT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV72-(AboveHWM!AV72+Tier1!AV72+Existing!AV72)/VLOOKUP(LDD!CT$2,Init!$F:$K,2,FALSE)-CDQ!AV72-SuperPeak!AV72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$BB$3:$CY$3,0),MATCH(CU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW72-(AboveHWM!AW72+Tier1!AW72+Existing!AW72)/VLOOKUP(LDD!CU$2,Init!$F:$K,2,FALSE)-CDQ!AW72-SuperPeak!AW72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$BB$3:$CY$3,0),MATCH(CV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX72-(AboveHWM!AX72+Tier1!AX72+Existing!AX72)/VLOOKUP(LDD!CV$2,Init!$F:$K,2,FALSE)-CDQ!AX72-SuperPeak!AX72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$BB$3:$CY$3,0),MATCH(CW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY72-(AboveHWM!AY72+Tier1!AY72+Existing!AY72)/VLOOKUP(LDD!CW$2,Init!$F:$K,2,FALSE)-CDQ!AY72-SuperPeak!AY72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0}]
[null,10242,"Lost River Elec Coop",{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,MATCH(D$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AG81))*TOCA!AQ81","v":1.0077600274406334E-4},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,MATCH(E$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AH81))*TOCA!AR81","v":1.0151333952506598E-4},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(F$3=\"HLH\",MATCH(F$2,SliceLF!$B$3:$BA$3,0),MATCH(F$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!D81-SystemShape!D81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":-78.510223354573753},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BA$3,0),MATCH(G$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!E81-SystemShape!E81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":-72.42486838512977},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BA$3,0),MATCH(H$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!F81-SystemShape!F81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":-140.60531003412709},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BA$3,0),MATCH(I$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!G81-SystemShape!G81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":-114.26022247964822},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BA$3,0),MATCH(J$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!H81-SystemShape!H81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":-102.30260833516044},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BA$3,0),MATCH(K$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!I81-SystemShape!I81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":-102.34241287162584},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BA$3,0),MATCH(L$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!J81-SystemShape!J81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":-126.80832342028205},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BA$3,0),MATCH(M$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!K81-SystemShape!K81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":-96.428559699277656},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BA$3,0),MATCH(N$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!L81-SystemShape!L81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":-120.86945630587172},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BA$3,0),MATCH(O$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!M81-SystemShape!M81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":-84.112443935727299},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BA$3,0),MATCH(P$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!N81-SystemShape!N81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":-160.27297591580577},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BA$3,0),MATCH(Q$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!O81-SystemShape!O81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":-131.56267613291527},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BA$3,0),MATCH(R$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!P81-SystemShape!P81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":-89.561100343084533},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BA$3,0),MATCH(S$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Q81-SystemShape!Q81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":-69.545822524878389},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BA$3,0),MATCH(T$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!R81-SystemShape!R81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":65.06807947424231},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BA$3,0),MATCH(U$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!S81-SystemShape!S81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":46.001788690798207},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BA$3,0),MATCH(V$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!T81-SystemShape!T81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":275.92399029947978},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BA$3,0),MATCH(W$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!U81-SystemShape!U81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":170.46394462164193},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BA$3,0),MATCH(X$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!V81-SystemShape!V81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":393.11893830879762},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BA$3,0),MATCH(Y$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!W81-SystemShape!W81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":308.04484791526306},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BA$3,0),MATCH(Z$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!X81-SystemShape!X81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":302.95284064106181},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BA$3,0),MATCH(AA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Y81-SystemShape!Y81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":205.8091741202665},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BA$3,0),MATCH(AB$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Z81-SystemShape!Z81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":86.529843274130343},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BA$3,0),MATCH(AC$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AA81-SystemShape!AA81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":55.288407135595335},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BA$3,0),MATCH(AD$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AB81-SystemShape!AB81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":-78.518638590282549},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BA$3,0),MATCH(AE$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AC81-SystemShape!AC81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":-72.574294069583303},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BA$3,0),MATCH(AF$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AD81-SystemShape!AD81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":-141.10764034303162},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BA$3,0),MATCH(AG$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AE81-SystemShape!AE81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":-114.67833236321958},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BA$3,0),MATCH(AH$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AF81-SystemShape!AF81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":-102.52567192484237},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BA$3,0),MATCH(AI$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AG81-SystemShape!AG81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":-102.67452929903726},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BA$3,0),MATCH(AJ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AH81-SystemShape!AH81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":-127.21550242403036},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BA$3,0),MATCH(AK$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AI81-SystemShape!AI81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":-96.714847786026425},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BA$3,0),MATCH(AL$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AJ81-SystemShape!AJ81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":-113.71247518320975},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BA$3,0),MATCH(AM$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AK81-SystemShape!AK81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":-81.614807238917464},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BA$3,0),MATCH(AN$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AL81-SystemShape!AL81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":-160.91175500214808},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BA$3,0),MATCH(AO$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AM81-SystemShape!AM81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":-132.1236387807871},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BA$3,0),MATCH(AP$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AN81-SystemShape!AN81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":-89.668886140767157},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BA$3,0),MATCH(AQ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AO81-SystemShape!AO81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":-69.668839412914977},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BA$3,0),MATCH(AR$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AP81-SystemShape!AP81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":69.010226491390469},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BA$3,0),MATCH(AS$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AQ81-SystemShape!AQ81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":49.025190553446137},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BA$3,0),MATCH(AT$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AR81-SystemShape!AR81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":281.53164511523369},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BA$3,0),MATCH(AU$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AS81-SystemShape!AS81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":174.26092295572266},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BA$3,0),MATCH(AV$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AT81-SystemShape!AT81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":399.42396653976851},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BA$3,0),MATCH(AW$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AU81-SystemShape!AU81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":312.99431793394876},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BA$3,0),MATCH(AX$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AV81-SystemShape!AV81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":308.72769587254669},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BA$3,0),MATCH(AY$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AW81-SystemShape!AW81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":209.86686652888102},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BA$3,0),MATCH(AZ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AX81-SystemShape!AX81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":90.582426625143583},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BA$3,0),MATCH(BA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AY81-SystemShape!AY81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":58.369594267181817},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$BB$3:$CY$3,0),MATCH(BB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D81-(AboveHWM!D81+Tier1!D81+Existing!D81)/VLOOKUP(LDD!BB$2,Init!$F:$K,2,FALSE)-CDQ!D81-SuperPeak!D81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":120.42718964379945},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$BB$3:$CY$3,0),MATCH(BC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E81-(AboveHWM!E81+Tier1!E81+Existing!E81)/VLOOKUP(LDD!BC$2,Init!$F:$K,2,FALSE)-CDQ!E81-SuperPeak!E81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":0},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$BB$3:$CY$3,0),MATCH(BD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F81-(AboveHWM!F81+Tier1!F81+Existing!F81)/VLOOKUP(LDD!BD$2,Init!$F:$K,2,FALSE)-CDQ!F81-SuperPeak!F81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":32.983835509234908},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$BB$3:$CY$3,0),MATCH(BE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G81-(AboveHWM!G81+Tier1!G81+Existing!G81)/VLOOKUP(LDD!BE$2,Init!$F:$K,2,FALSE)-CDQ!G81-SuperPeak!G81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":0},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$BB$3:$CY$3,0),MATCH(BF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H81-(AboveHWM!H81+Tier1!H81+Existing!H81)/VLOOKUP(LDD!BF$2,Init!$F:$K,2,FALSE)-CDQ!H81-SuperPeak!H81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":25.142256501319284},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$BB$3:$CY$3,0),MATCH(BG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I81-(AboveHWM!I81+Tier1!I81+Existing!I81)/VLOOKUP(LDD!BG$2,Init!$F:$K,2,FALSE)-CDQ!I81-SuperPeak!I81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":0},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$BB$3:$CY$3,0),MATCH(BH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J81-(AboveHWM!J81+Tier1!J81+Existing!J81)/VLOOKUP(LDD!BH$2,Init!$F:$K,2,FALSE)-CDQ!J81-SuperPeak!J81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":64.644487005277043},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$BB$3:$CY$3,0),MATCH(BI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K81-(AboveHWM!K81+Tier1!K81+Existing!K81)/VLOOKUP(LDD!BI$2,Init!$F:$K,2,FALSE)-CDQ!K81-SuperPeak!K81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":0},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L81-(AboveHWM!L81+Tier1!L81+Existing!L81)/VLOOKUP(LDD!BJ$2,Init!$F:$K,2,FALSE)-CDQ!L81-SuperPeak!L81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":34.083726337730887},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$BB$3:$CY$3,0),MATCH(BK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M81-(AboveHWM!M81+Tier1!M81+Existing!M81)/VLOOKUP(LDD!BK$2,Init!$F:$K,2,FALSE)-CDQ!M81-SuperPeak!M81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":0},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$BB$3:$CY$3,0),MATCH(BL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N81-(AboveHWM!N81+Tier1!N81+Existing!N81)/VLOOKUP(LDD!BL$2,Init!$F:$K,2,FALSE)-CDQ!N81-SuperPeak!N81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":14.504106200527753},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$BB$3:$CY$3,0),MATCH(BM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O81-(AboveHWM!O81+Tier1!O81+Existing!O81)/VLOOKUP(LDD!BM$2,Init!$F:$K,2,FALSE)-CDQ!O81-SuperPeak!O81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":0},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$BB$3:$CY$3,0),MATCH(BN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P81-(AboveHWM!P81+Tier1!P81+Existing!P81)/VLOOKUP(LDD!BN$2,Init!$F:$K,2,FALSE)-CDQ!P81-SuperPeak!P81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":84.097052968337763},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$BB$3:$CY$3,0),MATCH(BO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q81-(AboveHWM!Q81+Tier1!Q81+Existing!Q81)/VLOOKUP(LDD!BO$2,Init!$F:$K,2,FALSE)-CDQ!Q81-SuperPeak!Q81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":0},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$BB$3:$CY$3,0),MATCH(BP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R81-(AboveHWM!R81+Tier1!R81+Existing!R81)/VLOOKUP(LDD!BP$2,Init!$F:$K,2,FALSE)-CDQ!R81-SuperPeak!R81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":0},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S81-(AboveHWM!S81+Tier1!S81+Existing!S81)/VLOOKUP(LDD!BQ$2,Init!$F:$K,2,FALSE)-CDQ!S81-SuperPeak!S81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":0},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$BB$3:$CY$3,0),MATCH(BR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T81-(AboveHWM!T81+Tier1!T81+Existing!T81)/VLOOKUP(LDD!BR$2,Init!$F:$K,2,FALSE)-CDQ!T81-SuperPeak!T81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":254.42447493403705},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$BB$3:$CY$3,0),MATCH(BS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U81-(AboveHWM!U81+Tier1!U81+Existing!U81)/VLOOKUP(LDD!BS$2,Init!$F:$K,2,FALSE)-CDQ!U81-SuperPeak!U81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":0},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$BB$3:$CY$3,0),MATCH(BT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V81-(AboveHWM!V81+Tier1!V81+Existing!V81)/VLOOKUP(LDD!BT$2,Init!$F:$K,2,FALSE)-CDQ!V81-SuperPeak!V81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":276.19248898416879},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$BB$3:$CY$3,0),MATCH(BU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W81-(AboveHWM!W81+Tier1!W81+Existing!W81)/VLOOKUP(LDD!BU$2,Init!$F:$K,2,FALSE)-CDQ!W81-SuperPeak!W81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":0},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$BB$3:$CY$3,0),MATCH(BV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X81-(AboveHWM!X81+Tier1!X81+Existing!X81)/VLOOKUP(LDD!BV$2,Init!$F:$K,2,FALSE)-CDQ!X81-SuperPeak!X81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":293.37219614482575},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$BB$3:$CY$3,0),MATCH(BW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y81-(AboveHWM!Y81+Tier1!Y81+Existing!Y81)/VLOOKUP(LDD!BW$2,Init!$F:$K,2,FALSE)-CDQ!Y81-SuperPeak!Y81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":0},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$BB$3:$CY$3,0),MATCH(BX$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z81-(AboveHWM!Z81+Tier1!Z81+Existing!Z81)/VLOOKUP(LDD!BX$2,Init!$F:$K,2,FALSE)-CDQ!Z81-SuperPeak!Z81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":144.13728704925236},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$BB$3:$CY$3,0),MATCH(BY$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA81-(AboveHWM!AA81+Tier1!AA81+Existing!AA81)/VLOOKUP(LDD!BY$2,Init!$F:$K,2,FALSE)-CDQ!AA81-SuperPeak!AA81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":0},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB81-(AboveHWM!AB81+Tier1!AB81+Existing!AB81)/VLOOKUP(LDD!BZ$2,Init!$F:$K,2,FALSE)-CDQ!AB81-SuperPeak!AB81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":135.91106112576963},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$BB$3:$CY$3,0),MATCH(CA$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC81-(AboveHWM!AC81+Tier1!AC81+Existing!AC81)/VLOOKUP(LDD!CA$2,Init!$F:$K,2,FALSE)-CDQ!AC81-SuperPeak!AC81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":0},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$BB$3:$CY$3,0),MATCH(CB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD81-(AboveHWM!AD81+Tier1!AD81+Existing!AD81)/VLOOKUP(LDD!CB$2,Init!$F:$K,2,FALSE)-CDQ!AD81-SuperPeak!AD81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":33.489730163588348},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$BB$3:$CY$3,0),MATCH(CC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE81-(AboveHWM!AE81+Tier1!AE81+Existing!AE81)/VLOOKUP(LDD!CC$2,Init!$F:$K,2,FALSE)-CDQ!AE81-SuperPeak!AE81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":0},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$BB$3:$CY$3,0),MATCH(CD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF81-(AboveHWM!AF81+Tier1!AF81+Existing!AF81)/VLOOKUP(LDD!CD$2,Init!$F:$K,2,FALSE)-CDQ!AF81-SuperPeak!AF81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":25.593223725593745},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$BB$3:$CY$3,0),MATCH(CE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG81-(AboveHWM!AG81+Tier1!AG81+Existing!AG81)/VLOOKUP(LDD!CE$2,Init!$F:$K,2,FALSE)-CDQ!AG81-SuperPeak!AG81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":0},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$BB$3:$CY$3,0),MATCH(CF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH81-(AboveHWM!AH81+Tier1!AH81+Existing!AH81)/VLOOKUP(LDD!CF$2,Init!$F:$K,2,FALSE)-CDQ!AH81-SuperPeak!AH81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":65.446578851227883},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$BB$3:$CY$3,0),MATCH(CG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI81-(AboveHWM!AI81+Tier1!AI81+Existing!AI81)/VLOOKUP(LDD!CG$2,Init!$F:$K,2,FALSE)-CDQ!AI81-SuperPeak!AI81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":0},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$BB$3:$CY$3,0),MATCH(CH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ81-(AboveHWM!AJ81+Tier1!AJ81+Existing!AJ81)/VLOOKUP(LDD!CH$2,Init!$F:$K,2,FALSE)-CDQ!AJ81-SuperPeak!AJ81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":25.256573944590954},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$BB$3:$CY$3,0),MATCH(CI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK81-(AboveHWM!AK81+Tier1!AK81+Existing!AK81)/VLOOKUP(LDD!CI$2,Init!$F:$K,2,FALSE)-CDQ!AK81-SuperPeak!AK81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":0},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL81-(AboveHWM!AL81+Tier1!AL81+Existing!AL81)/VLOOKUP(LDD!CJ$2,Init!$F:$K,2,FALSE)-CDQ!AL81-SuperPeak!AL81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":14.907497432514683},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$BB$3:$CY$3,0),MATCH(CK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM81-(AboveHWM!AM81+Tier1!AM81+Existing!AM81)/VLOOKUP(LDD!CK$2,Init!$F:$K,2,FALSE)-CDQ!AM81-SuperPeak!AM81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":0},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$BB$3:$CY$3,0),MATCH(CL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN81-(AboveHWM!AN81+Tier1!AN81+Existing!AN81)/VLOOKUP(LDD!CL$2,Init!$F:$K,2,FALSE)-CDQ!AN81-SuperPeak!AN81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":84.976878699005439},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$BB$3:$CY$3,0),MATCH(CM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO81-(AboveHWM!AO81+Tier1!AO81+Existing!AO81)/VLOOKUP(LDD!CM$2,Init!$F:$K,2,FALSE)-CDQ!AO81-SuperPeak!AO81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":0},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$BB$3:$CY$3,0),MATCH(CN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP81-(AboveHWM!AP81+Tier1!AP81+Existing!AP81)/VLOOKUP(LDD!CN$2,Init!$F:$K,2,FALSE)-CDQ!AP81-SuperPeak!AP81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":0},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$BB$3:$CY$3,0),MATCH(CO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ81-(AboveHWM!AQ81+Tier1!AQ81+Existing!AQ81)/VLOOKUP(LDD!CO$2,Init!$F:$K,2,FALSE)-CDQ!AQ81-SuperPeak!AQ81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":0},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$BB$3:$CY$3,0),MATCH(CP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR81-(AboveHWM!AR81+Tier1!AR81+Existing!AR81)/VLOOKUP(LDD!CP$2,Init!$F:$K,2,FALSE)-CDQ!AR81-SuperPeak!AR81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":265.37812613192614},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS81-(AboveHWM!AS81+Tier1!AS81+Existing!AS81)/VLOOKUP(LDD!CQ$2,Init!$F:$K,2,FALSE)-CDQ!AS81-SuperPeak!AS81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":0},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$BB$3:$CY$3,0),MATCH(CR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT81-(AboveHWM!AT81+Tier1!AT81+Existing!AT81)/VLOOKUP(LDD!CR$2,Init!$F:$K,2,FALSE)-CDQ!AT81-SuperPeak!AT81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":288.1105968845136},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$BB$3:$CY$3,0),MATCH(CS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU81-(AboveHWM!AU81+Tier1!AU81+Existing!AU81)/VLOOKUP(LDD!CS$2,Init!$F:$K,2,FALSE)-CDQ!AU81-SuperPeak!AU81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":0},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$BB$3:$CY$3,0),MATCH(CT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV81-(AboveHWM!AV81+Tier1!AV81+Existing!AV81)/VLOOKUP(LDD!CT$2,Init!$F:$K,2,FALSE)-CDQ!AV81-SuperPeak!AV81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":253.37046289831559},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$BB$3:$CY$3,0),MATCH(CU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW81-(AboveHWM!AW81+Tier1!AW81+Existing!AW81)/VLOOKUP(LDD!CU$2,Init!$F:$K,2,FALSE)-CDQ!AW81-SuperPeak!AW81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":0},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$BB$3:$CY$3,0),MATCH(CV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX81-(AboveHWM!AX81+Tier1!AX81+Existing!AX81)/VLOOKUP(LDD!CV$2,Init!$F:$K,2,FALSE)-CDQ!AX81-SuperPeak!AX81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":189.07151148284964},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$BB$3:$CY$3,0),MATCH(CW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY81-(AboveHWM!AY81+Tier1!AY81+Existing!AY81)/VLOOKUP(LDD!CW$2,Init!$F:$K,2,FALSE)-CDQ!AY81-SuperPeak!AY81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":0}]
[null,10278,"Northern Lights",{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,MATCH(D$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AG90))*TOCA!AQ90","v":3.6578132632786694E-4},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,MATCH(E$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AH90))*TOCA!AR90","v":3.7109215956791851E-4},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(F$3=\"HLH\",MATCH(F$2,SliceLF!$B$3:$BA$3,0),MATCH(F$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!D90-SystemShape!D90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":181.25116580149503},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BA$3,0),MATCH(G$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!E90-SystemShape!E90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":-68.567602804814115},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BA$3,0),MATCH(H$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!F90-SystemShape!F90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":255.67397412860095},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BA$3,0),MATCH(I$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!G90-SystemShape!G90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":-15.336928049883973},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BA$3,0),MATCH(J$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!H90-SystemShape!H90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":533.45958238640776},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BA$3,0),MATCH(K$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!I90-SystemShape!I90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":108.49724951516382},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BA$3,0),MATCH(L$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!J90-SystemShape!J90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":383.88243504561677},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BA$3,0),MATCH(M$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!K90-SystemShape!K90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":93.967768846704274},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BA$3,0),MATCH(N$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!L90-SystemShape!L90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":329.68362250539252},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BA$3,0),MATCH(O$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!M90-SystemShape!M90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":74.864910011714557},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BA$3,0),MATCH(P$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!N90-SystemShape!N90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":151.76503515655585},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BA$3,0),MATCH(Q$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!O90-SystemShape!O90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":-128.34700328823831},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BA$3,0),MATCH(R$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!P90-SystemShape!P90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":171.71838691957382},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BA$3,0),MATCH(S$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Q90-SystemShape!Q90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":-38.843161233067391},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BA$3,0),MATCH(T$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!R90-SystemShape!R90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":-374.35267818161304},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BA$3,0),MATCH(U$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!S90-SystemShape!S90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":-448.79122731172453},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BA$3,0),MATCH(V$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!T90-SystemShape!T90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":-190.03858288787902},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BA$3,0),MATCH(W$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!U90-SystemShape!U90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":-404.30185852231403},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BA$3,0),MATCH(X$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!V90-SystemShape!V90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":-56.257902626752028},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BA$3,0),MATCH(Y$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!W90-SystemShape!W90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":-247.48529821583872},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BA$3,0),MATCH(Z$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!X90-SystemShape!X90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":12.259816607316468},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BA$3,0),MATCH(AA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Y90-SystemShape!Y90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":-229.67302942297948},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BA$3,0),MATCH(AB$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Z90-SystemShape!Z90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":78.435100805427211},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BA$3,0),MATCH(AC$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AA90-SystemShape!AA90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":-173.75028029589828},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BA$3,0),MATCH(AD$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AB90-SystemShape!AB90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":178.33868406905131},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BA$3,0),MATCH(AE$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AC90-SystemShape!AC90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":-65.900886231593063},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BA$3,0),MATCH(AF$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AD90-SystemShape!AD90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":260.32239046347598},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BA$3,0),MATCH(AG$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AE90-SystemShape!AE90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":-17.413572373190107},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BA$3,0),MATCH(AH$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AF90-SystemShape!AF90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":542.01827775520519},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BA$3,0),MATCH(AI$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AG90-SystemShape!AG90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":107.38307654102725},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BA$3,0),MATCH(AJ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AH90-SystemShape!AH90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":389.56916321006418},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BA$3,0),MATCH(AK$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AI90-SystemShape!AI90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":93.338643180038289},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BA$3,0),MATCH(AL$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AJ90-SystemShape!AJ90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":350.00430364179454},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BA$3,0),MATCH(AM$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AK90-SystemShape!AK90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":77.749469698318322},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BA$3,0),MATCH(AN$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AL90-SystemShape!AL90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":154.64316097094144},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BA$3,0),MATCH(AO$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AM90-SystemShape!AM90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":-132.73135105769202},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BA$3,0),MATCH(AP$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AN90-SystemShape!AN90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":175.12361816437212},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BA$3,0),MATCH(AQ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AO90-SystemShape!AO90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":-41.197040415669868},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BA$3,0),MATCH(AR$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AP90-SystemShape!AP90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":-379.38108292953757},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BA$3,0),MATCH(AS$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AQ90-SystemShape!AQ90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":-457.60651101624183},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BA$3,0),MATCH(AT$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AR90-SystemShape!AR90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":-190.83401680523849},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BA$3,0),MATCH(AU$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AS90-SystemShape!AS90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":-413.02668367142525},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BA$3,0),MATCH(AV$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AT90-SystemShape!AT90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":-56.292044386335768},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BA$3,0),MATCH(AW$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AU90-SystemShape!AU90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":-253.75278664840545},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BA$3,0),MATCH(AX$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AV90-SystemShape!AV90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":19.302421762640826},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BA$3,0),MATCH(AY$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AW90-SystemShape!AW90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":-241.75667717473482},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BA$3,0),MATCH(AZ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AX90-SystemShape!AX90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":75.743998346686908},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BA$3,0),MATCH(BA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AY90-SystemShape!AY90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":-173.32292587681778},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$BB$3:$CY$3,0),MATCH(BB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D90-(AboveHWM!D90+Tier1!D90+Existing!D90)/VLOOKUP(LDD!BB$2,Init!$F:$K,2,FALSE)-CDQ!D90-SuperPeak!D90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":177.39249263656464},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$BB$3:$CY$3,0),MATCH(BC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E90-(AboveHWM!E90+Tier1!E90+Existing!E90)/VLOOKUP(LDD!BC$2,Init!$F:$K,2,FALSE)-CDQ!E90-SuperPeak!E90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":0},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$BB$3:$CY$3,0),MATCH(BD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F90-(AboveHWM!F90+Tier1!F90+Existing!F90)/VLOOKUP(LDD!BD$2,Init!$F:$K,2,FALSE)-CDQ!F90-SuperPeak!F90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":504.80753454762976},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$BB$3:$CY$3,0),MATCH(BE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G90-(AboveHWM!G90+Tier1!G90+Existing!G90)/VLOOKUP(LDD!BE$2,Init!$F:$K,2,FALSE)-CDQ!G90-SuperPeak!G90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":0},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$BB$3:$CY$3,0),MATCH(BF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H90-(AboveHWM!H90+Tier1!H90+Existing!H90)/VLOOKUP(LDD!BF$2,Init!$F:$K,2,FALSE)-CDQ!H90-SuperPeak!H90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":792.93323000783516},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$BB$3:$CY$3,0),MATCH(BG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I90-(AboveHWM!I90+Tier1!I90+Existing!I90)/VLOOKUP(LDD!BG$2,Init!$F:$K,2,FALSE)-CDQ!I90-SuperPeak!I90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":0},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$BB$3:$CY$3,0),MATCH(BH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J90-(AboveHWM!J90+Tier1!J90+Existing!J90)/VLOOKUP(LDD!BH$2,Init!$F:$K,2,FALSE)-CDQ!J90-SuperPeak!J90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":512.73422103248936},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$BB$3:$CY$3,0),MATCH(BI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K90-(AboveHWM!K90+Tier1!K90+Existing!K90)/VLOOKUP(LDD!BI$2,Init!$F:$K,2,FALSE)-CDQ!K90-SuperPeak!K90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":0},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L90-(AboveHWM!L90+Tier1!L90+Existing!L90)/VLOOKUP(LDD!BJ$2,Init!$F:$K,2,FALSE)-CDQ!L90-SuperPeak!L90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":465.47804173686154},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$BB$3:$CY$3,0),MATCH(BK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M90-(AboveHWM!M90+Tier1!M90+Existing!M90)/VLOOKUP(LDD!BK$2,Init!$F:$K,2,FALSE)-CDQ!M90-SuperPeak!M90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":0},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$BB$3:$CY$3,0),MATCH(BL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N90-(AboveHWM!N90+Tier1!N90+Existing!N90)/VLOOKUP(LDD!BL$2,Init!$F:$K,2,FALSE)-CDQ!N90-SuperPeak!N90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":630.69993649255605},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$BB$3:$CY$3,0),MATCH(BM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O90-(AboveHWM!O90+Tier1!O90+Existing!O90)/VLOOKUP(LDD!BM$2,Init!$F:$K,2,FALSE)-CDQ!O90-SuperPeak!O90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":0},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$BB$3:$CY$3,0),MATCH(BN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P90-(AboveHWM!P90+Tier1!P90+Existing!P90)/VLOOKUP(LDD!BN$2,Init!$F:$K,2,FALSE)-CDQ!P90-SuperPeak!P90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":530.65522142777161},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$BB$3:$CY$3,0),MATCH(BO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q90-(AboveHWM!Q90+Tier1!Q90+Existing!Q90)/VLOOKUP(LDD!BO$2,Init!$F:$K,2,FALSE)-CDQ!Q90-SuperPeak!Q90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":0},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$BB$3:$CY$3,0),MATCH(BP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R90-(AboveHWM!R90+Tier1!R90+Existing!R90)/VLOOKUP(LDD!BP$2,Init!$F:$K,2,FALSE)-CDQ!R90-SuperPeak!R90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":460.75312080231714},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S90-(AboveHWM!S90+Tier1!S90+Existing!S90)/VLOOKUP(LDD!BQ$2,Init!$F:$K,2,FALSE)-CDQ!S90-SuperPeak!S90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":0},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$BB$3:$CY$3,0),MATCH(BR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T90-(AboveHWM!T90+Tier1!T90+Existing!T90)/VLOOKUP(LDD!BR$2,Init!$F:$K,2,FALSE)-CDQ!T90-SuperPeak!T90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":292.73778341145663},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$BB$3:$CY$3,0),MATCH(BS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U90-(AboveHWM!U90+Tier1!U90+Existing!U90)/VLOOKUP(LDD!BS$2,Init!$F:$K,2,FALSE)-CDQ!U90-SuperPeak!U90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":0},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$BB$3:$CY$3,0),MATCH(BT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V90-(AboveHWM!V90+Tier1!V90+Existing!V90)/VLOOKUP(LDD!BT$2,Init!$F:$K,2,FALSE)-CDQ!V90-SuperPeak!V90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":485.45167171846145},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$BB$3:$CY$3,0),MATCH(BU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W90-(AboveHWM!W90+Tier1!W90+Existing!W90)/VLOOKUP(LDD!BU$2,Init!$F:$K,2,FALSE)-CDQ!W90-SuperPeak!W90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":0},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$BB$3:$CY$3,0),MATCH(BV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X90-(AboveHWM!X90+Tier1!X90+Existing!X90)/VLOOKUP(LDD!BV$2,Init!$F:$K,2,FALSE)-CDQ!X90-SuperPeak!X90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":558.07900212332788},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$BB$3:$CY$3,0),MATCH(BW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y90-(AboveHWM!Y90+Tier1!Y90+Existing!Y90)/VLOOKUP(LDD!BW$2,Init!$F:$K,2,FALSE)-CDQ!Y90-SuperPeak!Y90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":0},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$BB$3:$CY$3,0),MATCH(BX$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z90-(AboveHWM!Z90+Tier1!Z90+Existing!Z90)/VLOOKUP(LDD!BX$2,Init!$F:$K,2,FALSE)-CDQ!Z90-SuperPeak!Z90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":313.86522364904533},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$BB$3:$CY$3,0),MATCH(BY$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA90-(AboveHWM!AA90+Tier1!AA90+Existing!AA90)/VLOOKUP(LDD!BY$2,Init!$F:$K,2,FALSE)-CDQ!AA90-SuperPeak!AA90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":0},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB90-(AboveHWM!AB90+Tier1!AB90+Existing!AB90)/VLOOKUP(LDD!BZ$2,Init!$F:$K,2,FALSE)-CDQ!AB90-SuperPeak!AB90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":303.44175259738125},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$BB$3:$CY$3,0),MATCH(CA$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC90-(AboveHWM!AC90+Tier1!AC90+Existing!AC90)/VLOOKUP(LDD!CA$2,Init!$F:$K,2,FALSE)-CDQ!AC90-SuperPeak!AC90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":0},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$BB$3:$CY$3,0),MATCH(CB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD90-(AboveHWM!AD90+Tier1!AD90+Existing!AD90)/VLOOKUP(LDD!CB$2,Init!$F:$K,2,FALSE)-CDQ!AD90-SuperPeak!AD90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":525.91962945374178},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$BB$3:$CY$3,0),MATCH(CC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE90-(AboveHWM!AE90+Tier1!AE90+Existing!AE90)/VLOOKUP(LDD!CC$2,Init!$F:$K,2,FALSE)-CDQ!AE90-SuperPeak!AE90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":0},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$BB$3:$CY$3,0),MATCH(CD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF90-(AboveHWM!AF90+Tier1!AF90+Existing!AF90)/VLOOKUP(LDD!CD$2,Init!$F:$K,2,FALSE)-CDQ!AF90-SuperPeak!AF90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":818.68190549056874},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$BB$3:$CY$3,0),MATCH(CE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG90-(AboveHWM!AG90+Tier1!AG90+Existing!AG90)/VLOOKUP(LDD!CE$2,Init!$F:$K,2,FALSE)-CDQ!AG90-SuperPeak!AG90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":0},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$BB$3:$CY$3,0),MATCH(CF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH90-(AboveHWM!AH90+Tier1!AH90+Existing!AH90)/VLOOKUP(LDD!CF$2,Init!$F:$K,2,FALSE)-CDQ!AH90-SuperPeak!AH90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":536.176105040018},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$BB$3:$CY$3,0),MATCH(CG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI90-(AboveHWM!AI90+Tier1!AI90+Existing!AI90)/VLOOKUP(LDD!CG$2,Init!$F:$K,2,FALSE)-CDQ!AI90-SuperPeak!AI90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":0},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$BB$3:$CY$3,0),MATCH(CH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ90-(AboveHWM!AJ90+Tier1!AJ90+Existing!AJ90)/VLOOKUP(LDD!CH$2,Init!$F:$K,2,FALSE)-CDQ!AJ90-SuperPeak!AJ90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":404.19037559642004},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$BB$3:$CY$3,0),MATCH(CI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK90-(AboveHWM!AK90+Tier1!AK90+Existing!AK90)/VLOOKUP(LDD!CI$2,Init!$F:$K,2,FALSE)-CDQ!AK90-SuperPeak!AK90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":0},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL90-(AboveHWM!AL90+Tier1!AL90+Existing!AL90)/VLOOKUP(LDD!CJ$2,Init!$F:$K,2,FALSE)-CDQ!AL90-SuperPeak!AL90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":654.43175919642329},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$BB$3:$CY$3,0),MATCH(CK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM90-(AboveHWM!AM90+Tier1!AM90+Existing!AM90)/VLOOKUP(LDD!CK$2,Init!$F:$K,2,FALSE)-CDQ!AM90-SuperPeak!AM90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":0},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$BB$3:$CY$3,0),MATCH(CL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN90-(AboveHWM!AN90+Tier1!AN90+Existing!AN90)/VLOOKUP(LDD!CL$2,Init!$F:$K,2,FALSE)-CDQ!AN90-SuperPeak!AN90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":552.36380759570682},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$BB$3:$CY$3,0),MATCH(CM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO90-(AboveHWM!AO90+Tier1!AO90+Existing!AO90)/VLOOKUP(LDD!CM$2,Init!$F:$K,2,FALSE)-CDQ!AO90-SuperPeak!AO90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":0},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$BB$3:$CY$3,0),MATCH(CN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP90-(AboveHWM!AP90+Tier1!AP90+Existing!AP90)/VLOOKUP(LDD!CN$2,Init!$F:$K,2,FALSE)-CDQ!AP90-SuperPeak!AP90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":482.58813302806863},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$BB$3:$CY$3,0),MATCH(CO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ90-(AboveHWM!AQ90+Tier1!AQ90+Existing!AQ90)/VLOOKUP(LDD!CO$2,Init!$F:$K,2,FALSE)-CDQ!AQ90-SuperPeak!AQ90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":0},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$BB$3:$CY$3,0),MATCH(CP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR90-(AboveHWM!AR90+Tier1!AR90+Existing!AR90)/VLOOKUP(LDD!CP$2,Init!$F:$K,2,FALSE)-CDQ!AR90-SuperPeak!AR90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":308.20201529355796},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS90-(AboveHWM!AS90+Tier1!AS90+Existing!AS90)/VLOOKUP(LDD!CQ$2,Init!$F:$K,2,FALSE)-CDQ!AS90-SuperPeak!AS90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":0},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$BB$3:$CY$3,0),MATCH(CR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT90-(AboveHWM!AT90+Tier1!AT90+Existing!AT90)/VLOOKUP(LDD!CR$2,Init!$F:$K,2,FALSE)-CDQ!AT90-SuperPeak!AT90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":506.74192566953127},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$BB$3:$CY$3,0),MATCH(CS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU90-(AboveHWM!AU90+Tier1!AU90+Existing!AU90)/VLOOKUP(LDD!CS$2,Init!$F:$K,2,FALSE)-CDQ!AU90-SuperPeak!AU90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":0},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$BB$3:$CY$3,0),MATCH(CT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV90-(AboveHWM!AV90+Tier1!AV90+Existing!AV90)/VLOOKUP(LDD!CT$2,Init!$F:$K,2,FALSE)-CDQ!AV90-SuperPeak!AV90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":474.82039285064667},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$BB$3:$CY$3,0),MATCH(CU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW90-(AboveHWM!AW90+Tier1!AW90+Existing!AW90)/VLOOKUP(LDD!CU$2,Init!$F:$K,2,FALSE)-CDQ!AW90-SuperPeak!AW90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":0},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$BB$3:$CY$3,0),MATCH(CV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX90-(AboveHWM!AX90+Tier1!AX90+Existing!AX90)/VLOOKUP(LDD!CV$2,Init!$F:$K,2,FALSE)-CDQ!AX90-SuperPeak!AX90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":444.89765889069218},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$BB$3:$CY$3,0),MATCH(CW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY90-(AboveHWM!AY90+Tier1!AY90+Existing!AY90)/VLOOKUP(LDD!CW$2,Init!$F:$K,2,FALSE)-CDQ!AY90-SuperPeak!AY90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":0}]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,MATCH(D$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AG99))*TOCA!AQ99","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,MATCH(E$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AH99))*TOCA!AR99","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(F$3=\"HLH\",MATCH(F$2,SliceLF!$B$3:$BA$3,0),MATCH(F$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!D99-SystemShape!D99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BA$3,0),MATCH(G$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!E99-SystemShape!E99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BA$3,0),MATCH(H$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!F99-SystemShape!F99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BA$3,0),MATCH(I$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!G99-SystemShape!G99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BA$3,0),MATCH(J$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!H99-SystemShape!H99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BA$3,0),MATCH(K$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!I99-SystemShape!I99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BA$3,0),MATCH(L$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!J99-SystemShape!J99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BA$3,0),MATCH(M$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!K99-SystemShape!K99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BA$3,0),MATCH(N$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!L99-SystemShape!L99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BA$3,0),MATCH(O$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!M99-SystemShape!M99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BA$3,0),MATCH(P$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!N99-SystemShape!N99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BA$3,0),MATCH(Q$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!O99-SystemShape!O99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BA$3,0),MATCH(R$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!P99-SystemShape!P99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BA$3,0),MATCH(S$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Q99-SystemShape!Q99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BA$3,0),MATCH(T$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!R99-SystemShape!R99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BA$3,0),MATCH(U$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!S99-SystemShape!S99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BA$3,0),MATCH(V$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!T99-SystemShape!T99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BA$3,0),MATCH(W$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!U99-SystemShape!U99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BA$3,0),MATCH(X$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!V99-SystemShape!V99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BA$3,0),MATCH(Y$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!W99-SystemShape!W99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BA$3,0),MATCH(Z$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!X99-SystemShape!X99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BA$3,0),MATCH(AA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Y99-SystemShape!Y99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BA$3,0),MATCH(AB$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Z99-SystemShape!Z99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BA$3,0),MATCH(AC$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AA99-SystemShape!AA99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BA$3,0),MATCH(AD$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AB99-SystemShape!AB99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BA$3,0),MATCH(AE$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AC99-SystemShape!AC99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BA$3,0),MATCH(AF$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AD99-SystemShape!AD99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BA$3,0),MATCH(AG$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AE99-SystemShape!AE99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BA$3,0),MATCH(AH$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AF99-SystemShape!AF99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BA$3,0),MATCH(AI$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AG99-SystemShape!AG99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BA$3,0),MATCH(AJ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AH99-SystemShape!AH99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BA$3,0),MATCH(AK$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AI99-SystemShape!AI99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BA$3,0),MATCH(AL$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AJ99-SystemShape!AJ99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BA$3,0),MATCH(AM$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AK99-SystemShape!AK99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BA$3,0),MATCH(AN$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AL99-SystemShape!AL99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BA$3,0),MATCH(AO$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AM99-SystemShape!AM99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BA$3,0),MATCH(AP$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AN99-SystemShape!AN99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BA$3,0),MATCH(AQ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AO99-SystemShape!AO99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BA$3,0),MATCH(AR$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AP99-SystemShape!AP99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BA$3,0),MATCH(AS$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AQ99-SystemShape!AQ99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BA$3,0),MATCH(AT$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AR99-SystemShape!AR99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BA$3,0),MATCH(AU$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AS99-SystemShape!AS99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BA$3,0),MATCH(AV$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AT99-SystemShape!AT99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BA$3,0),MATCH(AW$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AU99-SystemShape!AU99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BA$3,0),MATCH(AX$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AV99-SystemShape!AV99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BA$3,0),MATCH(AY$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AW99-SystemShape!AW99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BA$3,0),MATCH(AZ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AX99-SystemShape!AX99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BA$3,0),MATCH(BA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AY99-SystemShape!AY99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$BB$3:$CY$3,0),MATCH(BB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D99-(AboveHWM!D99+Tier1!D99+Existing!D99)/VLOOKUP(LDD!BB$2,Init!$F:$K,2,FALSE)-CDQ!D99-SuperPeak!D99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$BB$3:$CY$3,0),MATCH(BC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E99-(AboveHWM!E99+Tier1!E99+Existing!E99)/VLOOKUP(LDD!BC$2,Init!$F:$K,2,FALSE)-CDQ!E99-SuperPeak!E99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$BB$3:$CY$3,0),MATCH(BD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F99-(AboveHWM!F99+Tier1!F99+Existing!F99)/VLOOKUP(LDD!BD$2,Init!$F:$K,2,FALSE)-CDQ!F99-SuperPeak!F99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$BB$3:$CY$3,0),MATCH(BE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G99-(AboveHWM!G99+Tier1!G99+Existing!G99)/VLOOKUP(LDD!BE$2,Init!$F:$K,2,FALSE)-CDQ!G99-SuperPeak!G99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$BB$3:$CY$3,0),MATCH(BF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H99-(AboveHWM!H99+Tier1!H99+Existing!H99)/VLOOKUP(LDD!BF$2,Init!$F:$K,2,FALSE)-CDQ!H99-SuperPeak!H99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$BB$3:$CY$3,0),MATCH(BG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I99-(AboveHWM!I99+Tier1!I99+Existing!I99)/VLOOKUP(LDD!BG$2,Init!$F:$K,2,FALSE)-CDQ!I99-SuperPeak!I99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$BB$3:$CY$3,0),MATCH(BH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J99-(AboveHWM!J99+Tier1!J99+Existing!J99)/VLOOKUP(LDD!BH$2,Init!$F:$K,2,FALSE)-CDQ!J99-SuperPeak!J99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$BB$3:$CY$3,0),MATCH(BI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K99-(AboveHWM!K99+Tier1!K99+Existing!K99)/VLOOKUP(LDD!BI$2,Init!$F:$K,2,FALSE)-CDQ!K99-SuperPeak!K99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L99-(AboveHWM!L99+Tier1!L99+Existing!L99)/VLOOKUP(LDD!BJ$2,Init!$F:$K,2,FALSE)-CDQ!L99-SuperPeak!L99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$BB$3:$CY$3,0),MATCH(BK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M99-(AboveHWM!M99+Tier1!M99+Existing!M99)/VLOOKUP(LDD!BK$2,Init!$F:$K,2,FALSE)-CDQ!M99-SuperPeak!M99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$BB$3:$CY$3,0),MATCH(BL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N99-(AboveHWM!N99+Tier1!N99+Existing!N99)/VLOOKUP(LDD!BL$2,Init!$F:$K,2,FALSE)-CDQ!N99-SuperPeak!N99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$BB$3:$CY$3,0),MATCH(BM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O99-(AboveHWM!O99+Tier1!O99+Existing!O99)/VLOOKUP(LDD!BM$2,Init!$F:$K,2,FALSE)-CDQ!O99-SuperPeak!O99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$BB$3:$CY$3,0),MATCH(BN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P99-(AboveHWM!P99+Tier1!P99+Existing!P99)/VLOOKUP(LDD!BN$2,Init!$F:$K,2,FALSE)-CDQ!P99-SuperPeak!P99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$BB$3:$CY$3,0),MATCH(BO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q99-(AboveHWM!Q99+Tier1!Q99+Existing!Q99)/VLOOKUP(LDD!BO$2,Init!$F:$K,2,FALSE)-CDQ!Q99-SuperPeak!Q99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$BB$3:$CY$3,0),MATCH(BP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R99-(AboveHWM!R99+Tier1!R99+Existing!R99)/VLOOKUP(LDD!BP$2,Init!$F:$K,2,FALSE)-CDQ!R99-SuperPeak!R99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S99-(AboveHWM!S99+Tier1!S99+Existing!S99)/VLOOKUP(LDD!BQ$2,Init!$F:$K,2,FALSE)-CDQ!S99-SuperPeak!S99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$BB$3:$CY$3,0),MATCH(BR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T99-(AboveHWM!T99+Tier1!T99+Existing!T99)/VLOOKUP(LDD!BR$2,Init!$F:$K,2,FALSE)-CDQ!T99-SuperPeak!T99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$BB$3:$CY$3,0),MATCH(BS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U99-(AboveHWM!U99+Tier1!U99+Existing!U99)/VLOOKUP(LDD!BS$2,Init!$F:$K,2,FALSE)-CDQ!U99-SuperPeak!U99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$BB$3:$CY$3,0),MATCH(BT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V99-(AboveHWM!V99+Tier1!V99+Existing!V99)/VLOOKUP(LDD!BT$2,Init!$F:$K,2,FALSE)-CDQ!V99-SuperPeak!V99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$BB$3:$CY$3,0),MATCH(BU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W99-(AboveHWM!W99+Tier1!W99+Existing!W99)/VLOOKUP(LDD!BU$2,Init!$F:$K,2,FALSE)-CDQ!W99-SuperPeak!W99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$BB$3:$CY$3,0),MATCH(BV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X99-(AboveHWM!X99+Tier1!X99+Existing!X99)/VLOOKUP(LDD!BV$2,Init!$F:$K,2,FALSE)-CDQ!X99-SuperPeak!X99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$BB$3:$CY$3,0),MATCH(BW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y99-(AboveHWM!Y99+Tier1!Y99+Existing!Y99)/VLOOKUP(LDD!BW$2,Init!$F:$K,2,FALSE)-CDQ!Y99-SuperPeak!Y99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$BB$3:$CY$3,0),MATCH(BX$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z99-(AboveHWM!Z99+Tier1!Z99+Existing!Z99)/VLOOKUP(LDD!BX$2,Init!$F:$K,2,FALSE)-CDQ!Z99-SuperPeak!Z99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$BB$3:$CY$3,0),MATCH(BY$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA99-(AboveHWM!AA99+Tier1!AA99+Existing!AA99)/VLOOKUP(LDD!BY$2,Init!$F:$K,2,FALSE)-CDQ!AA99-SuperPeak!AA99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB99-(AboveHWM!AB99+Tier1!AB99+Existing!AB99)/VLOOKUP(LDD!BZ$2,Init!$F:$K,2,FALSE)-CDQ!AB99-SuperPeak!AB99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$BB$3:$CY$3,0),MATCH(CA$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC99-(AboveHWM!AC99+Tier1!AC99+Existing!AC99)/VLOOKUP(LDD!CA$2,Init!$F:$K,2,FALSE)-CDQ!AC99-SuperPeak!AC99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$BB$3:$CY$3,0),MATCH(CB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD99-(AboveHWM!AD99+Tier1!AD99+Existing!AD99)/VLOOKUP(LDD!CB$2,Init!$F:$K,2,FALSE)-CDQ!AD99-SuperPeak!AD99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$BB$3:$CY$3,0),MATCH(CC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE99-(AboveHWM!AE99+Tier1!AE99+Existing!AE99)/VLOOKUP(LDD!CC$2,Init!$F:$K,2,FALSE)-CDQ!AE99-SuperPeak!AE99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$BB$3:$CY$3,0),MATCH(CD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF99-(AboveHWM!AF99+Tier1!AF99+Existing!AF99)/VLOOKUP(LDD!CD$2,Init!$F:$K,2,FALSE)-CDQ!AF99-SuperPeak!AF99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$BB$3:$CY$3,0),MATCH(CE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG99-(AboveHWM!AG99+Tier1!AG99+Existing!AG99)/VLOOKUP(LDD!CE$2,Init!$F:$K,2,FALSE)-CDQ!AG99-SuperPeak!AG99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$BB$3:$CY$3,0),MATCH(CF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH99-(AboveHWM!AH99+Tier1!AH99+Existing!AH99)/VLOOKUP(LDD!CF$2,Init!$F:$K,2,FALSE)-CDQ!AH99-SuperPeak!AH99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$BB$3:$CY$3,0),MATCH(CG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI99-(AboveHWM!AI99+Tier1!AI99+Existing!AI99)/VLOOKUP(LDD!CG$2,Init!$F:$K,2,FALSE)-CDQ!AI99-SuperPeak!AI99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$BB$3:$CY$3,0),MATCH(CH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ99-(AboveHWM!AJ99+Tier1!AJ99+Existing!AJ99)/VLOOKUP(LDD!CH$2,Init!$F:$K,2,FALSE)-CDQ!AJ99-SuperPeak!AJ99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$BB$3:$CY$3,0),MATCH(CI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK99-(AboveHWM!AK99+Tier1!AK99+Existing!AK99)/VLOOKUP(LDD!CI$2,Init!$F:$K,2,FALSE)-CDQ!AK99-SuperPeak!AK99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL99-(AboveHWM!AL99+Tier1!AL99+Existing!AL99)/VLOOKUP(LDD!CJ$2,Init!$F:$K,2,FALSE)-CDQ!AL99-SuperPeak!AL99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$BB$3:$CY$3,0),MATCH(CK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM99-(AboveHWM!AM99+Tier1!AM99+Existing!AM99)/VLOOKUP(LDD!CK$2,Init!$F:$K,2,FALSE)-CDQ!AM99-SuperPeak!AM99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$BB$3:$CY$3,0),MATCH(CL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN99-(AboveHWM!AN99+Tier1!AN99+Existing!AN99)/VLOOKUP(LDD!CL$2,Init!$F:$K,2,FALSE)-CDQ!AN99-SuperPeak!AN99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$BB$3:$CY$3,0),MATCH(CM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO99-(AboveHWM!AO99+Tier1!AO99+Existing!AO99)/VLOOKUP(LDD!CM$2,Init!$F:$K,2,FALSE)-CDQ!AO99-SuperPeak!AO99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$BB$3:$CY$3,0),MATCH(CN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP99-(AboveHWM!AP99+Tier1!AP99+Existing!AP99)/VLOOKUP(LDD!CN$2,Init!$F:$K,2,FALSE)-CDQ!AP99-SuperPeak!AP99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$BB$3:$CY$3,0),MATCH(CO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ99-(AboveHWM!AQ99+Tier1!AQ99+Existing!AQ99)/VLOOKUP(LDD!CO$2,Init!$F:$K,2,FALSE)-CDQ!AQ99-SuperPeak!AQ99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$BB$3:$CY$3,0),MATCH(CP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR99-(AboveHWM!AR99+Tier1!AR99+Existing!AR99)/VLOOKUP(LDD!CP$2,Init!$F:$K,2,FALSE)-CDQ!AR99-SuperPeak!AR99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS99-(AboveHWM!AS99+Tier1!AS99+Existing!AS99)/VLOOKUP(LDD!CQ$2,Init!$F:$K,2,FALSE)-CDQ!AS99-SuperPeak!AS99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$BB$3:$CY$3,0),MATCH(CR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT99-(AboveHWM!AT99+Tier1!AT99+Existing!AT99)/VLOOKUP(LDD!CR$2,Init!$F:$K,2,FALSE)-CDQ!AT99-SuperPeak!AT99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$BB$3:$CY$3,0),MATCH(CS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU99-(AboveHWM!AU99+Tier1!AU99+Existing!AU99)/VLOOKUP(LDD!CS$2,Init!$F:$K,2,FALSE)-CDQ!AU99-SuperPeak!AU99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$BB$3:$CY$3,0),MATCH(CT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV99-(AboveHWM!AV99+Tier1!AV99+Existing!AV99)/VLOOKUP(LDD!CT$2,Init!$F:$K,2,FALSE)-CDQ!AV99-SuperPeak!AV99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$BB$3:$CY$3,0),MATCH(CU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW99-(AboveHWM!AW99+Tier1!AW99+Existing!AW99)/VLOOKUP(LDD!CU$2,Init!$F:$K,2,FALSE)-CDQ!AW99-SuperPeak!AW99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$BB$3:$CY$3,0),MATCH(CV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX99-(AboveHWM!AX99+Tier1!AX99+Existing!AX99)/VLOOKUP(LDD!CV$2,Init!$F:$K,2,FALSE)-CDQ!AX99-SuperPeak!AX99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$BB$3:$CY$3,0),MATCH(CW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY99-(AboveHWM!AY99+Tier1!AY99+Existing!AY99)/VLOOKUP(LDD!CW$2,Init!$F:$K,2,FALSE)-CDQ!AY99-SuperPeak!AY99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0}]
[null,10352,"Skamania County PUD #1",{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,MATCH(D$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AG108))*TOCA!AQ108","v":1.2004451046077997E-4},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,MATCH(E$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AH108))*TOCA!AR108","v":1.2048577207509007E-4},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(F$3=\"HLH\",MATCH(F$2,SliceLF!$B$3:$BA$3,0),MATCH(F$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!D108-SystemShape!D108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":71.574479705728905},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BA$3,0),MATCH(G$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!E108-SystemShape!E108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":-13.017351507330488},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BA$3,0),MATCH(H$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!F108-SystemShape!F108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":51.590949802465843},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BA$3,0),MATCH(I$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!G108-SystemShape!G108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":-35.662916396780467},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BA$3,0),MATCH(J$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!H108-SystemShape!H108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":119.10821924167644},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BA$3,0),MATCH(K$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!I108-SystemShape!I108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":17.8123668774038},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BA$3,0),MATCH(L$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!J108-SystemShape!J108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":121.49889798793619},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BA$3,0),MATCH(M$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!K108-SystemShape!K108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":9.223523064467182},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BA$3,0),MATCH(N$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!L108-SystemShape!L108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":116.61876037418102},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BA$3,0),MATCH(O$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!M108-SystemShape!M108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":8.7497341888680449},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BA$3,0),MATCH(P$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!N108-SystemShape!N108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":81.397331074703942},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BA$3,0),MATCH(Q$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!O108-SystemShape!O108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":-14.648164061921854},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BA$3,0),MATCH(R$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!P108-SystemShape!P108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":75.338985146943827},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BA$3,0),MATCH(S$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Q108-SystemShape!Q108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":-12.060876551647109},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BA$3,0),MATCH(T$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!R108-SystemShape!R108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":-73.149396907660574},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BA$3,0),MATCH(U$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!S108-SystemShape!S108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":-130.43128658692444},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BA$3,0),MATCH(V$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!T108-SystemShape!T108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":-46.36995622320871},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BA$3,0),MATCH(W$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!U108-SystemShape!U108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":-108.2766239849508},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BA$3,0),MATCH(X$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!V108-SystemShape!V108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":-8.4974750620083679},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BA$3,0),MATCH(Y$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!W108-SystemShape!W108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":-87.340776288996821},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BA$3,0),MATCH(Z$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!X108-SystemShape!X108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":8.7461504025578769},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BA$3,0),MATCH(AA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Y108-SystemShape!Y108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":-84.044451743431821},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BA$3,0),MATCH(AB$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Z108-SystemShape!Z108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":-2.644078772971584},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BA$3,0),MATCH(AC$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AA108-SystemShape!AA108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":-65.300666591830478},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BA$3,0),MATCH(AD$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AB108-SystemShape!AB108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":85.914881593756135},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BA$3,0),MATCH(AE$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AC108-SystemShape!AC108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":-26.91919213518641},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BA$3,0),MATCH(AF$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AD108-SystemShape!AD108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":52.425604870132162},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BA$3,0),MATCH(AG$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AE108-SystemShape!AE108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":-35.624834443537772},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BA$3,0),MATCH(AH$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AF108-SystemShape!AF108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":120.58290168238837},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BA$3,0),MATCH(AI$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AG108-SystemShape!AG108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":18.383807213114121},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BA$3,0),MATCH(AJ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AH108-SystemShape!AH108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":123.08273726774767},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BA$3,0),MATCH(AK$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AI108-SystemShape!AI108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":9.7584702306992721},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BA$3,0),MATCH(AL$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AJ108-SystemShape!AJ108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":111.80894448355814},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BA$3,0),MATCH(AM$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AK108-SystemShape!AK108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":8.8455758148025883},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BA$3,0),MATCH(AN$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AL108-SystemShape!AL108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":82.539665638408522},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BA$3,0),MATCH(AO$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AM108-SystemShape!AM108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":-14.3947479083013},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BA$3,0),MATCH(AP$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AN108-SystemShape!AN108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":76.006212164506579},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BA$3,0),MATCH(AQ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AO108-SystemShape!AO108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":-12.123026180664159},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BA$3,0),MATCH(AR$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AP108-SystemShape!AP108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":-73.309137264221704},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BA$3,0),MATCH(AS$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AQ108-SystemShape!AQ108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":-131.15164612868162},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BA$3,0),MATCH(AT$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AR108-SystemShape!AR108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":-46.448969319349423},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BA$3,0),MATCH(AU$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AS108-SystemShape!AS108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":-108.92014819234814},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BA$3,0),MATCH(AV$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AT108-SystemShape!AT108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":-8.3384582663479314},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BA$3,0),MATCH(AW$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AU108-SystemShape!AU108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":-87.873424096207927},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BA$3,0),MATCH(AX$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AV108-SystemShape!AV108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":-3.3333560341972204},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BA$3,0),MATCH(AY$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AW108-SystemShape!AW108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":-72.289451553072141},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BA$3,0),MATCH(AZ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AX108-SystemShape!AX108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":9.1778834952662152},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BA$3,0),MATCH(BA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AY108-SystemShape!AY108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":-77.522988503727802},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$BB$3:$CY$3,0),MATCH(BB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D108-(AboveHWM!D108+Tier1!D108+Existing!D108)/VLOOKUP(LDD!BB$2,Init!$F:$K,2,FALSE)-CDQ!D108-SuperPeak!D108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":0},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$BB$3:$CY$3,0),MATCH(BC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E108-(AboveHWM!E108+Tier1!E108+Existing!E108)/VLOOKUP(LDD!BC$2,Init!$F:$K,2,FALSE)-CDQ!E108-SuperPeak!E108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":0},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$BB$3:$CY$3,0),MATCH(BD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F108-(AboveHWM!F108+Tier1!F108+Existing!F108)/VLOOKUP(LDD!BD$2,Init!$F:$K,2,FALSE)-CDQ!F108-SuperPeak!F108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":12.461680969913381},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$BB$3:$CY$3,0),MATCH(BE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G108-(AboveHWM!G108+Tier1!G108+Existing!G108)/VLOOKUP(LDD!BE$2,Init!$F:$K,2,FALSE)-CDQ!G108-SuperPeak!G108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":0},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$BB$3:$CY$3,0),MATCH(BF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H108-(AboveHWM!H108+Tier1!H108+Existing!H108)/VLOOKUP(LDD!BF$2,Init!$F:$K,2,FALSE)-CDQ!H108-SuperPeak!H108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":124.75034056001522},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$BB$3:$CY$3,0),MATCH(BG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I108-(AboveHWM!I108+Tier1!I108+Existing!I108)/VLOOKUP(LDD!BG$2,Init!$F:$K,2,FALSE)-CDQ!I108-SuperPeak!I108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":0},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$BB$3:$CY$3,0),MATCH(BH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J108-(AboveHWM!J108+Tier1!J108+Existing!J108)/VLOOKUP(LDD!BH$2,Init!$F:$K,2,FALSE)-CDQ!J108-SuperPeak!J108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":95.846783060975326},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$BB$3:$CY$3,0),MATCH(BI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K108-(AboveHWM!K108+Tier1!K108+Existing!K108)/VLOOKUP(LDD!BI$2,Init!$F:$K,2,FALSE)-CDQ!K108-SuperPeak!K108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":0},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L108-(AboveHWM!L108+Tier1!L108+Existing!L108)/VLOOKUP(LDD!BJ$2,Init!$F:$K,2,FALSE)-CDQ!L108-SuperPeak!L108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":235.6940965093861},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$BB$3:$CY$3,0),MATCH(BK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M108-(AboveHWM!M108+Tier1!M108+Existing!M108)/VLOOKUP(LDD!BK$2,Init!$F:$K,2,FALSE)-CDQ!M108-SuperPeak!M108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":0},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$BB$3:$CY$3,0),MATCH(BL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N108-(AboveHWM!N108+Tier1!N108+Existing!N108)/VLOOKUP(LDD!BL$2,Init!$F:$K,2,FALSE)-CDQ!N108-SuperPeak!N108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":162.75957309965318},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$BB$3:$CY$3,0),MATCH(BM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O108-(AboveHWM!O108+Tier1!O108+Existing!O108)/VLOOKUP(LDD!BM$2,Init!$F:$K,2,FALSE)-CDQ!O108-SuperPeak!O108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":0},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$BB$3:$CY$3,0),MATCH(BN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P108-(AboveHWM!P108+Tier1!P108+Existing!P108)/VLOOKUP(LDD!BN$2,Init!$F:$K,2,FALSE)-CDQ!P108-SuperPeak!P108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":73.441973484609051},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$BB$3:$CY$3,0),MATCH(BO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q108-(AboveHWM!Q108+Tier1!Q108+Existing!Q108)/VLOOKUP(LDD!BO$2,Init!$F:$K,2,FALSE)-CDQ!Q108-SuperPeak!Q108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":0},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$BB$3:$CY$3,0),MATCH(BP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R108-(AboveHWM!R108+Tier1!R108+Existing!R108)/VLOOKUP(LDD!BP$2,Init!$F:$K,2,FALSE)-CDQ!R108-SuperPeak!R108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":31.998944524500022},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S108-(AboveHWM!S108+Tier1!S108+Existing!S108)/VLOOKUP(LDD!BQ$2,Init!$F:$K,2,FALSE)-CDQ!S108-SuperPeak!S108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":0},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$BB$3:$CY$3,0),MATCH(BR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T108-(AboveHWM!T108+Tier1!T108+Existing!T108)/VLOOKUP(LDD!BR$2,Init!$F:$K,2,FALSE)-CDQ!T108-SuperPeak!T108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":89.705819116996466},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$BB$3:$CY$3,0),MATCH(BS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U108-(AboveHWM!U108+Tier1!U108+Existing!U108)/VLOOKUP(LDD!BS$2,Init!$F:$K,2,FALSE)-CDQ!U108-SuperPeak!U108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":0},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$BB$3:$CY$3,0),MATCH(BT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V108-(AboveHWM!V108+Tier1!V108+Existing!V108)/VLOOKUP(LDD!BT$2,Init!$F:$K,2,FALSE)-CDQ!V108-SuperPeak!V108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":40.662407506393727},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$BB$3:$CY$3,0),MATCH(BU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W108-(AboveHWM!W108+Tier1!W108+Existing!W108)/VLOOKUP(LDD!BU$2,Init!$F:$K,2,FALSE)-CDQ!W108-SuperPeak!W108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":0},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$BB$3:$CY$3,0),MATCH(BV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X108-(AboveHWM!X108+Tier1!X108+Existing!X108)/VLOOKUP(LDD!BV$2,Init!$F:$K,2,FALSE)-CDQ!X108-SuperPeak!X108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":186.65545299028241},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$BB$3:$CY$3,0),MATCH(BW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y108-(AboveHWM!Y108+Tier1!Y108+Existing!Y108)/VLOOKUP(LDD!BW$2,Init!$F:$K,2,FALSE)-CDQ!Y108-SuperPeak!Y108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":0},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$BB$3:$CY$3,0),MATCH(BX$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z108-(AboveHWM!Z108+Tier1!Z108+Existing!Z108)/VLOOKUP(LDD!BX$2,Init!$F:$K,2,FALSE)-CDQ!Z108-SuperPeak!Z108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":51.98016923215193},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$BB$3:$CY$3,0),MATCH(BY$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA108-(AboveHWM!AA108+Tier1!AA108+Existing!AA108)/VLOOKUP(LDD!BY$2,Init!$F:$K,2,FALSE)-CDQ!AA108-SuperPeak!AA108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":0},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB108-(AboveHWM!AB108+Tier1!AB108+Existing!AB108)/VLOOKUP(LDD!BZ$2,Init!$F:$K,2,FALSE)-CDQ!AB108-SuperPeak!AB108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":0},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$BB$3:$CY$3,0),MATCH(CA$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC108-(AboveHWM!AC108+Tier1!AC108+Existing!AC108)/VLOOKUP(LDD!CA$2,Init!$F:$K,2,FALSE)-CDQ!AC108-SuperPeak!AC108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":0},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$BB$3:$CY$3,0),MATCH(CB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD108-(AboveHWM!AD108+Tier1!AD108+Existing!AD108)/VLOOKUP(LDD!CB$2,Init!$F:$K,2,FALSE)-CDQ!AD108-SuperPeak!AD108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":14.74706793976376},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$BB$3:$CY$3,0),MATCH(CC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE108-(AboveHWM!AE108+Tier1!AE108+Existing!AE108)/VLOOKUP(LDD!CC$2,Init!$F:$K,2,FALSE)-CDQ!AE108-SuperPeak!AE108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":0},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$BB$3:$CY$3,0),MATCH(CD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF108-(AboveHWM!AF108+Tier1!AF108+Existing!AF108)/VLOOKUP(LDD!CD$2,Init!$F:$K,2,FALSE)-CDQ!AF108-SuperPeak!AF108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":127.53889788888191},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$BB$3:$CY$3,0),MATCH(CE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG108-(AboveHWM!AG108+Tier1!AG108+Existing!AG108)/VLOOKUP(LDD!CE$2,Init!$F:$K,2,FALSE)-CDQ!AG108-SuperPeak!AG108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":0},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$BB$3:$CY$3,0),MATCH(CF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH108-(AboveHWM!AH108+Tier1!AH108+Existing!AH108)/VLOOKUP(LDD!CF$2,Init!$F:$K,2,FALSE)-CDQ!AH108-SuperPeak!AH108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":98.708532597861733},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$BB$3:$CY$3,0),MATCH(CG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI108-(AboveHWM!AI108+Tier1!AI108+Existing!AI108)/VLOOKUP(LDD!CG$2,Init!$F:$K,2,FALSE)-CDQ!AI108-SuperPeak!AI108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":0},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$BB$3:$CY$3,0),MATCH(CH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ108-(AboveHWM!AJ108+Tier1!AJ108+Existing!AJ108)/VLOOKUP(LDD!CH$2,Init!$F:$K,2,FALSE)-CDQ!AJ108-SuperPeak!AJ108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":241.68991559872941},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$BB$3:$CY$3,0),MATCH(CI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK108-(AboveHWM!AK108+Tier1!AK108+Existing!AK108)/VLOOKUP(LDD!CI$2,Init!$F:$K,2,FALSE)-CDQ!AK108-SuperPeak!AK108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":0},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL108-(AboveHWM!AL108+Tier1!AL108+Existing!AL108)/VLOOKUP(LDD!CJ$2,Init!$F:$K,2,FALSE)-CDQ!AL108-SuperPeak!AL108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":166.41374480820272},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$BB$3:$CY$3,0),MATCH(CK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM108-(AboveHWM!AM108+Tier1!AM108+Existing!AM108)/VLOOKUP(LDD!CK$2,Init!$F:$K,2,FALSE)-CDQ!AM108-SuperPeak!AM108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":0},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$BB$3:$CY$3,0),MATCH(CL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN108-(AboveHWM!AN108+Tier1!AN108+Existing!AN108)/VLOOKUP(LDD!CL$2,Init!$F:$K,2,FALSE)-CDQ!AN108-SuperPeak!AN108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":75.983824756105491},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$BB$3:$CY$3,0),MATCH(CM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO108-(AboveHWM!AO108+Tier1!AO108+Existing!AO108)/VLOOKUP(LDD!CM$2,Init!$F:$K,2,FALSE)-CDQ!AO108-SuperPeak!AO108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":0},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$BB$3:$CY$3,0),MATCH(CN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP108-(AboveHWM!AP108+Tier1!AP108+Existing!AP108)/VLOOKUP(LDD!CN$2,Init!$F:$K,2,FALSE)-CDQ!AP108-SuperPeak!AP108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":34.154774820041936},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$BB$3:$CY$3,0),MATCH(CO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ108-(AboveHWM!AQ108+Tier1!AQ108+Existing!AQ108)/VLOOKUP(LDD!CO$2,Init!$F:$K,2,FALSE)-CDQ!AQ108-SuperPeak!AQ108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":0},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$BB$3:$CY$3,0),MATCH(CP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR108-(AboveHWM!AR108+Tier1!AR108+Existing!AR108)/VLOOKUP(LDD!CP$2,Init!$F:$K,2,FALSE)-CDQ!AR108-SuperPeak!AR108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":89.539466982175568},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS108-(AboveHWM!AS108+Tier1!AS108+Existing!AS108)/VLOOKUP(LDD!CQ$2,Init!$F:$K,2,FALSE)-CDQ!AS108-SuperPeak!AS108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":0},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$BB$3:$CY$3,0),MATCH(CR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT108-(AboveHWM!AT108+Tier1!AT108+Existing!AT108)/VLOOKUP(LDD!CR$2,Init!$F:$K,2,FALSE)-CDQ!AT108-SuperPeak!AT108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":40.140531929020916},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$BB$3:$CY$3,0),MATCH(CS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU108-(AboveHWM!AU108+Tier1!AU108+Existing!AU108)/VLOOKUP(LDD!CS$2,Init!$F:$K,2,FALSE)-CDQ!AU108-SuperPeak!AU108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":0},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$BB$3:$CY$3,0),MATCH(CT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV108-(AboveHWM!AV108+Tier1!AV108+Existing!AV108)/VLOOKUP(LDD!CT$2,Init!$F:$K,2,FALSE)-CDQ!AV108-SuperPeak!AV108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":186.62606029200461},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$BB$3:$CY$3,0),MATCH(CU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW108-(AboveHWM!AW108+Tier1!AW108+Existing!AW108)/VLOOKUP(LDD!CU$2,Init!$F:$K,2,FALSE)-CDQ!AW108-SuperPeak!AW108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":0},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$BB$3:$CY$3,0),MATCH(CV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX108-(AboveHWM!AX108+Tier1!AX108+Existing!AX108)/VLOOKUP(LDD!CV$2,Init!$F:$K,2,FALSE)-CDQ!AX108-SuperPeak!AX108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":52.058333551924555},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$BB$3:$CY$3,0),MATCH(CW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY108-(AboveHWM!AY108+Tier1!AY108+Existing!AY108)/VLOOKUP(LDD!CW$2,Init!$F:$K,2,FALSE)-CDQ!AY108-SuperPeak!AY108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":0}]
[null,10379,"Steilacoom, Town of",{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,MATCH(D$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AG117))*TOCA!AQ117","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,MATCH(E$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AH117))*TOCA!AR117","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(F$3=\"HLH\",MATCH(F$2,SliceLF!$B$3:$BA$3,0),MATCH(F$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!D117-SystemShape!D117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BA$3,0),MATCH(G$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!E117-SystemShape!E117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BA$3,0),MATCH(H$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!F117-SystemShape!F117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BA$3,0),MATCH(I$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!G117-SystemShape!G117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BA$3,0),MATCH(J$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!H117-SystemShape!H117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BA$3,0),MATCH(K$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!I117-SystemShape!I117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BA$3,0),MATCH(L$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!J117-SystemShape!J117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BA$3,0),MATCH(M$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!K117-SystemShape!K117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BA$3,0),MATCH(N$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!L117-SystemShape!L117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BA$3,0),MATCH(O$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!M117-SystemShape!M117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BA$3,0),MATCH(P$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!N117-SystemShape!N117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BA$3,0),MATCH(Q$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!O117-SystemShape!O117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BA$3,0),MATCH(R$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!P117-SystemShape!P117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BA$3,0),MATCH(S$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Q117-SystemShape!Q117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BA$3,0),MATCH(T$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!R117-SystemShape!R117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BA$3,0),MATCH(U$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!S117-SystemShape!S117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BA$3,0),MATCH(V$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!T117-SystemShape!T117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BA$3,0),MATCH(W$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!U117-SystemShape!U117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BA$3,0),MATCH(X$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!V117-SystemShape!V117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BA$3,0),MATCH(Y$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!W117-SystemShape!W117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BA$3,0),MATCH(Z$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!X117-SystemShape!X117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BA$3,0),MATCH(AA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Y117-SystemShape!Y117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BA$3,0),MATCH(AB$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Z117-SystemShape!Z117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BA$3,0),MATCH(AC$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AA117-SystemShape!AA117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BA$3,0),MATCH(AD$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AB117-SystemShape!AB117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BA$3,0),MATCH(AE$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AC117-SystemShape!AC117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BA$3,0),MATCH(AF$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AD117-SystemShape!AD117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BA$3,0),MATCH(AG$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AE117-SystemShape!AE117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BA$3,0),MATCH(AH$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AF117-SystemShape!AF117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BA$3,0),MATCH(AI$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AG117-SystemShape!AG117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BA$3,0),MATCH(AJ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AH117-SystemShape!AH117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BA$3,0),MATCH(AK$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AI117-SystemShape!AI117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BA$3,0),MATCH(AL$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AJ117-SystemShape!AJ117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BA$3,0),MATCH(AM$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AK117-SystemShape!AK117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BA$3,0),MATCH(AN$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AL117-SystemShape!AL117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BA$3,0),MATCH(AO$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AM117-SystemShape!AM117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BA$3,0),MATCH(AP$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AN117-SystemShape!AN117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BA$3,0),MATCH(AQ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AO117-SystemShape!AO117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BA$3,0),MATCH(AR$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AP117-SystemShape!AP117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BA$3,0),MATCH(AS$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AQ117-SystemShape!AQ117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BA$3,0),MATCH(AT$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AR117-SystemShape!AR117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BA$3,0),MATCH(AU$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AS117-SystemShape!AS117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BA$3,0),MATCH(AV$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AT117-SystemShape!AT117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BA$3,0),MATCH(AW$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AU117-SystemShape!AU117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BA$3,0),MATCH(AX$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AV117-SystemShape!AV117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BA$3,0),MATCH(AY$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AW117-SystemShape!AW117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BA$3,0),MATCH(AZ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AX117-SystemShape!AX117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BA$3,0),MATCH(BA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AY117-SystemShape!AY117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$BB$3:$CY$3,0),MATCH(BB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D117-(AboveHWM!D117+Tier1!D117+Existing!D117)/VLOOKUP(LDD!BB$2,Init!$F:$K,2,FALSE)-CDQ!D117-SuperPeak!D117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$BB$3:$CY$3,0),MATCH(BC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E117-(AboveHWM!E117+Tier1!E117+Existing!E117)/VLOOKUP(LDD!BC$2,Init!$F:$K,2,FALSE)-CDQ!E117-SuperPeak!E117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$BB$3:$CY$3,0),MATCH(BD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F117-(AboveHWM!F117+Tier1!F117+Existing!F117)/VLOOKUP(LDD!BD$2,Init!$F:$K,2,FALSE)-CDQ!F117-SuperPeak!F117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$BB$3:$CY$3,0),MATCH(BE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G117-(AboveHWM!G117+Tier1!G117+Existing!G117)/VLOOKUP(LDD!BE$2,Init!$F:$K,2,FALSE)-CDQ!G117-SuperPeak!G117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$BB$3:$CY$3,0),MATCH(BF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H117-(AboveHWM!H117+Tier1!H117+Existing!H117)/VLOOKUP(LDD!BF$2,Init!$F:$K,2,FALSE)-CDQ!H117-SuperPeak!H117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$BB$3:$CY$3,0),MATCH(BG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I117-(AboveHWM!I117+Tier1!I117+Existing!I117)/VLOOKUP(LDD!BG$2,Init!$F:$K,2,FALSE)-CDQ!I117-SuperPeak!I117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$BB$3:$CY$3,0),MATCH(BH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J117-(AboveHWM!J117+Tier1!J117+Existing!J117)/VLOOKUP(LDD!BH$2,Init!$F:$K,2,FALSE)-CDQ!J117-SuperPeak!J117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$BB$3:$CY$3,0),MATCH(BI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K117-(AboveHWM!K117+Tier1!K117+Existing!K117)/VLOOKUP(LDD!BI$2,Init!$F:$K,2,FALSE)-CDQ!K117-SuperPeak!K117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L117-(AboveHWM!L117+Tier1!L117+Existing!L117)/VLOOKUP(LDD!BJ$2,Init!$F:$K,2,FALSE)-CDQ!L117-SuperPeak!L117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$BB$3:$CY$3,0),MATCH(BK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M117-(AboveHWM!M117+Tier1!M117+Existing!M117)/VLOOKUP(LDD!BK$2,Init!$F:$K,2,FALSE)-CDQ!M117-SuperPeak!M117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$BB$3:$CY$3,0),MATCH(BL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N117-(AboveHWM!N117+Tier1!N117+Existing!N117)/VLOOKUP(LDD!BL$2,Init!$F:$K,2,FALSE)-CDQ!N117-SuperPeak!N117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$BB$3:$CY$3,0),MATCH(BM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O117-(AboveHWM!O117+Tier1!O117+Existing!O117)/VLOOKUP(LDD!BM$2,Init!$F:$K,2,FALSE)-CDQ!O117-SuperPeak!O117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$BB$3:$CY$3,0),MATCH(BN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P117-(AboveHWM!P117+Tier1!P117+Existing!P117)/VLOOKUP(LDD!BN$2,Init!$F:$K,2,FALSE)-CDQ!P117-SuperPeak!P117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$BB$3:$CY$3,0),MATCH(BO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q117-(AboveHWM!Q117+Tier1!Q117+Existing!Q117)/VLOOKUP(LDD!BO$2,Init!$F:$K,2,FALSE)-CDQ!Q117-SuperPeak!Q117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$BB$3:$CY$3,0),MATCH(BP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R117-(AboveHWM!R117+Tier1!R117+Existing!R117)/VLOOKUP(LDD!BP$2,Init!$F:$K,2,FALSE)-CDQ!R117-SuperPeak!R117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S117-(AboveHWM!S117+Tier1!S117+Existing!S117)/VLOOKUP(LDD!BQ$2,Init!$F:$K,2,FALSE)-CDQ!S117-SuperPeak!S117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$BB$3:$CY$3,0),MATCH(BR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T117-(AboveHWM!T117+Tier1!T117+Existing!T117)/VLOOKUP(LDD!BR$2,Init!$F:$K,2,FALSE)-CDQ!T117-SuperPeak!T117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$BB$3:$CY$3,0),MATCH(BS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U117-(AboveHWM!U117+Tier1!U117+Existing!U117)/VLOOKUP(LDD!BS$2,Init!$F:$K,2,FALSE)-CDQ!U117-SuperPeak!U117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$BB$3:$CY$3,0),MATCH(BT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V117-(AboveHWM!V117+Tier1!V117+Existing!V117)/VLOOKUP(LDD!BT$2,Init!$F:$K,2,FALSE)-CDQ!V117-SuperPeak!V117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$BB$3:$CY$3,0),MATCH(BU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W117-(AboveHWM!W117+Tier1!W117+Existing!W117)/VLOOKUP(LDD!BU$2,Init!$F:$K,2,FALSE)-CDQ!W117-SuperPeak!W117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$BB$3:$CY$3,0),MATCH(BV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X117-(AboveHWM!X117+Tier1!X117+Existing!X117)/VLOOKUP(LDD!BV$2,Init!$F:$K,2,FALSE)-CDQ!X117-SuperPeak!X117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$BB$3:$CY$3,0),MATCH(BW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y117-(AboveHWM!Y117+Tier1!Y117+Existing!Y117)/VLOOKUP(LDD!BW$2,Init!$F:$K,2,FALSE)-CDQ!Y117-SuperPeak!Y117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$BB$3:$CY$3,0),MATCH(BX$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z117-(AboveHWM!Z117+Tier1!Z117+Existing!Z117)/VLOOKUP(LDD!BX$2,Init!$F:$K,2,FALSE)-CDQ!Z117-SuperPeak!Z117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$BB$3:$CY$3,0),MATCH(BY$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA117-(AboveHWM!AA117+Tier1!AA117+Existing!AA117)/VLOOKUP(LDD!BY$2,Init!$F:$K,2,FALSE)-CDQ!AA117-SuperPeak!AA117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB117-(AboveHWM!AB117+Tier1!AB117+Existing!AB117)/VLOOKUP(LDD!BZ$2,Init!$F:$K,2,FALSE)-CDQ!AB117-SuperPeak!AB117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$BB$3:$CY$3,0),MATCH(CA$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC117-(AboveHWM!AC117+Tier1!AC117+Existing!AC117)/VLOOKUP(LDD!CA$2,Init!$F:$K,2,FALSE)-CDQ!AC117-SuperPeak!AC117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$BB$3:$CY$3,0),MATCH(CB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD117-(AboveHWM!AD117+Tier1!AD117+Existing!AD117)/VLOOKUP(LDD!CB$2,Init!$F:$K,2,FALSE)-CDQ!AD117-SuperPeak!AD117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$BB$3:$CY$3,0),MATCH(CC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE117-(AboveHWM!AE117+Tier1!AE117+Existing!AE117)/VLOOKUP(LDD!CC$2,Init!$F:$K,2,FALSE)-CDQ!AE117-SuperPeak!AE117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$BB$3:$CY$3,0),MATCH(CD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF117-(AboveHWM!AF117+Tier1!AF117+Existing!AF117)/VLOOKUP(LDD!CD$2,Init!$F:$K,2,FALSE)-CDQ!AF117-SuperPeak!AF117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$BB$3:$CY$3,0),MATCH(CE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG117-(AboveHWM!AG117+Tier1!AG117+Existing!AG117)/VLOOKUP(LDD!CE$2,Init!$F:$K,2,FALSE)-CDQ!AG117-SuperPeak!AG117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$BB$3:$CY$3,0),MATCH(CF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH117-(AboveHWM!AH117+Tier1!AH117+Existing!AH117)/VLOOKUP(LDD!CF$2,Init!$F:$K,2,FALSE)-CDQ!AH117-SuperPeak!AH117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$BB$3:$CY$3,0),MATCH(CG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI117-(AboveHWM!AI117+Tier1!AI117+Existing!AI117)/VLOOKUP(LDD!CG$2,Init!$F:$K,2,FALSE)-CDQ!AI117-SuperPeak!AI117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$BB$3:$CY$3,0),MATCH(CH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ117-(AboveHWM!AJ117+Tier1!AJ117+Existing!AJ117)/VLOOKUP(LDD!CH$2,Init!$F:$K,2,FALSE)-CDQ!AJ117-SuperPeak!AJ117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$BB$3:$CY$3,0),MATCH(CI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK117-(AboveHWM!AK117+Tier1!AK117+Existing!AK117)/VLOOKUP(LDD!CI$2,Init!$F:$K,2,FALSE)-CDQ!AK117-SuperPeak!AK117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL117-(AboveHWM!AL117+Tier1!AL117+Existing!AL117)/VLOOKUP(LDD!CJ$2,Init!$F:$K,2,FALSE)-CDQ!AL117-SuperPeak!AL117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$BB$3:$CY$3,0),MATCH(CK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM117-(AboveHWM!AM117+Tier1!AM117+Existing!AM117)/VLOOKUP(LDD!CK$2,Init!$F:$K,2,FALSE)-CDQ!AM117-SuperPeak!AM117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$BB$3:$CY$3,0),MATCH(CL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN117-(AboveHWM!AN117+Tier1!AN117+Existing!AN117)/VLOOKUP(LDD!CL$2,Init!$F:$K,2,FALSE)-CDQ!AN117-SuperPeak!AN117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$BB$3:$CY$3,0),MATCH(CM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO117-(AboveHWM!AO117+Tier1!AO117+Existing!AO117)/VLOOKUP(LDD!CM$2,Init!$F:$K,2,FALSE)-CDQ!AO117-SuperPeak!AO117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$BB$3:$CY$3,0),MATCH(CN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP117-(AboveHWM!AP117+Tier1!AP117+Existing!AP117)/VLOOKUP(LDD!CN$2,Init!$F:$K,2,FALSE)-CDQ!AP117-SuperPeak!AP117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$BB$3:$CY$3,0),MATCH(CO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ117-(AboveHWM!AQ117+Tier1!AQ117+Existing!AQ117)/VLOOKUP(LDD!CO$2,Init!$F:$K,2,FALSE)-CDQ!AQ117-SuperPeak!AQ117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$BB$3:$CY$3,0),MATCH(CP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR117-(AboveHWM!AR117+Tier1!AR117+Existing!AR117)/VLOOKUP(LDD!CP$2,Init!$F:$K,2,FALSE)-CDQ!AR117-SuperPeak!AR117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS117-(AboveHWM!AS117+Tier1!AS117+Existing!AS117)/VLOOKUP(LDD!CQ$2,Init!$F:$K,2,FALSE)-CDQ!AS117-SuperPeak!AS117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$BB$3:$CY$3,0),MATCH(CR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT117-(AboveHWM!AT117+Tier1!AT117+Existing!AT117)/VLOOKUP(LDD!CR$2,Init!$F:$K,2,FALSE)-CDQ!AT117-SuperPeak!AT117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$BB$3:$CY$3,0),MATCH(CS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU117-(AboveHWM!AU117+Tier1!AU117+Existing!AU117)/VLOOKUP(LDD!CS$2,Init!$F:$K,2,FALSE)-CDQ!AU117-SuperPeak!AU117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$BB$3:$CY$3,0),MATCH(CT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV117-(AboveHWM!AV117+Tier1!AV117+Existing!AV117)/VLOOKUP(LDD!CT$2,Init!$F:$K,2,FALSE)-CDQ!AV117-SuperPeak!AV117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$BB$3:$CY$3,0),MATCH(CU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW117-(AboveHWM!AW117+Tier1!AW117+Existing!AW117)/VLOOKUP(LDD!CU$2,Init!$F:$K,2,FALSE)-CDQ!AW117-SuperPeak!AW117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$BB$3:$CY$3,0),MATCH(CV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX117-(AboveHWM!AX117+Tier1!AX117+Existing!AX117)/VLOOKUP(LDD!CV$2,Init!$F:$K,2,FALSE)-CDQ!AX117-SuperPeak!AX117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$BB$3:$CY$3,0),MATCH(CW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY117-(AboveHWM!AY117+Tier1!AY117+Existing!AY117)/VLOOKUP(LDD!CW$2,Init!$F:$K,2,FALSE)-CDQ!AY117-SuperPeak!AY117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0}]
[null,10440,"Wahkiakum County PUD #1",{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,MATCH(D$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AG126))*TOCA!AQ126","v":4.0867629570108475E-5},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,MATCH(E$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AH126))*TOCA!AR126","v":4.107901386098835E-5},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(F$3=\"HLH\",MATCH(F$2,SliceLF!$B$3:$BA$3,0),MATCH(F$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!D126-SystemShape!D126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":22.977855322587939},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BA$3,0),MATCH(G$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!E126-SystemShape!E126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":3.495079708324504},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BA$3,0),MATCH(H$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!F126-SystemShape!F126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":23.237716464838776},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BA$3,0),MATCH(I$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!G126-SystemShape!G126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":0.34154503042964768},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BA$3,0),MATCH(J$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!H126-SystemShape!H126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":55.864873931804965},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BA$3,0),MATCH(K$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!I126-SystemShape!I126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":24.697344412609823},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BA$3,0),MATCH(L$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!J126-SystemShape!J126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":54.040716622414124},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BA$3,0),MATCH(M$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!K126-SystemShape!K126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":22.32500607674335},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BA$3,0),MATCH(N$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!L126-SystemShape!L126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":58.00352209150001},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BA$3,0),MATCH(O$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!M126-SystemShape!M126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":24.580753712190365},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BA$3,0),MATCH(P$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!N126-SystemShape!N126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":30.949501563556527},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BA$3,0),MATCH(Q$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!O126-SystemShape!O126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":7.0386895140380625},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BA$3,0),MATCH(R$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!P126-SystemShape!P126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":36.028067152897606},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BA$3,0),MATCH(S$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Q126-SystemShape!Q126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":11.629626994586662},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BA$3,0),MATCH(T$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!R126-SystemShape!R126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":-27.841172660235237},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BA$3,0),MATCH(U$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!S126-SystemShape!S126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":-36.546290610257046},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BA$3,0),MATCH(V$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!T126-SystemShape!T126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":-24.007109926307393},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BA$3,0),MATCH(W$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!U126-SystemShape!U126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":-33.196639604364492},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BA$3,0),MATCH(X$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!V126-SystemShape!V126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":-22.943637479402419},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BA$3,0),MATCH(Y$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!W126-SystemShape!W126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":-33.410562431510478},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BA$3,0),MATCH(Z$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!X126-SystemShape!X126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":-14.523022027580463},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BA$3,0),MATCH(AA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Y126-SystemShape!Y126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":-30.992367162336944},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BA$3,0),MATCH(AB$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Z126-SystemShape!Z126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":-8.8484682543511362},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BA$3,0),MATCH(AC$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AA126-SystemShape!AA126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":-20.281681298976871},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BA$3,0),MATCH(AD$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AB126-SystemShape!AB126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":28.552342533830359},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BA$3,0),MATCH(AE$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AC126-SystemShape!AC126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":-0.71625315296721537},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BA$3,0),MATCH(AF$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AD126-SystemShape!AD126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":24.274450089575886},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BA$3,0),MATCH(AG$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AE126-SystemShape!AE126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":0.96436650505054189},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BA$3,0),MATCH(AH$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AF126-SystemShape!AF126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":57.305967237348518},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BA$3,0),MATCH(AI$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AG126-SystemShape!AG126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":25.669974349732453},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BA$3,0),MATCH(AJ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AH126-SystemShape!AH126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":55.522694394486798},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BA$3,0),MATCH(AK$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AI126-SystemShape!AI126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":23.261712690862733},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BA$3,0),MATCH(AL$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AJ126-SystemShape!AJ126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":56.763029664021268},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BA$3,0),MATCH(AM$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AK126-SystemShape!AK126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":24.626551397825718},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BA$3,0),MATCH(AN$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AL126-SystemShape!AL126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":32.126357453281727},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BA$3,0),MATCH(AO$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AM126-SystemShape!AM126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":7.7663555765762107},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BA$3,0),MATCH(AP$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AN126-SystemShape!AN126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":37.064579735627611},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BA$3,0),MATCH(AQ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AO126-SystemShape!AO126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":12.219123274022101},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BA$3,0),MATCH(AR$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AP126-SystemShape!AP126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":-27.347427905108532},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BA$3,0),MATCH(AS$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AQ126-SystemShape!AQ126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":-36.323779372283603},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BA$3,0),MATCH(AT$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AR126-SystemShape!AR126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":-23.555737850982688},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BA$3,0),MATCH(AU$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AS126-SystemShape!AS126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":-32.995411988700944},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BA$3,0),MATCH(AV$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AT126-SystemShape!AT126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":-22.491576366927323},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BA$3,0),MATCH(AW$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AU126-SystemShape!AU126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":-33.229166294144761},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BA$3,0),MATCH(AX$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AV126-SystemShape!AV126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":-17.581326224550534},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BA$3,0),MATCH(AY$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AW126-SystemShape!AW126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":-27.235151424955344},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BA$3,0),MATCH(AZ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AX126-SystemShape!AX126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":-4.6080706702952536},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BA$3,0),MATCH(BA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AY126-SystemShape!AY126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":-23.73256092333056},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$BB$3:$CY$3,0),MATCH(BB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D126-(AboveHWM!D126+Tier1!D126+Existing!D126)/VLOOKUP(LDD!BB$2,Init!$F:$K,2,FALSE)-CDQ!D126-SuperPeak!D126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":4.3859788840127063},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$BB$3:$CY$3,0),MATCH(BC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E126-(AboveHWM!E126+Tier1!E126+Existing!E126)/VLOOKUP(LDD!BC$2,Init!$F:$K,2,FALSE)-CDQ!E126-SuperPeak!E126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":0},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$BB$3:$CY$3,0),MATCH(BD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F126-(AboveHWM!F126+Tier1!F126+Existing!F126)/VLOOKUP(LDD!BD$2,Init!$F:$K,2,FALSE)-CDQ!F126-SuperPeak!F126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":19.312348433105644},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$BB$3:$CY$3,0),MATCH(BE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G126-(AboveHWM!G126+Tier1!G126+Existing!G126)/VLOOKUP(LDD!BE$2,Init!$F:$K,2,FALSE)-CDQ!G126-SuperPeak!G126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":0},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$BB$3:$CY$3,0),MATCH(BF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H126-(AboveHWM!H126+Tier1!H126+Existing!H126)/VLOOKUP(LDD!BF$2,Init!$F:$K,2,FALSE)-CDQ!H126-SuperPeak!H126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":52.612747539172375},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$BB$3:$CY$3,0),MATCH(BG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I126-(AboveHWM!I126+Tier1!I126+Existing!I126)/VLOOKUP(LDD!BG$2,Init!$F:$K,2,FALSE)-CDQ!I126-SuperPeak!I126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":0},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$BB$3:$CY$3,0),MATCH(BH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J126-(AboveHWM!J126+Tier1!J126+Existing!J126)/VLOOKUP(LDD!BH$2,Init!$F:$K,2,FALSE)-CDQ!J126-SuperPeak!J126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":26.147011176097926},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$BB$3:$CY$3,0),MATCH(BI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K126-(AboveHWM!K126+Tier1!K126+Existing!K126)/VLOOKUP(LDD!BI$2,Init!$F:$K,2,FALSE)-CDQ!K126-SuperPeak!K126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":0},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L126-(AboveHWM!L126+Tier1!L126+Existing!L126)/VLOOKUP(LDD!BJ$2,Init!$F:$K,2,FALSE)-CDQ!L126-SuperPeak!L126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":60.426100793491379},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$BB$3:$CY$3,0),MATCH(BK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M126-(AboveHWM!M126+Tier1!M126+Existing!M126)/VLOOKUP(LDD!BK$2,Init!$F:$K,2,FALSE)-CDQ!M126-SuperPeak!M126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":0},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$BB$3:$CY$3,0),MATCH(BL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N126-(AboveHWM!N126+Tier1!N126+Existing!N126)/VLOOKUP(LDD!BL$2,Init!$F:$K,2,FALSE)-CDQ!N126-SuperPeak!N126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":52.568250011589534},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$BB$3:$CY$3,0),MATCH(BM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O126-(AboveHWM!O126+Tier1!O126+Existing!O126)/VLOOKUP(LDD!BM$2,Init!$F:$K,2,FALSE)-CDQ!O126-SuperPeak!O126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":0},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$BB$3:$CY$3,0),MATCH(BN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P126-(AboveHWM!P126+Tier1!P126+Existing!P126)/VLOOKUP(LDD!BN$2,Init!$F:$K,2,FALSE)-CDQ!P126-SuperPeak!P126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":15.494278672312017},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$BB$3:$CY$3,0),MATCH(BO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q126-(AboveHWM!Q126+Tier1!Q126+Existing!Q126)/VLOOKUP(LDD!BO$2,Init!$F:$K,2,FALSE)-CDQ!Q126-SuperPeak!Q126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":0},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$BB$3:$CY$3,0),MATCH(BP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R126-(AboveHWM!R126+Tier1!R126+Existing!R126)/VLOOKUP(LDD!BP$2,Init!$F:$K,2,FALSE)-CDQ!R126-SuperPeak!R126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":7.6603514115956504},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S126-(AboveHWM!S126+Tier1!S126+Existing!S126)/VLOOKUP(LDD!BQ$2,Init!$F:$K,2,FALSE)-CDQ!S126-SuperPeak!S126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":0},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$BB$3:$CY$3,0),MATCH(BR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T126-(AboveHWM!T126+Tier1!T126+Existing!T126)/VLOOKUP(LDD!BR$2,Init!$F:$K,2,FALSE)-CDQ!T126-SuperPeak!T126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":6.0527174065889771},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$BB$3:$CY$3,0),MATCH(BS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U126-(AboveHWM!U126+Tier1!U126+Existing!U126)/VLOOKUP(LDD!BS$2,Init!$F:$K,2,FALSE)-CDQ!U126-SuperPeak!U126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":0},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$BB$3:$CY$3,0),MATCH(BT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V126-(AboveHWM!V126+Tier1!V126+Existing!V126)/VLOOKUP(LDD!BT$2,Init!$F:$K,2,FALSE)-CDQ!V126-SuperPeak!V126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":18.594382156488557},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$BB$3:$CY$3,0),MATCH(BU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W126-(AboveHWM!W126+Tier1!W126+Existing!W126)/VLOOKUP(LDD!BU$2,Init!$F:$K,2,FALSE)-CDQ!W126-SuperPeak!W126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":0},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$BB$3:$CY$3,0),MATCH(BV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X126-(AboveHWM!X126+Tier1!X126+Existing!X126)/VLOOKUP(LDD!BV$2,Init!$F:$K,2,FALSE)-CDQ!X126-SuperPeak!X126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":35.682838238248273},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$BB$3:$CY$3,0),MATCH(BW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y126-(AboveHWM!Y126+Tier1!Y126+Existing!Y126)/VLOOKUP(LDD!BW$2,Init!$F:$K,2,FALSE)-CDQ!Y126-SuperPeak!Y126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":0},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$BB$3:$CY$3,0),MATCH(BX$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z126-(AboveHWM!Z126+Tier1!Z126+Existing!Z126)/VLOOKUP(LDD!BX$2,Init!$F:$K,2,FALSE)-CDQ!Z126-SuperPeak!Z126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":8.7166986302229645},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$BB$3:$CY$3,0),MATCH(BY$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA126-(AboveHWM!AA126+Tier1!AA126+Existing!AA126)/VLOOKUP(LDD!BY$2,Init!$F:$K,2,FALSE)-CDQ!AA126-SuperPeak!AA126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":0},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB126-(AboveHWM!AB126+Tier1!AB126+Existing!AB126)/VLOOKUP(LDD!BZ$2,Init!$F:$K,2,FALSE)-CDQ!AB126-SuperPeak!AB126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":2.4852844181063198},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$BB$3:$CY$3,0),MATCH(CA$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC126-(AboveHWM!AC126+Tier1!AC126+Existing!AC126)/VLOOKUP(LDD!CA$2,Init!$F:$K,2,FALSE)-CDQ!AC126-SuperPeak!AC126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":0},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$BB$3:$CY$3,0),MATCH(CB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD126-(AboveHWM!AD126+Tier1!AD126+Existing!AD126)/VLOOKUP(LDD!CB$2,Init!$F:$K,2,FALSE)-CDQ!AD126-SuperPeak!AD126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":17.120893541582884},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$BB$3:$CY$3,0),MATCH(CC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE126-(AboveHWM!AE126+Tier1!AE126+Existing!AE126)/VLOOKUP(LDD!CC$2,Init!$F:$K,2,FALSE)-CDQ!AE126-SuperPeak!AE126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":0},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$BB$3:$CY$3,0),MATCH(CD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF126-(AboveHWM!AF126+Tier1!AF126+Existing!AF126)/VLOOKUP(LDD!CD$2,Init!$F:$K,2,FALSE)-CDQ!AF126-SuperPeak!AF126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":50.004539787565299},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$BB$3:$CY$3,0),MATCH(CE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG126-(AboveHWM!AG126+Tier1!AG126+Existing!AG126)/VLOOKUP(LDD!CE$2,Init!$F:$K,2,FALSE)-CDQ!AG126-SuperPeak!AG126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":0},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$BB$3:$CY$3,0),MATCH(CF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH126-(AboveHWM!AH126+Tier1!AH126+Existing!AH126)/VLOOKUP(LDD!CF$2,Init!$F:$K,2,FALSE)-CDQ!AH126-SuperPeak!AH126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":23.391733125753433},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$BB$3:$CY$3,0),MATCH(CG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI126-(AboveHWM!AI126+Tier1!AI126+Existing!AI126)/VLOOKUP(LDD!CG$2,Init!$F:$K,2,FALSE)-CDQ!AI126-SuperPeak!AI126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":0},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$BB$3:$CY$3,0),MATCH(CH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ126-(AboveHWM!AJ126+Tier1!AJ126+Existing!AJ126)/VLOOKUP(LDD!CH$2,Init!$F:$K,2,FALSE)-CDQ!AJ126-SuperPeak!AJ126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":57.70637178585779},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$BB$3:$CY$3,0),MATCH(CI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK126-(AboveHWM!AK126+Tier1!AK126+Existing!AK126)/VLOOKUP(LDD!CI$2,Init!$F:$K,2,FALSE)-CDQ!AK126-SuperPeak!AK126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":0},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL126-(AboveHWM!AL126+Tier1!AL126+Existing!AL126)/VLOOKUP(LDD!CJ$2,Init!$F:$K,2,FALSE)-CDQ!AL126-SuperPeak!AL126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":50.395990664211006},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$BB$3:$CY$3,0),MATCH(CK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM126-(AboveHWM!AM126+Tier1!AM126+Existing!AM126)/VLOOKUP(LDD!CK$2,Init!$F:$K,2,FALSE)-CDQ!AM126-SuperPeak!AM126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":0},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$BB$3:$CY$3,0),MATCH(CL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN126-(AboveHWM!AN126+Tier1!AN126+Existing!AN126)/VLOOKUP(LDD!CL$2,Init!$F:$K,2,FALSE)-CDQ!AN126-SuperPeak!AN126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":13.530766417911897},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$BB$3:$CY$3,0),MATCH(CM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO126-(AboveHWM!AO126+Tier1!AO126+Existing!AO126)/VLOOKUP(LDD!CM$2,Init!$F:$K,2,FALSE)-CDQ!AO126-SuperPeak!AO126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":0},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$BB$3:$CY$3,0),MATCH(CN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP126-(AboveHWM!AP126+Tier1!AP126+Existing!AP126)/VLOOKUP(LDD!CN$2,Init!$F:$K,2,FALSE)-CDQ!AP126-SuperPeak!AP126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":6.1669190616597742},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$BB$3:$CY$3,0),MATCH(CO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ126-(AboveHWM!AQ126+Tier1!AQ126+Existing!AQ126)/VLOOKUP(LDD!CO$2,Init!$F:$K,2,FALSE)-CDQ!AQ126-SuperPeak!AQ126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":0},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$BB$3:$CY$3,0),MATCH(CP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR126-(AboveHWM!AR126+Tier1!AR126+Existing!AR126)/VLOOKUP(LDD!CP$2,Init!$F:$K,2,FALSE)-CDQ!AR126-SuperPeak!AR126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":4.6451576109883561},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS126-(AboveHWM!AS126+Tier1!AS126+Existing!AS126)/VLOOKUP(LDD!CQ$2,Init!$F:$K,2,FALSE)-CDQ!AS126-SuperPeak!AS126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":0},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$BB$3:$CY$3,0),MATCH(CR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT126-(AboveHWM!AT126+Tier1!AT126+Existing!AT126)/VLOOKUP(LDD!CR$2,Init!$F:$K,2,FALSE)-CDQ!AT126-SuperPeak!AT126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":17.318600621581119},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$BB$3:$CY$3,0),MATCH(CS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU126-(AboveHWM!AU126+Tier1!AU126+Existing!AU126)/VLOOKUP(LDD!CS$2,Init!$F:$K,2,FALSE)-CDQ!AU126-SuperPeak!AU126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":0},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$BB$3:$CY$3,0),MATCH(CT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV126-(AboveHWM!AV126+Tier1!AV126+Existing!AV126)/VLOOKUP(LDD!CT$2,Init!$F:$K,2,FALSE)-CDQ!AV126-SuperPeak!AV126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":34.397787713052793},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$BB$3:$CY$3,0),MATCH(CU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW126-(AboveHWM!AW126+Tier1!AW126+Existing!AW126)/VLOOKUP(LDD!CU$2,Init!$F:$K,2,FALSE)-CDQ!AW126-SuperPeak!AW126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":0},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$BB$3:$CY$3,0),MATCH(CV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX126-(AboveHWM!AX126+Tier1!AX126+Existing!AX126)/VLOOKUP(LDD!CV$2,Init!$F:$K,2,FALSE)-CDQ!AX126-SuperPeak!AX126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":7.3517289624347075},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$BB$3:$CY$3,0),MATCH(CW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY126-(AboveHWM!AY126+Tier1!AY126+Existing!AY126)/VLOOKUP(LDD!CW$2,Init!$F:$K,2,FALSE)-CDQ!AY126-SuperPeak!AY126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":0}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,MATCH(D$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AG135))*TOCA!AQ135","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,MATCH(E$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AH135))*TOCA!AR135","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(F$3=\"HLH\",MATCH(F$2,SliceLF!$B$3:$BA$3,0),MATCH(F$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!D135-SystemShape!D135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BA$3,0),MATCH(G$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!E135-SystemShape!E135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BA$3,0),MATCH(H$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!F135-SystemShape!F135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BA$3,0),MATCH(I$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!G135-SystemShape!G135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BA$3,0),MATCH(J$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!H135-SystemShape!H135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BA$3,0),MATCH(K$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!I135-SystemShape!I135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BA$3,0),MATCH(L$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!J135-SystemShape!J135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BA$3,0),MATCH(M$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!K135-SystemShape!K135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BA$3,0),MATCH(N$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!L135-SystemShape!L135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BA$3,0),MATCH(O$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!M135-SystemShape!M135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BA$3,0),MATCH(P$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!N135-SystemShape!N135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BA$3,0),MATCH(Q$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!O135-SystemShape!O135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BA$3,0),MATCH(R$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!P135-SystemShape!P135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BA$3,0),MATCH(S$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Q135-SystemShape!Q135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BA$3,0),MATCH(T$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!R135-SystemShape!R135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BA$3,0),MATCH(U$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!S135-SystemShape!S135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BA$3,0),MATCH(V$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!T135-SystemShape!T135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BA$3,0),MATCH(W$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!U135-SystemShape!U135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BA$3,0),MATCH(X$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!V135-SystemShape!V135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BA$3,0),MATCH(Y$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!W135-SystemShape!W135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BA$3,0),MATCH(Z$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!X135-SystemShape!X135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BA$3,0),MATCH(AA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Y135-SystemShape!Y135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BA$3,0),MATCH(AB$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Z135-SystemShape!Z135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BA$3,0),MATCH(AC$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AA135-SystemShape!AA135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BA$3,0),MATCH(AD$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AB135-SystemShape!AB135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BA$3,0),MATCH(AE$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AC135-SystemShape!AC135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BA$3,0),MATCH(AF$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AD135-SystemShape!AD135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BA$3,0),MATCH(AG$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AE135-SystemShape!AE135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BA$3,0),MATCH(AH$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AF135-SystemShape!AF135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BA$3,0),MATCH(AI$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AG135-SystemShape!AG135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BA$3,0),MATCH(AJ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AH135-SystemShape!AH135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BA$3,0),MATCH(AK$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AI135-SystemShape!AI135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BA$3,0),MATCH(AL$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AJ135-SystemShape!AJ135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BA$3,0),MATCH(AM$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AK135-SystemShape!AK135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BA$3,0),MATCH(AN$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AL135-SystemShape!AL135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BA$3,0),MATCH(AO$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AM135-SystemShape!AM135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BA$3,0),MATCH(AP$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AN135-SystemShape!AN135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BA$3,0),MATCH(AQ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AO135-SystemShape!AO135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BA$3,0),MATCH(AR$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AP135-SystemShape!AP135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BA$3,0),MATCH(AS$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AQ135-SystemShape!AQ135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BA$3,0),MATCH(AT$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AR135-SystemShape!AR135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BA$3,0),MATCH(AU$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AS135-SystemShape!AS135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BA$3,0),MATCH(AV$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AT135-SystemShape!AT135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BA$3,0),MATCH(AW$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AU135-SystemShape!AU135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BA$3,0),MATCH(AX$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AV135-SystemShape!AV135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BA$3,0),MATCH(AY$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AW135-SystemShape!AW135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BA$3,0),MATCH(AZ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AX135-SystemShape!AX135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BA$3,0),MATCH(BA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AY135-SystemShape!AY135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$BB$3:$CY$3,0),MATCH(BB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D135-(AboveHWM!D135+Tier1!D135+Existing!D135)/VLOOKUP(LDD!BB$2,Init!$F:$K,2,FALSE)-CDQ!D135-SuperPeak!D135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$BB$3:$CY$3,0),MATCH(BC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E135-(AboveHWM!E135+Tier1!E135+Existing!E135)/VLOOKUP(LDD!BC$2,Init!$F:$K,2,FALSE)-CDQ!E135-SuperPeak!E135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$BB$3:$CY$3,0),MATCH(BD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F135-(AboveHWM!F135+Tier1!F135+Existing!F135)/VLOOKUP(LDD!BD$2,Init!$F:$K,2,FALSE)-CDQ!F135-SuperPeak!F135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$BB$3:$CY$3,0),MATCH(BE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G135-(AboveHWM!G135+Tier1!G135+Existing!G135)/VLOOKUP(LDD!BE$2,Init!$F:$K,2,FALSE)-CDQ!G135-SuperPeak!G135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$BB$3:$CY$3,0),MATCH(BF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H135-(AboveHWM!H135+Tier1!H135+Existing!H135)/VLOOKUP(LDD!BF$2,Init!$F:$K,2,FALSE)-CDQ!H135-SuperPeak!H135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$BB$3:$CY$3,0),MATCH(BG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I135-(AboveHWM!I135+Tier1!I135+Existing!I135)/VLOOKUP(LDD!BG$2,Init!$F:$K,2,FALSE)-CDQ!I135-SuperPeak!I135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$BB$3:$CY$3,0),MATCH(BH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J135-(AboveHWM!J135+Tier1!J135+Existing!J135)/VLOOKUP(LDD!BH$2,Init!$F:$K,2,FALSE)-CDQ!J135-SuperPeak!J135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$BB$3:$CY$3,0),MATCH(BI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K135-(AboveHWM!K135+Tier1!K135+Existing!K135)/VLOOKUP(LDD!BI$2,Init!$F:$K,2,FALSE)-CDQ!K135-SuperPeak!K135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L135-(AboveHWM!L135+Tier1!L135+Existing!L135)/VLOOKUP(LDD!BJ$2,Init!$F:$K,2,FALSE)-CDQ!L135-SuperPeak!L135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$BB$3:$CY$3,0),MATCH(BK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M135-(AboveHWM!M135+Tier1!M135+Existing!M135)/VLOOKUP(LDD!BK$2,Init!$F:$K,2,FALSE)-CDQ!M135-SuperPeak!M135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$BB$3:$CY$3,0),MATCH(BL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N135-(AboveHWM!N135+Tier1!N135+Existing!N135)/VLOOKUP(LDD!BL$2,Init!$F:$K,2,FALSE)-CDQ!N135-SuperPeak!N135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$BB$3:$CY$3,0),MATCH(BM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O135-(AboveHWM!O135+Tier1!O135+Existing!O135)/VLOOKUP(LDD!BM$2,Init!$F:$K,2,FALSE)-CDQ!O135-SuperPeak!O135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$BB$3:$CY$3,0),MATCH(BN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P135-(AboveHWM!P135+Tier1!P135+Existing!P135)/VLOOKUP(LDD!BN$2,Init!$F:$K,2,FALSE)-CDQ!P135-SuperPeak!P135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$BB$3:$CY$3,0),MATCH(BO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q135-(AboveHWM!Q135+Tier1!Q135+Existing!Q135)/VLOOKUP(LDD!BO$2,Init!$F:$K,2,FALSE)-CDQ!Q135-SuperPeak!Q135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$BB$3:$CY$3,0),MATCH(BP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R135-(AboveHWM!R135+Tier1!R135+Existing!R135)/VLOOKUP(LDD!BP$2,Init!$F:$K,2,FALSE)-CDQ!R135-SuperPeak!R135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S135-(AboveHWM!S135+Tier1!S135+Existing!S135)/VLOOKUP(LDD!BQ$2,Init!$F:$K,2,FALSE)-CDQ!S135-SuperPeak!S135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$BB$3:$CY$3,0),MATCH(BR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T135-(AboveHWM!T135+Tier1!T135+Existing!T135)/VLOOKUP(LDD!BR$2,Init!$F:$K,2,FALSE)-CDQ!T135-SuperPeak!T135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$BB$3:$CY$3,0),MATCH(BS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U135-(AboveHWM!U135+Tier1!U135+Existing!U135)/VLOOKUP(LDD!BS$2,Init!$F:$K,2,FALSE)-CDQ!U135-SuperPeak!U135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$BB$3:$CY$3,0),MATCH(BT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V135-(AboveHWM!V135+Tier1!V135+Existing!V135)/VLOOKUP(LDD!BT$2,Init!$F:$K,2,FALSE)-CDQ!V135-SuperPeak!V135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$BB$3:$CY$3,0),MATCH(BU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W135-(AboveHWM!W135+Tier1!W135+Existing!W135)/VLOOKUP(LDD!BU$2,Init!$F:$K,2,FALSE)-CDQ!W135-SuperPeak!W135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$BB$3:$CY$3,0),MATCH(BV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X135-(AboveHWM!X135+Tier1!X135+Existing!X135)/VLOOKUP(LDD!BV$2,Init!$F:$K,2,FALSE)-CDQ!X135-SuperPeak!X135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$BB$3:$CY$3,0),MATCH(BW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y135-(AboveHWM!Y135+Tier1!Y135+Existing!Y135)/VLOOKUP(LDD!BW$2,Init!$F:$K,2,FALSE)-CDQ!Y135-SuperPeak!Y135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$BB$3:$CY$3,0),MATCH(BX$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z135-(AboveHWM!Z135+Tier1!Z135+Existing!Z135)/VLOOKUP(LDD!BX$2,Init!$F:$K,2,FALSE)-CDQ!Z135-SuperPeak!Z135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$BB$3:$CY$3,0),MATCH(BY$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA135-(AboveHWM!AA135+Tier1!AA135+Existing!AA135)/VLOOKUP(LDD!BY$2,Init!$F:$K,2,FALSE)-CDQ!AA135-SuperPeak!AA135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB135-(AboveHWM!AB135+Tier1!AB135+Existing!AB135)/VLOOKUP(LDD!BZ$2,Init!$F:$K,2,FALSE)-CDQ!AB135-SuperPeak!AB135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$BB$3:$CY$3,0),MATCH(CA$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC135-(AboveHWM!AC135+Tier1!AC135+Existing!AC135)/VLOOKUP(LDD!CA$2,Init!$F:$K,2,FALSE)-CDQ!AC135-SuperPeak!AC135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$BB$3:$CY$3,0),MATCH(CB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD135-(AboveHWM!AD135+Tier1!AD135+Existing!AD135)/VLOOKUP(LDD!CB$2,Init!$F:$K,2,FALSE)-CDQ!AD135-SuperPeak!AD135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$BB$3:$CY$3,0),MATCH(CC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE135-(AboveHWM!AE135+Tier1!AE135+Existing!AE135)/VLOOKUP(LDD!CC$2,Init!$F:$K,2,FALSE)-CDQ!AE135-SuperPeak!AE135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$BB$3:$CY$3,0),MATCH(CD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF135-(AboveHWM!AF135+Tier1!AF135+Existing!AF135)/VLOOKUP(LDD!CD$2,Init!$F:$K,2,FALSE)-CDQ!AF135-SuperPeak!AF135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$BB$3:$CY$3,0),MATCH(CE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG135-(AboveHWM!AG135+Tier1!AG135+Existing!AG135)/VLOOKUP(LDD!CE$2,Init!$F:$K,2,FALSE)-CDQ!AG135-SuperPeak!AG135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$BB$3:$CY$3,0),MATCH(CF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH135-(AboveHWM!AH135+Tier1!AH135+Existing!AH135)/VLOOKUP(LDD!CF$2,Init!$F:$K,2,FALSE)-CDQ!AH135-SuperPeak!AH135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$BB$3:$CY$3,0),MATCH(CG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI135-(AboveHWM!AI135+Tier1!AI135+Existing!AI135)/VLOOKUP(LDD!CG$2,Init!$F:$K,2,FALSE)-CDQ!AI135-SuperPeak!AI135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$BB$3:$CY$3,0),MATCH(CH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ135-(AboveHWM!AJ135+Tier1!AJ135+Existing!AJ135)/VLOOKUP(LDD!CH$2,Init!$F:$K,2,FALSE)-CDQ!AJ135-SuperPeak!AJ135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$BB$3:$CY$3,0),MATCH(CI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK135-(AboveHWM!AK135+Tier1!AK135+Existing!AK135)/VLOOKUP(LDD!CI$2,Init!$F:$K,2,FALSE)-CDQ!AK135-SuperPeak!AK135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL135-(AboveHWM!AL135+Tier1!AL135+Existing!AL135)/VLOOKUP(LDD!CJ$2,Init!$F:$K,2,FALSE)-CDQ!AL135-SuperPeak!AL135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$BB$3:$CY$3,0),MATCH(CK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM135-(AboveHWM!AM135+Tier1!AM135+Existing!AM135)/VLOOKUP(LDD!CK$2,Init!$F:$K,2,FALSE)-CDQ!AM135-SuperPeak!AM135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$BB$3:$CY$3,0),MATCH(CL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN135-(AboveHWM!AN135+Tier1!AN135+Existing!AN135)/VLOOKUP(LDD!CL$2,Init!$F:$K,2,FALSE)-CDQ!AN135-SuperPeak!AN135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$BB$3:$CY$3,0),MATCH(CM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO135-(AboveHWM!AO135+Tier1!AO135+Existing!AO135)/VLOOKUP(LDD!CM$2,Init!$F:$K,2,FALSE)-CDQ!AO135-SuperPeak!AO135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$BB$3:$CY$3,0),MATCH(CN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP135-(AboveHWM!AP135+Tier1!AP135+Existing!AP135)/VLOOKUP(LDD!CN$2,Init!$F:$K,2,FALSE)-CDQ!AP135-SuperPeak!AP135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$BB$3:$CY$3,0),MATCH(CO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ135-(AboveHWM!AQ135+Tier1!AQ135+Existing!AQ135)/VLOOKUP(LDD!CO$2,Init!$F:$K,2,FALSE)-CDQ!AQ135-SuperPeak!AQ135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$BB$3:$CY$3,0),MATCH(CP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR135-(AboveHWM!AR135+Tier1!AR135+Existing!AR135)/VLOOKUP(LDD!CP$2,Init!$F:$K,2,FALSE)-CDQ!AR135-SuperPeak!AR135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS135-(AboveHWM!AS135+Tier1!AS135+Existing!AS135)/VLOOKUP(LDD!CQ$2,Init!$F:$K,2,FALSE)-CDQ!AS135-SuperPeak!AS135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$BB$3:$CY$3,0),MATCH(CR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT135-(AboveHWM!AT135+Tier1!AT135+Existing!AT135)/VLOOKUP(LDD!CR$2,Init!$F:$K,2,FALSE)-CDQ!AT135-SuperPeak!AT135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$BB$3:$CY$3,0),MATCH(CS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU135-(AboveHWM!AU135+Tier1!AU135+Existing!AU135)/VLOOKUP(LDD!CS$2,Init!$F:$K,2,FALSE)-CDQ!AU135-SuperPeak!AU135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$BB$3:$CY$3,0),MATCH(CT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV135-(AboveHWM!AV135+Tier1!AV135+Existing!AV135)/VLOOKUP(LDD!CT$2,Init!$F:$K,2,FALSE)-CDQ!AV135-SuperPeak!AV135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$BB$3:$CY$3,0),MATCH(CU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW135-(AboveHWM!AW135+Tier1!AW135+Existing!AW135)/VLOOKUP(LDD!CU$2,Init!$F:$K,2,FALSE)-CDQ!AW135-SuperPeak!AW135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$BB$3:$CY$3,0),MATCH(CV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX135-(AboveHWM!AX135+Tier1!AX135+Existing!AX135)/VLOOKUP(LDD!CV$2,Init!$F:$K,2,FALSE)-CDQ!AX135-SuperPeak!AX135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$BB$3:$CY$3,0),MATCH(CW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY135-(AboveHWM!AY135+Tier1!AY135+Existing!AY135)/VLOOKUP(LDD!CW$2,Init!$F:$K,2,FALSE)-CDQ!AY135-SuperPeak!AY135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0}]
[null,11680,"Weiser, City of",{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,MATCH(D$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AG136))*TOCA!AQ136","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,MATCH(E$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AH136))*TOCA!AR136","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(F$3=\"HLH\",MATCH(F$2,SliceLF!$B$3:$BA$3,0),MATCH(F$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!D136-SystemShape!D136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BA$3,0),MATCH(G$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!E136-SystemShape!E136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BA$3,0),MATCH(H$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!F136-SystemShape!F136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BA$3,0),MATCH(I$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!G136-SystemShape!G136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BA$3,0),MATCH(J$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!H136-SystemShape!H136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BA$3,0),MATCH(K$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!I136-SystemShape!I136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BA$3,0),MATCH(L$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!J136-SystemShape!J136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BA$3,0),MATCH(M$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!K136-SystemShape!K136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BA$3,0),MATCH(N$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!L136-SystemShape!L136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BA$3,0),MATCH(O$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!M136-SystemShape!M136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BA$3,0),MATCH(P$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!N136-SystemShape!N136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BA$3,0),MATCH(Q$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!O136-SystemShape!O136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BA$3,0),MATCH(R$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!P136-SystemShape!P136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BA$3,0),MATCH(S$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Q136-SystemShape!Q136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BA$3,0),MATCH(T$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!R136-SystemShape!R136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BA$3,0),MATCH(U$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!S136-SystemShape!S136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BA$3,0),MATCH(V$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!T136-SystemShape!T136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BA$3,0),MATCH(W$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!U136-SystemShape!U136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BA$3,0),MATCH(X$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!V136-SystemShape!V136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BA$3,0),MATCH(Y$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!W136-SystemShape!W136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BA$3,0),MATCH(Z$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!X136-SystemShape!X136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BA$3,0),MATCH(AA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Y136-SystemShape!Y136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BA$3,0),MATCH(AB$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Z136-SystemShape!Z136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BA$3,0),MATCH(AC$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AA136-SystemShape!AA136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BA$3,0),MATCH(AD$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AB136-SystemShape!AB136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BA$3,0),MATCH(AE$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AC136-SystemShape!AC136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BA$3,0),MATCH(AF$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AD136-SystemShape!AD136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BA$3,0),MATCH(AG$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AE136-SystemShape!AE136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BA$3,0),MATCH(AH$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AF136-SystemShape!AF136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BA$3,0),MATCH(AI$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AG136-SystemShape!AG136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BA$3,0),MATCH(AJ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AH136-SystemShape!AH136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BA$3,0),MATCH(AK$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AI136-SystemShape!AI136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BA$3,0),MATCH(AL$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AJ136-SystemShape!AJ136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BA$3,0),MATCH(AM$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AK136-SystemShape!AK136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BA$3,0),MATCH(AN$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AL136-SystemShape!AL136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BA$3,0),MATCH(AO$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AM136-SystemShape!AM136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BA$3,0),MATCH(AP$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AN136-SystemShape!AN136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BA$3,0),MATCH(AQ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AO136-SystemShape!AO136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BA$3,0),MATCH(AR$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AP136-SystemShape!AP136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BA$3,0),MATCH(AS$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AQ136-SystemShape!AQ136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BA$3,0),MATCH(AT$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AR136-SystemShape!AR136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BA$3,0),MATCH(AU$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AS136-SystemShape!AS136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BA$3,0),MATCH(AV$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AT136-SystemShape!AT136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BA$3,0),MATCH(AW$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AU136-SystemShape!AU136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BA$3,0),MATCH(AX$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AV136-SystemShape!AV136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BA$3,0),MATCH(AY$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AW136-SystemShape!AW136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BA$3,0),MATCH(AZ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AX136-SystemShape!AX136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BA$3,0),MATCH(BA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AY136-SystemShape!AY136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$BB$3:$CY$3,0),MATCH(BB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D136-(AboveHWM!D136+Tier1!D136+Existing!D136)/VLOOKUP(LDD!BB$2,Init!$F:$K,2,FALSE)-CDQ!D136-SuperPeak!D136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$BB$3:$CY$3,0),MATCH(BC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E136-(AboveHWM!E136+Tier1!E136+Existing!E136)/VLOOKUP(LDD!BC$2,Init!$F:$K,2,FALSE)-CDQ!E136-SuperPeak!E136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$BB$3:$CY$3,0),MATCH(BD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F136-(AboveHWM!F136+Tier1!F136+Existing!F136)/VLOOKUP(LDD!BD$2,Init!$F:$K,2,FALSE)-CDQ!F136-SuperPeak!F136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$BB$3:$CY$3,0),MATCH(BE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G136-(AboveHWM!G136+Tier1!G136+Existing!G136)/VLOOKUP(LDD!BE$2,Init!$F:$K,2,FALSE)-CDQ!G136-SuperPeak!G136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$BB$3:$CY$3,0),MATCH(BF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H136-(AboveHWM!H136+Tier1!H136+Existing!H136)/VLOOKUP(LDD!BF$2,Init!$F:$K,2,FALSE)-CDQ!H136-SuperPeak!H136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$BB$3:$CY$3,0),MATCH(BG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I136-(AboveHWM!I136+Tier1!I136+Existing!I136)/VLOOKUP(LDD!BG$2,Init!$F:$K,2,FALSE)-CDQ!I136-SuperPeak!I136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$BB$3:$CY$3,0),MATCH(BH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J136-(AboveHWM!J136+Tier1!J136+Existing!J136)/VLOOKUP(LDD!BH$2,Init!$F:$K,2,FALSE)-CDQ!J136-SuperPeak!J136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$BB$3:$CY$3,0),MATCH(BI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K136-(AboveHWM!K136+Tier1!K136+Existing!K136)/VLOOKUP(LDD!BI$2,Init!$F:$K,2,FALSE)-CDQ!K136-SuperPeak!K136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L136-(AboveHWM!L136+Tier1!L136+Existing!L136)/VLOOKUP(LDD!BJ$2,Init!$F:$K,2,FALSE)-CDQ!L136-SuperPeak!L136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$BB$3:$CY$3,0),MATCH(BK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M136-(AboveHWM!M136+Tier1!M136+Existing!M136)/VLOOKUP(LDD!BK$2,Init!$F:$K,2,FALSE)-CDQ!M136-SuperPeak!M136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$BB$3:$CY$3,0),MATCH(BL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N136-(AboveHWM!N136+Tier1!N136+Existing!N136)/VLOOKUP(LDD!BL$2,Init!$F:$K,2,FALSE)-CDQ!N136-SuperPeak!N136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$BB$3:$CY$3,0),MATCH(BM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O136-(AboveHWM!O136+Tier1!O136+Existing!O136)/VLOOKUP(LDD!BM$2,Init!$F:$K,2,FALSE)-CDQ!O136-SuperPeak!O136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$BB$3:$CY$3,0),MATCH(BN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P136-(AboveHWM!P136+Tier1!P136+Existing!P136)/VLOOKUP(LDD!BN$2,Init!$F:$K,2,FALSE)-CDQ!P136-SuperPeak!P136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$BB$3:$CY$3,0),MATCH(BO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q136-(AboveHWM!Q136+Tier1!Q136+Existing!Q136)/VLOOKUP(LDD!BO$2,Init!$F:$K,2,FALSE)-CDQ!Q136-SuperPeak!Q136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$BB$3:$CY$3,0),MATCH(BP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R136-(AboveHWM!R136+Tier1!R136+Existing!R136)/VLOOKUP(LDD!BP$2,Init!$F:$K,2,FALSE)-CDQ!R136-SuperPeak!R136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S136-(AboveHWM!S136+Tier1!S136+Existing!S136)/VLOOKUP(LDD!BQ$2,Init!$F:$K,2,FALSE)-CDQ!S136-SuperPeak!S136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$BB$3:$CY$3,0),MATCH(BR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T136-(AboveHWM!T136+Tier1!T136+Existing!T136)/VLOOKUP(LDD!BR$2,Init!$F:$K,2,FALSE)-CDQ!T136-SuperPeak!T136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$BB$3:$CY$3,0),MATCH(BS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U136-(AboveHWM!U136+Tier1!U136+Existing!U136)/VLOOKUP(LDD!BS$2,Init!$F:$K,2,FALSE)-CDQ!U136-SuperPeak!U136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$BB$3:$CY$3,0),MATCH(BT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V136-(AboveHWM!V136+Tier1!V136+Existing!V136)/VLOOKUP(LDD!BT$2,Init!$F:$K,2,FALSE)-CDQ!V136-SuperPeak!V136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$BB$3:$CY$3,0),MATCH(BU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W136-(AboveHWM!W136+Tier1!W136+Existing!W136)/VLOOKUP(LDD!BU$2,Init!$F:$K,2,FALSE)-CDQ!W136-SuperPeak!W136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$BB$3:$CY$3,0),MATCH(BV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X136-(AboveHWM!X136+Tier1!X136+Existing!X136)/VLOOKUP(LDD!BV$2,Init!$F:$K,2,FALSE)-CDQ!X136-SuperPeak!X136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$BB$3:$CY$3,0),MATCH(BW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y136-(AboveHWM!Y136+Tier1!Y136+Existing!Y136)/VLOOKUP(LDD!BW$2,Init!$F:$K,2,FALSE)-CDQ!Y136-SuperPeak!Y136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$BB$3:$CY$3,0),MATCH(BX$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z136-(AboveHWM!Z136+Tier1!Z136+Existing!Z136)/VLOOKUP(LDD!BX$2,Init!$F:$K,2,FALSE)-CDQ!Z136-SuperPeak!Z136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$BB$3:$CY$3,0),MATCH(BY$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA136-(AboveHWM!AA136+Tier1!AA136+Existing!AA136)/VLOOKUP(LDD!BY$2,Init!$F:$K,2,FALSE)-CDQ!AA136-SuperPeak!AA136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB136-(AboveHWM!AB136+Tier1!AB136+Existing!AB136)/VLOOKUP(LDD!BZ$2,Init!$F:$K,2,FALSE)-CDQ!AB136-SuperPeak!AB136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$BB$3:$CY$3,0),MATCH(CA$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC136-(AboveHWM!AC136+Tier1!AC136+Existing!AC136)/VLOOKUP(LDD!CA$2,Init!$F:$K,2,FALSE)-CDQ!AC136-SuperPeak!AC136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$BB$3:$CY$3,0),MATCH(CB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD136-(AboveHWM!AD136+Tier1!AD136+Existing!AD136)/VLOOKUP(LDD!CB$2,Init!$F:$K,2,FALSE)-CDQ!AD136-SuperPeak!AD136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$BB$3:$CY$3,0),MATCH(CC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE136-(AboveHWM!AE136+Tier1!AE136+Existing!AE136)/VLOOKUP(LDD!CC$2,Init!$F:$K,2,FALSE)-CDQ!AE136-SuperPeak!AE136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$BB$3:$CY$3,0),MATCH(CD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF136-(AboveHWM!AF136+Tier1!AF136+Existing!AF136)/VLOOKUP(LDD!CD$2,Init!$F:$K,2,FALSE)-CDQ!AF136-SuperPeak!AF136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$BB$3:$CY$3,0),MATCH(CE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG136-(AboveHWM!AG136+Tier1!AG136+Existing!AG136)/VLOOKUP(LDD!CE$2,Init!$F:$K,2,FALSE)-CDQ!AG136-SuperPeak!AG136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$BB$3:$CY$3,0),MATCH(CF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH136-(AboveHWM!AH136+Tier1!AH136+Existing!AH136)/VLOOKUP(LDD!CF$2,Init!$F:$K,2,FALSE)-CDQ!AH136-SuperPeak!AH136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$BB$3:$CY$3,0),MATCH(CG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI136-(AboveHWM!AI136+Tier1!AI136+Existing!AI136)/VLOOKUP(LDD!CG$2,Init!$F:$K,2,FALSE)-CDQ!AI136-SuperPeak!AI136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$BB$3:$CY$3,0),MATCH(CH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ136-(AboveHWM!AJ136+Tier1!AJ136+Existing!AJ136)/VLOOKUP(LDD!CH$2,Init!$F:$K,2,FALSE)-CDQ!AJ136-SuperPeak!AJ136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$BB$3:$CY$3,0),MATCH(CI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK136-(AboveHWM!AK136+Tier1!AK136+Existing!AK136)/VLOOKUP(LDD!CI$2,Init!$F:$K,2,FALSE)-CDQ!AK136-SuperPeak!AK136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL136-(AboveHWM!AL136+Tier1!AL136+Existing!AL136)/VLOOKUP(LDD!CJ$2,Init!$F:$K,2,FALSE)-CDQ!AL136-SuperPeak!AL136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$BB$3:$CY$3,0),MATCH(CK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM136-(AboveHWM!AM136+Tier1!AM136+Existing!AM136)/VLOOKUP(LDD!CK$2,Init!$F:$K,2,FALSE)-CDQ!AM136-SuperPeak!AM136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$BB$3:$CY$3,0),MATCH(CL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN136-(AboveHWM!AN136+Tier1!AN136+Existing!AN136)/VLOOKUP(LDD!CL$2,Init!$F:$K,2,FALSE)-CDQ!AN136-SuperPeak!AN136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$BB$3:$CY$3,0),MATCH(CM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO136-(AboveHWM!AO136+Tier1!AO136+Existing!AO136)/VLOOKUP(LDD!CM$2,Init!$F:$K,2,FALSE)-CDQ!AO136-SuperPeak!AO136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$BB$3:$CY$3,0),MATCH(CN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP136-(AboveHWM!AP136+Tier1!AP136+Existing!AP136)/VLOOKUP(LDD!CN$2,Init!$F:$K,2,FALSE)-CDQ!AP136-SuperPeak!AP136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$BB$3:$CY$3,0),MATCH(CO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ136-(AboveHWM!AQ136+Tier1!AQ136+Existing!AQ136)/VLOOKUP(LDD!CO$2,Init!$F:$K,2,FALSE)-CDQ!AQ136-SuperPeak!AQ136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$BB$3:$CY$3,0),MATCH(CP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR136-(AboveHWM!AR136+Tier1!AR136+Existing!AR136)/VLOOKUP(LDD!CP$2,Init!$F:$K,2,FALSE)-CDQ!AR136-SuperPeak!AR136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS136-(AboveHWM!AS136+Tier1!AS136+Existing!AS136)/VLOOKUP(LDD!CQ$2,Init!$F:$K,2,FALSE)-CDQ!AS136-SuperPeak!AS136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$BB$3:$CY$3,0),MATCH(CR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT136-(AboveHWM!AT136+Tier1!AT136+Existing!AT136)/VLOOKUP(LDD!CR$2,Init!$F:$K,2,FALSE)-CDQ!AT136-SuperPeak!AT136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$BB$3:$CY$3,0),MATCH(CS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU136-(AboveHWM!AU136+Tier1!AU136+Existing!AU136)/VLOOKUP(LDD!CS$2,Init!$F:$K,2,FALSE)-CDQ!AU136-SuperPeak!AU136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$BB$3:$CY$3,0),MATCH(CT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV136-(AboveHWM!AV136+Tier1!AV136+Existing!AV136)/VLOOKUP(LDD!CT$2,Init!$F:$K,2,FALSE)-CDQ!AV136-SuperPeak!AV136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$BB$3:$CY$3,0),MATCH(CU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW136-(AboveHWM!AW136+Tier1!AW136+Existing!AW136)/VLOOKUP(LDD!CU$2,Init!$F:$K,2,FALSE)-CDQ!AW136-SuperPeak!AW136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$BB$3:$CY$3,0),MATCH(CV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX136-(AboveHWM!AX136+Tier1!AX136+Existing!AX136)/VLOOKUP(LDD!CV$2,Init!$F:$K,2,FALSE)-CDQ!AX136-SuperPeak!AX136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$BB$3:$CY$3,0),MATCH(CW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY136-(AboveHWM!AY136+Tier1!AY136+Existing!AY136)/VLOOKUP(LDD!CW$2,Init!$F:$K,2,FALSE)-CDQ!AY136-SuperPeak!AY136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0}]
[null,12026,"Jefferson County PUD #1",{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,MATCH(D$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AG137))*TOCA!AQ137","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,MATCH(E$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AH137))*TOCA!AR137","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(F$3=\"HLH\",MATCH(F$2,SliceLF!$B$3:$BA$3,0),MATCH(F$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!D137-SystemShape!D137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BA$3,0),MATCH(G$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!E137-SystemShape!E137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BA$3,0),MATCH(H$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!F137-SystemShape!F137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BA$3,0),MATCH(I$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!G137-SystemShape!G137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BA$3,0),MATCH(J$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!H137-SystemShape!H137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BA$3,0),MATCH(K$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!I137-SystemShape!I137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BA$3,0),MATCH(L$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!J137-SystemShape!J137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BA$3,0),MATCH(M$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!K137-SystemShape!K137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BA$3,0),MATCH(N$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!L137-SystemShape!L137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BA$3,0),MATCH(O$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!M137-SystemShape!M137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BA$3,0),MATCH(P$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!N137-SystemShape!N137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BA$3,0),MATCH(Q$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!O137-SystemShape!O137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BA$3,0),MATCH(R$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!P137-SystemShape!P137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BA$3,0),MATCH(S$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Q137-SystemShape!Q137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BA$3,0),MATCH(T$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!R137-SystemShape!R137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BA$3,0),MATCH(U$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!S137-SystemShape!S137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BA$3,0),MATCH(V$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!T137-SystemShape!T137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BA$3,0),MATCH(W$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!U137-SystemShape!U137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BA$3,0),MATCH(X$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!V137-SystemShape!V137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BA$3,0),MATCH(Y$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!W137-SystemShape!W137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BA$3,0),MATCH(Z$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!X137-SystemShape!X137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BA$3,0),MATCH(AA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Y137-SystemShape!Y137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BA$3,0),MATCH(AB$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Z137-SystemShape!Z137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BA$3,0),MATCH(AC$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AA137-SystemShape!AA137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BA$3,0),MATCH(AD$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AB137-SystemShape!AB137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BA$3,0),MATCH(AE$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AC137-SystemShape!AC137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BA$3,0),MATCH(AF$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AD137-SystemShape!AD137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BA$3,0),MATCH(AG$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AE137-SystemShape!AE137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BA$3,0),MATCH(AH$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AF137-SystemShape!AF137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BA$3,0),MATCH(AI$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AG137-SystemShape!AG137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BA$3,0),MATCH(AJ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AH137-SystemShape!AH137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BA$3,0),MATCH(AK$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AI137-SystemShape!AI137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BA$3,0),MATCH(AL$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AJ137-SystemShape!AJ137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BA$3,0),MATCH(AM$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AK137-SystemShape!AK137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BA$3,0),MATCH(AN$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AL137-SystemShape!AL137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BA$3,0),MATCH(AO$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AM137-SystemShape!AM137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BA$3,0),MATCH(AP$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AN137-SystemShape!AN137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BA$3,0),MATCH(AQ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AO137-SystemShape!AO137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BA$3,0),MATCH(AR$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AP137-SystemShape!AP137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BA$3,0),MATCH(AS$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AQ137-SystemShape!AQ137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BA$3,0),MATCH(AT$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AR137-SystemShape!AR137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BA$3,0),MATCH(AU$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AS137-SystemShape!AS137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BA$3,0),MATCH(AV$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AT137-SystemShape!AT137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BA$3,0),MATCH(AW$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AU137-SystemShape!AU137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BA$3,0),MATCH(AX$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AV137-SystemShape!AV137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BA$3,0),MATCH(AY$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AW137-SystemShape!AW137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BA$3,0),MATCH(AZ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AX137-SystemShape!AX137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BA$3,0),MATCH(BA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AY137-SystemShape!AY137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$BB$3:$CY$3,0),MATCH(BB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D137-(AboveHWM!D137+Tier1!D137+Existing!D137)/VLOOKUP(LDD!BB$2,Init!$F:$K,2,FALSE)-CDQ!D137-SuperPeak!D137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$BB$3:$CY$3,0),MATCH(BC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E137-(AboveHWM!E137+Tier1!E137+Existing!E137)/VLOOKUP(LDD!BC$2,Init!$F:$K,2,FALSE)-CDQ!E137-SuperPeak!E137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$BB$3:$CY$3,0),MATCH(BD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F137-(AboveHWM!F137+Tier1!F137+Existing!F137)/VLOOKUP(LDD!BD$2,Init!$F:$K,2,FALSE)-CDQ!F137-SuperPeak!F137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$BB$3:$CY$3,0),MATCH(BE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G137-(AboveHWM!G137+Tier1!G137+Existing!G137)/VLOOKUP(LDD!BE$2,Init!$F:$K,2,FALSE)-CDQ!G137-SuperPeak!G137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$BB$3:$CY$3,0),MATCH(BF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H137-(AboveHWM!H137+Tier1!H137+Existing!H137)/VLOOKUP(LDD!BF$2,Init!$F:$K,2,FALSE)-CDQ!H137-SuperPeak!H137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$BB$3:$CY$3,0),MATCH(BG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I137-(AboveHWM!I137+Tier1!I137+Existing!I137)/VLOOKUP(LDD!BG$2,Init!$F:$K,2,FALSE)-CDQ!I137-SuperPeak!I137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$BB$3:$CY$3,0),MATCH(BH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J137-(AboveHWM!J137+Tier1!J137+Existing!J137)/VLOOKUP(LDD!BH$2,Init!$F:$K,2,FALSE)-CDQ!J137-SuperPeak!J137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$BB$3:$CY$3,0),MATCH(BI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K137-(AboveHWM!K137+Tier1!K137+Existing!K137)/VLOOKUP(LDD!BI$2,Init!$F:$K,2,FALSE)-CDQ!K137-SuperPeak!K137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L137-(AboveHWM!L137+Tier1!L137+Existing!L137)/VLOOKUP(LDD!BJ$2,Init!$F:$K,2,FALSE)-CDQ!L137-SuperPeak!L137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$BB$3:$CY$3,0),MATCH(BK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M137-(AboveHWM!M137+Tier1!M137+Existing!M137)/VLOOKUP(LDD!BK$2,Init!$F:$K,2,FALSE)-CDQ!M137-SuperPeak!M137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$BB$3:$CY$3,0),MATCH(BL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N137-(AboveHWM!N137+Tier1!N137+Existing!N137)/VLOOKUP(LDD!BL$2,Init!$F:$K,2,FALSE)-CDQ!N137-SuperPeak!N137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$BB$3:$CY$3,0),MATCH(BM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O137-(AboveHWM!O137+Tier1!O137+Existing!O137)/VLOOKUP(LDD!BM$2,Init!$F:$K,2,FALSE)-CDQ!O137-SuperPeak!O137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$BB$3:$CY$3,0),MATCH(BN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P137-(AboveHWM!P137+Tier1!P137+Existing!P137)/VLOOKUP(LDD!BN$2,Init!$F:$K,2,FALSE)-CDQ!P137-SuperPeak!P137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$BB$3:$CY$3,0),MATCH(BO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q137-(AboveHWM!Q137+Tier1!Q137+Existing!Q137)/VLOOKUP(LDD!BO$2,Init!$F:$K,2,FALSE)-CDQ!Q137-SuperPeak!Q137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$BB$3:$CY$3,0),MATCH(BP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R137-(AboveHWM!R137+Tier1!R137+Existing!R137)/VLOOKUP(LDD!BP$2,Init!$F:$K,2,FALSE)-CDQ!R137-SuperPeak!R137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S137-(AboveHWM!S137+Tier1!S137+Existing!S137)/VLOOKUP(LDD!BQ$2,Init!$F:$K,2,FALSE)-CDQ!S137-SuperPeak!S137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$BB$3:$CY$3,0),MATCH(BR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T137-(AboveHWM!T137+Tier1!T137+Existing!T137)/VLOOKUP(LDD!BR$2,Init!$F:$K,2,FALSE)-CDQ!T137-SuperPeak!T137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$BB$3:$CY$3,0),MATCH(BS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U137-(AboveHWM!U137+Tier1!U137+Existing!U137)/VLOOKUP(LDD!BS$2,Init!$F:$K,2,FALSE)-CDQ!U137-SuperPeak!U137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$BB$3:$CY$3,0),MATCH(BT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V137-(AboveHWM!V137+Tier1!V137+Existing!V137)/VLOOKUP(LDD!BT$2,Init!$F:$K,2,FALSE)-CDQ!V137-SuperPeak!V137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$BB$3:$CY$3,0),MATCH(BU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W137-(AboveHWM!W137+Tier1!W137+Existing!W137)/VLOOKUP(LDD!BU$2,Init!$F:$K,2,FALSE)-CDQ!W137-SuperPeak!W137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$BB$3:$CY$3,0),MATCH(BV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X137-(AboveHWM!X137+Tier1!X137+Existing!X137)/VLOOKUP(LDD!BV$2,Init!$F:$K,2,FALSE)-CDQ!X137-SuperPeak!X137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$BB$3:$CY$3,0),MATCH(BW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y137-(AboveHWM!Y137+Tier1!Y137+Existing!Y137)/VLOOKUP(LDD!BW$2,Init!$F:$K,2,FALSE)-CDQ!Y137-SuperPeak!Y137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$BB$3:$CY$3,0),MATCH(BX$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z137-(AboveHWM!Z137+Tier1!Z137+Existing!Z137)/VLOOKUP(LDD!BX$2,Init!$F:$K,2,FALSE)-CDQ!Z137-SuperPeak!Z137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$BB$3:$CY$3,0),MATCH(BY$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA137-(AboveHWM!AA137+Tier1!AA137+Existing!AA137)/VLOOKUP(LDD!BY$2,Init!$F:$K,2,FALSE)-CDQ!AA137-SuperPeak!AA137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB137-(AboveHWM!AB137+Tier1!AB137+Existing!AB137)/VLOOKUP(LDD!BZ$2,Init!$F:$K,2,FALSE)-CDQ!AB137-SuperPeak!AB137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$BB$3:$CY$3,0),MATCH(CA$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC137-(AboveHWM!AC137+Tier1!AC137+Existing!AC137)/VLOOKUP(LDD!CA$2,Init!$F:$K,2,FALSE)-CDQ!AC137-SuperPeak!AC137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$BB$3:$CY$3,0),MATCH(CB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD137-(AboveHWM!AD137+Tier1!AD137+Existing!AD137)/VLOOKUP(LDD!CB$2,Init!$F:$K,2,FALSE)-CDQ!AD137-SuperPeak!AD137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$BB$3:$CY$3,0),MATCH(CC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE137-(AboveHWM!AE137+Tier1!AE137+Existing!AE137)/VLOOKUP(LDD!CC$2,Init!$F:$K,2,FALSE)-CDQ!AE137-SuperPeak!AE137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$BB$3:$CY$3,0),MATCH(CD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF137-(AboveHWM!AF137+Tier1!AF137+Existing!AF137)/VLOOKUP(LDD!CD$2,Init!$F:$K,2,FALSE)-CDQ!AF137-SuperPeak!AF137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$BB$3:$CY$3,0),MATCH(CE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG137-(AboveHWM!AG137+Tier1!AG137+Existing!AG137)/VLOOKUP(LDD!CE$2,Init!$F:$K,2,FALSE)-CDQ!AG137-SuperPeak!AG137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$BB$3:$CY$3,0),MATCH(CF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH137-(AboveHWM!AH137+Tier1!AH137+Existing!AH137)/VLOOKUP(LDD!CF$2,Init!$F:$K,2,FALSE)-CDQ!AH137-SuperPeak!AH137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$BB$3:$CY$3,0),MATCH(CG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI137-(AboveHWM!AI137+Tier1!AI137+Existing!AI137)/VLOOKUP(LDD!CG$2,Init!$F:$K,2,FALSE)-CDQ!AI137-SuperPeak!AI137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$BB$3:$CY$3,0),MATCH(CH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ137-(AboveHWM!AJ137+Tier1!AJ137+Existing!AJ137)/VLOOKUP(LDD!CH$2,Init!$F:$K,2,FALSE)-CDQ!AJ137-SuperPeak!AJ137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$BB$3:$CY$3,0),MATCH(CI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK137-(AboveHWM!AK137+Tier1!AK137+Existing!AK137)/VLOOKUP(LDD!CI$2,Init!$F:$K,2,FALSE)-CDQ!AK137-SuperPeak!AK137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL137-(AboveHWM!AL137+Tier1!AL137+Existing!AL137)/VLOOKUP(LDD!CJ$2,Init!$F:$K,2,FALSE)-CDQ!AL137-SuperPeak!AL137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$BB$3:$CY$3,0),MATCH(CK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM137-(AboveHWM!AM137+Tier1!AM137+Existing!AM137)/VLOOKUP(LDD!CK$2,Init!$F:$K,2,FALSE)-CDQ!AM137-SuperPeak!AM137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$BB$3:$CY$3,0),MATCH(CL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN137-(AboveHWM!AN137+Tier1!AN137+Existing!AN137)/VLOOKUP(LDD!CL$2,Init!$F:$K,2,FALSE)-CDQ!AN137-SuperPeak!AN137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$BB$3:$CY$3,0),MATCH(CM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO137-(AboveHWM!AO137+Tier1!AO137+Existing!AO137)/VLOOKUP(LDD!CM$2,Init!$F:$K,2,FALSE)-CDQ!AO137-SuperPeak!AO137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$BB$3:$CY$3,0),MATCH(CN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP137-(AboveHWM!AP137+Tier1!AP137+Existing!AP137)/VLOOKUP(LDD!CN$2,Init!$F:$K,2,FALSE)-CDQ!AP137-SuperPeak!AP137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$BB$3:$CY$3,0),MATCH(CO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ137-(AboveHWM!AQ137+Tier1!AQ137+Existing!AQ137)/VLOOKUP(LDD!CO$2,Init!$F:$K,2,FALSE)-CDQ!AQ137-SuperPeak!AQ137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$BB$3:$CY$3,0),MATCH(CP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR137-(AboveHWM!AR137+Tier1!AR137+Existing!AR137)/VLOOKUP(LDD!CP$2,Init!$F:$K,2,FALSE)-CDQ!AR137-SuperPeak!AR137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS137-(AboveHWM!AS137+Tier1!AS137+Existing!AS137)/VLOOKUP(LDD!CQ$2,Init!$F:$K,2,FALSE)-CDQ!AS137-SuperPeak!AS137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$BB$3:$CY$3,0),MATCH(CR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT137-(AboveHWM!AT137+Tier1!AT137+Existing!AT137)/VLOOKUP(LDD!CR$2,Init!$F:$K,2,FALSE)-CDQ!AT137-SuperPeak!AT137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$BB$3:$CY$3,0),MATCH(CS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU137-(AboveHWM!AU137+Tier1!AU137+Existing!AU137)/VLOOKUP(LDD!CS$2,Init!$F:$K,2,FALSE)-CDQ!AU137-SuperPeak!AU137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$BB$3:$CY$3,0),MATCH(CT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV137-(AboveHWM!AV137+Tier1!AV137+Existing!AV137)/VLOOKUP(LDD!CT$2,Init!$F:$K,2,FALSE)-CDQ!AV137-SuperPeak!AV137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$BB$3:$CY$3,0),MATCH(CU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW137-(AboveHWM!AW137+Tier1!AW137+Existing!AW137)/VLOOKUP(LDD!CU$2,Init!$F:$K,2,FALSE)-CDQ!AW137-SuperPeak!AW137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$BB$3:$CY$3,0),MATCH(CV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX137-(AboveHWM!AX137+Tier1!AX137+Existing!AX137)/VLOOKUP(LDD!CV$2,Init!$F:$K,2,FALSE)-CDQ!AX137-SuperPeak!AX137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$BB$3:$CY$3,0),MATCH(CW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY137-(AboveHWM!AY137+Tier1!AY137+Existing!AY137)/VLOOKUP(LDD!CW$2,Init!$F:$K,2,FALSE)-CDQ!AY137-SuperPeak!AY137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0}]
[null,10298,"PNGC Aggregate",{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,MATCH(D$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AG138))*TOCA!AQ138","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,MATCH(E$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AH138))*TOCA!AR138","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(F$3=\"HLH\",MATCH(F$2,SliceLF!$B$3:$BA$3,0),MATCH(F$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!D138-SystemShape!D138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BA$3,0),MATCH(G$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!E138-SystemShape!E138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BA$3,0),MATCH(H$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!F138-SystemShape!F138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BA$3,0),MATCH(I$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!G138-SystemShape!G138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BA$3,0),MATCH(J$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!H138-SystemShape!H138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BA$3,0),MATCH(K$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!I138-SystemShape!I138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BA$3,0),MATCH(L$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!J138-SystemShape!J138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BA$3,0),MATCH(M$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!K138-SystemShape!K138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BA$3,0),MATCH(N$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!L138-SystemShape!L138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BA$3,0),MATCH(O$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!M138-SystemShape!M138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BA$3,0),MATCH(P$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!N138-SystemShape!N138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BA$3,0),MATCH(Q$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!O138-SystemShape!O138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BA$3,0),MATCH(R$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!P138-SystemShape!P138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BA$3,0),MATCH(S$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Q138-SystemShape!Q138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BA$3,0),MATCH(T$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!R138-SystemShape!R138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BA$3,0),MATCH(U$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!S138-SystemShape!S138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BA$3,0),MATCH(V$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!T138-SystemShape!T138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BA$3,0),MATCH(W$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!U138-SystemShape!U138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BA$3,0),MATCH(X$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!V138-SystemShape!V138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BA$3,0),MATCH(Y$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!W138-SystemShape!W138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BA$3,0),MATCH(Z$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!X138-SystemShape!X138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BA$3,0),MATCH(AA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Y138-SystemShape!Y138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BA$3,0),MATCH(AB$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Z138-SystemShape!Z138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BA$3,0),MATCH(AC$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AA138-SystemShape!AA138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BA$3,0),MATCH(AD$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AB138-SystemShape!AB138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BA$3,0),MATCH(AE$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AC138-SystemShape!AC138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BA$3,0),MATCH(AF$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AD138-SystemShape!AD138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BA$3,0),MATCH(AG$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AE138-SystemShape!AE138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BA$3,0),MATCH(AH$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AF138-SystemShape!AF138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BA$3,0),MATCH(AI$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AG138-SystemShape!AG138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BA$3,0),MATCH(AJ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AH138-SystemShape!AH138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BA$3,0),MATCH(AK$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AI138-SystemShape!AI138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BA$3,0),MATCH(AL$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AJ138-SystemShape!AJ138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BA$3,0),MATCH(AM$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AK138-SystemShape!AK138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BA$3,0),MATCH(AN$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AL138-SystemShape!AL138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BA$3,0),MATCH(AO$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AM138-SystemShape!AM138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BA$3,0),MATCH(AP$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AN138-SystemShape!AN138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BA$3,0),MATCH(AQ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AO138-SystemShape!AO138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BA$3,0),MATCH(AR$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AP138-SystemShape!AP138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BA$3,0),MATCH(AS$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AQ138-SystemShape!AQ138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BA$3,0),MATCH(AT$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AR138-SystemShape!AR138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BA$3,0),MATCH(AU$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AS138-SystemShape!AS138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BA$3,0),MATCH(AV$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AT138-SystemShape!AT138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BA$3,0),MATCH(AW$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AU138-SystemShape!AU138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BA$3,0),MATCH(AX$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AV138-SystemShape!AV138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BA$3,0),MATCH(AY$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AW138-SystemShape!AW138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BA$3,0),MATCH(AZ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AX138-SystemShape!AX138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BA$3,0),MATCH(BA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AY138-SystemShape!AY138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$BB$3:$CY$3,0),MATCH(BB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D138-(AboveHWM!D138+Tier1!D138+Existing!D138)/VLOOKUP(LDD!BB$2,Init!$F:$K,2,FALSE)-CDQ!D138-SuperPeak!D138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$BB$3:$CY$3,0),MATCH(BC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E138-(AboveHWM!E138+Tier1!E138+Existing!E138)/VLOOKUP(LDD!BC$2,Init!$F:$K,2,FALSE)-CDQ!E138-SuperPeak!E138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$BB$3:$CY$3,0),MATCH(BD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F138-(AboveHWM!F138+Tier1!F138+Existing!F138)/VLOOKUP(LDD!BD$2,Init!$F:$K,2,FALSE)-CDQ!F138-SuperPeak!F138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$BB$3:$CY$3,0),MATCH(BE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G138-(AboveHWM!G138+Tier1!G138+Existing!G138)/VLOOKUP(LDD!BE$2,Init!$F:$K,2,FALSE)-CDQ!G138-SuperPeak!G138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$BB$3:$CY$3,0),MATCH(BF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H138-(AboveHWM!H138+Tier1!H138+Existing!H138)/VLOOKUP(LDD!BF$2,Init!$F:$K,2,FALSE)-CDQ!H138-SuperPeak!H138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$BB$3:$CY$3,0),MATCH(BG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I138-(AboveHWM!I138+Tier1!I138+Existing!I138)/VLOOKUP(LDD!BG$2,Init!$F:$K,2,FALSE)-CDQ!I138-SuperPeak!I138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$BB$3:$CY$3,0),MATCH(BH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J138-(AboveHWM!J138+Tier1!J138+Existing!J138)/VLOOKUP(LDD!BH$2,Init!$F:$K,2,FALSE)-CDQ!J138-SuperPeak!J138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$BB$3:$CY$3,0),MATCH(BI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K138-(AboveHWM!K138+Tier1!K138+Existing!K138)/VLOOKUP(LDD!BI$2,Init!$F:$K,2,FALSE)-CDQ!K138-SuperPeak!K138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L138-(AboveHWM!L138+Tier1!L138+Existing!L138)/VLOOKUP(LDD!BJ$2,Init!$F:$K,2,FALSE)-CDQ!L138-SuperPeak!L138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$BB$3:$CY$3,0),MATCH(BK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M138-(AboveHWM!M138+Tier1!M138+Existing!M138)/VLOOKUP(LDD!BK$2,Init!$F:$K,2,FALSE)-CDQ!M138-SuperPeak!M138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$BB$3:$CY$3,0),MATCH(BL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N138-(AboveHWM!N138+Tier1!N138+Existing!N138)/VLOOKUP(LDD!BL$2,Init!$F:$K,2,FALSE)-CDQ!N138-SuperPeak!N138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$BB$3:$CY$3,0),MATCH(BM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O138-(AboveHWM!O138+Tier1!O138+Existing!O138)/VLOOKUP(LDD!BM$2,Init!$F:$K,2,FALSE)-CDQ!O138-SuperPeak!O138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$BB$3:$CY$3,0),MATCH(BN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P138-(AboveHWM!P138+Tier1!P138+Existing!P138)/VLOOKUP(LDD!BN$2,Init!$F:$K,2,FALSE)-CDQ!P138-SuperPeak!P138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$BB$3:$CY$3,0),MATCH(BO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q138-(AboveHWM!Q138+Tier1!Q138+Existing!Q138)/VLOOKUP(LDD!BO$2,Init!$F:$K,2,FALSE)-CDQ!Q138-SuperPeak!Q138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$BB$3:$CY$3,0),MATCH(BP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R138-(AboveHWM!R138+Tier1!R138+Existing!R138)/VLOOKUP(LDD!BP$2,Init!$F:$K,2,FALSE)-CDQ!R138-SuperPeak!R138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S138-(AboveHWM!S138+Tier1!S138+Existing!S138)/VLOOKUP(LDD!BQ$2,Init!$F:$K,2,FALSE)-CDQ!S138-SuperPeak!S138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$BB$3:$CY$3,0),MATCH(BR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T138-(AboveHWM!T138+Tier1!T138+Existing!T138)/VLOOKUP(LDD!BR$2,Init!$F:$K,2,FALSE)-CDQ!T138-SuperPeak!T138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$BB$3:$CY$3,0),MATCH(BS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U138-(AboveHWM!U138+Tier1!U138+Existing!U138)/VLOOKUP(LDD!BS$2,Init!$F:$K,2,FALSE)-CDQ!U138-SuperPeak!U138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$BB$3:$CY$3,0),MATCH(BT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V138-(AboveHWM!V138+Tier1!V138+Existing!V138)/VLOOKUP(LDD!BT$2,Init!$F:$K,2,FALSE)-CDQ!V138-SuperPeak!V138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$BB$3:$CY$3,0),MATCH(BU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W138-(AboveHWM!W138+Tier1!W138+Existing!W138)/VLOOKUP(LDD!BU$2,Init!$F:$K,2,FALSE)-CDQ!W138-SuperPeak!W138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$BB$3:$CY$3,0),MATCH(BV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X138-(AboveHWM!X138+Tier1!X138+Existing!X138)/VLOOKUP(LDD!BV$2,Init!$F:$K,2,FALSE)-CDQ!X138-SuperPeak!X138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$BB$3:$CY$3,0),MATCH(BW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y138-(AboveHWM!Y138+Tier1!Y138+Existing!Y138)/VLOOKUP(LDD!BW$2,Init!$F:$K,2,FALSE)-CDQ!Y138-SuperPeak!Y138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$BB$3:$CY$3,0),MATCH(BX$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z138-(AboveHWM!Z138+Tier1!Z138+Existing!Z138)/VLOOKUP(LDD!BX$2,Init!$F:$K,2,FALSE)-CDQ!Z138-SuperPeak!Z138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$BB$3:$CY$3,0),MATCH(BY$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA138-(AboveHWM!AA138+Tier1!AA138+Existing!AA138)/VLOOKUP(LDD!BY$2,Init!$F:$K,2,FALSE)-CDQ!AA138-SuperPeak!AA138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB138-(AboveHWM!AB138+Tier1!AB138+Existing!AB138)/VLOOKUP(LDD!BZ$2,Init!$F:$K,2,FALSE)-CDQ!AB138-SuperPeak!AB138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$BB$3:$CY$3,0),MATCH(CA$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC138-(AboveHWM!AC138+Tier1!AC138+Existing!AC138)/VLOOKUP(LDD!CA$2,Init!$F:$K,2,FALSE)-CDQ!AC138-SuperPeak!AC138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$BB$3:$CY$3,0),MATCH(CB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD138-(AboveHWM!AD138+Tier1!AD138+Existing!AD138)/VLOOKUP(LDD!CB$2,Init!$F:$K,2,FALSE)-CDQ!AD138-SuperPeak!AD138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$BB$3:$CY$3,0),MATCH(CC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE138-(AboveHWM!AE138+Tier1!AE138+Existing!AE138)/VLOOKUP(LDD!CC$2,Init!$F:$K,2,FALSE)-CDQ!AE138-SuperPeak!AE138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$BB$3:$CY$3,0),MATCH(CD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF138-(AboveHWM!AF138+Tier1!AF138+Existing!AF138)/VLOOKUP(LDD!CD$2,Init!$F:$K,2,FALSE)-CDQ!AF138-SuperPeak!AF138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$BB$3:$CY$3,0),MATCH(CE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG138-(AboveHWM!AG138+Tier1!AG138+Existing!AG138)/VLOOKUP(LDD!CE$2,Init!$F:$K,2,FALSE)-CDQ!AG138-SuperPeak!AG138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$BB$3:$CY$3,0),MATCH(CF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH138-(AboveHWM!AH138+Tier1!AH138+Existing!AH138)/VLOOKUP(LDD!CF$2,Init!$F:$K,2,FALSE)-CDQ!AH138-SuperPeak!AH138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$BB$3:$CY$3,0),MATCH(CG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI138-(AboveHWM!AI138+Tier1!AI138+Existing!AI138)/VLOOKUP(LDD!CG$2,Init!$F:$K,2,FALSE)-CDQ!AI138-SuperPeak!AI138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$BB$3:$CY$3,0),MATCH(CH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ138-(AboveHWM!AJ138+Tier1!AJ138+Existing!AJ138)/VLOOKUP(LDD!CH$2,Init!$F:$K,2,FALSE)-CDQ!AJ138-SuperPeak!AJ138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$BB$3:$CY$3,0),MATCH(CI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK138-(AboveHWM!AK138+Tier1!AK138+Existing!AK138)/VLOOKUP(LDD!CI$2,Init!$F:$K,2,FALSE)-CDQ!AK138-SuperPeak!AK138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL138-(AboveHWM!AL138+Tier1!AL138+Existing!AL138)/VLOOKUP(LDD!CJ$2,Init!$F:$K,2,FALSE)-CDQ!AL138-SuperPeak!AL138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$BB$3:$CY$3,0),MATCH(CK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM138-(AboveHWM!AM138+Tier1!AM138+Existing!AM138)/VLOOKUP(LDD!CK$2,Init!$F:$K,2,FALSE)-CDQ!AM138-SuperPeak!AM138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$BB$3:$CY$3,0),MATCH(CL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN138-(AboveHWM!AN138+Tier1!AN138+Existing!AN138)/VLOOKUP(LDD!CL$2,Init!$F:$K,2,FALSE)-CDQ!AN138-SuperPeak!AN138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$BB$3:$CY$3,0),MATCH(CM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO138-(AboveHWM!AO138+Tier1!AO138+Existing!AO138)/VLOOKUP(LDD!CM$2,Init!$F:$K,2,FALSE)-CDQ!AO138-SuperPeak!AO138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$BB$3:$CY$3,0),MATCH(CN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP138-(AboveHWM!AP138+Tier1!AP138+Existing!AP138)/VLOOKUP(LDD!CN$2,Init!$F:$K,2,FALSE)-CDQ!AP138-SuperPeak!AP138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$BB$3:$CY$3,0),MATCH(CO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ138-(AboveHWM!AQ138+Tier1!AQ138+Existing!AQ138)/VLOOKUP(LDD!CO$2,Init!$F:$K,2,FALSE)-CDQ!AQ138-SuperPeak!AQ138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$BB$3:$CY$3,0),MATCH(CP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR138-(AboveHWM!AR138+Tier1!AR138+Existing!AR138)/VLOOKUP(LDD!CP$2,Init!$F:$K,2,FALSE)-CDQ!AR138-SuperPeak!AR138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS138-(AboveHWM!AS138+Tier1!AS138+Existing!AS138)/VLOOKUP(LDD!CQ$2,Init!$F:$K,2,FALSE)-CDQ!AS138-SuperPeak!AS138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$BB$3:$CY$3,0),MATCH(CR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT138-(AboveHWM!AT138+Tier1!AT138+Existing!AT138)/VLOOKUP(LDD!CR$2,Init!$F:$K,2,FALSE)-CDQ!AT138-SuperPeak!AT138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$BB$3:$CY$3,0),MATCH(CS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU138-(AboveHWM!AU138+Tier1!AU138+Existing!AU138)/VLOOKUP(LDD!CS$2,Init!$F:$K,2,FALSE)-CDQ!AU138-SuperPeak!AU138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$BB$3:$CY$3,0),MATCH(CT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV138-(AboveHWM!AV138+Tier1!AV138+Existing!AV138)/VLOOKUP(LDD!CT$2,Init!$F:$K,2,FALSE)-CDQ!AV138-SuperPeak!AV138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$BB$3:$CY$3,0),MATCH(CU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW138-(AboveHWM!AW138+Tier1!AW138+Existing!AW138)/VLOOKUP(LDD!CU$2,Init!$F:$K,2,FALSE)-CDQ!AW138-SuperPeak!AW138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$BB$3:$CY$3,0),MATCH(CV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX138-(AboveHWM!AX138+Tier1!AX138+Existing!AX138)/VLOOKUP(LDD!CV$2,Init!$F:$K,2,FALSE)-CDQ!AX138-SuperPeak!AX138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FQ,MATCH(Init!$S$4,Init!$Q$4:$FQ$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$BB$3:$CY$3,0),MATCH(CW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY138-(AboveHWM!AY138+Tier1!AY138+Existing!AY138)/VLOOKUP(LDD!CW$2,Init!$F:$K,2,FALSE)-CDQ!AY138-SuperPeak!AY138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0}]

{"sheet":"T2Remarketing","index":45,"n_rows":138,"n_cols":51,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Tier 2 Remarketing (MWh)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2023-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2023-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2023-11-01"},"2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10015,"Asotin County PUD #1",{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10025,"Benton REA",{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10027,"Big Bend Elec Coop",{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10044,"Canby, City of",{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10046,"Central Electric Coop",{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10047,"Central Lincoln PUD",{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10055,"Albion, City of",{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10057,"Ashland, City of",{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10059,"Bandon, City of",{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10062,"Bonners Ferry, City of",{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10074,"Forest Grove, City of",{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10087,"Port Angeles, City of",{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10106,"Clearwater Power",{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10136,"Douglas Electric Cooperative",{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10174,"Farmers Elec Coop",{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10203,"Idaho County L & P",{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10204,"Idaho Falls Power",{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10242,"Lost River Elec Coop",{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10278,"Northern Lights",{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10352,"Skamania County PUD #1",{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10379,"Steilacoom, Town of",{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10440,"Wahkiakum County PUD #1",{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,11680,"Weiser, City of",{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,12026,"Jefferson County PUD #1",{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10298,"PNGC Aggregate",{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]

{"sheet":"NRRemarketing","index":46,"n_rows":138,"n_cols":51,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"New Resource Remarketing (MWh)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2023-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2023-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2023-11-01"},"2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(D$2,I_NR!$B$2:$ZZ$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(E$2,I_NR!$B$2:$ZZ$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(F$2,I_NR!$B$2:$ZZ$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(G$2,I_NR!$B$2:$ZZ$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(H$2,I_NR!$B$2:$ZZ$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(I$2,I_NR!$B$2:$ZZ$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(J$2,I_NR!$B$2:$ZZ$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(K$2,I_NR!$B$2:$ZZ$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(L$2,I_NR!$B$2:$ZZ$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(M$2,I_NR!$B$2:$ZZ$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(N$2,I_NR!$B$2:$ZZ$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(O$2,I_NR!$B$2:$ZZ$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(P$2,I_NR!$B$2:$ZZ$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(Q$2,I_NR!$B$2:$ZZ$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(R$2,I_NR!$B$2:$ZZ$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(S$2,I_NR!$B$2:$ZZ$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(T$2,I_NR!$B$2:$ZZ$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(U$2,I_NR!$B$2:$ZZ$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(V$2,I_NR!$B$2:$ZZ$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(W$2,I_NR!$B$2:$ZZ$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(X$2,I_NR!$B$2:$ZZ$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(Y$2,I_NR!$B$2:$ZZ$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(Z$2,I_NR!$B$2:$ZZ$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(AA$2,I_NR!$B$2:$ZZ$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(AB$2,I_NR!$B$2:$ZZ$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(AC$2,I_NR!$B$2:$ZZ$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(AD$2,I_NR!$B$2:$ZZ$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(AE$2,I_NR!$B$2:$ZZ$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(AF$2,I_NR!$B$2:$ZZ$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(AG$2,I_NR!$B$2:$ZZ$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(AH$2,I_NR!$B$2:$ZZ$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(AI$2,I_NR!$B$2:$ZZ$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(AJ$2,I_NR!$B$2:$ZZ$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(AK$2,I_NR!$B$2:$ZZ$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(AL$2,I_NR!$B$2:$ZZ$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(AM$2,I_NR!$B$2:$ZZ$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(AN$2,I_NR!$B$2:$ZZ$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(AO$2,I_NR!$B$2:$ZZ$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(AP$2,I_NR!$B$2:$ZZ$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(AQ$2,I_NR!$B$2:$ZZ$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(AR$2,I_NR!$B$2:$ZZ$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(AS$2,I_NR!$B$2:$ZZ$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(AT$2,I_NR!$B$2:$ZZ$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(AU$2,I_NR!$B$2:$ZZ$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(AV$2,I_NR!$B$2:$ZZ$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(AW$2,I_NR!$B$2:$ZZ$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(AX$2,I_NR!$B$2:$ZZ$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(AY$2,I_NR!$B$2:$ZZ$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ZZ,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0}]
[null,10015,"Asotin County PUD #1",{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(D$2,I_NR!$B$2:$ZZ$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(E$2,I_NR!$B$2:$ZZ$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(F$2,I_NR!$B$2:$ZZ$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(G$2,I_NR!$B$2:$ZZ$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(H$2,I_NR!$B$2:$ZZ$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(I$2,I_NR!$B$2:$ZZ$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(J$2,I_NR!$B$2:$ZZ$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(K$2,I_NR!$B$2:$ZZ$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(L$2,I_NR!$B$2:$ZZ$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(M$2,I_NR!$B$2:$ZZ$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(N$2,I_NR!$B$2:$ZZ$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(O$2,I_NR!$B$2:$ZZ$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(P$2,I_NR!$B$2:$ZZ$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(Q$2,I_NR!$B$2:$ZZ$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(R$2,I_NR!$B$2:$ZZ$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(S$2,I_NR!$B$2:$ZZ$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(T$2,I_NR!$B$2:$ZZ$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(U$2,I_NR!$B$2:$ZZ$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(V$2,I_NR!$B$2:$ZZ$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(W$2,I_NR!$B$2:$ZZ$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(X$2,I_NR!$B$2:$ZZ$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(Y$2,I_NR!$B$2:$ZZ$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(Z$2,I_NR!$B$2:$ZZ$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(AA$2,I_NR!$B$2:$ZZ$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(AB$2,I_NR!$B$2:$ZZ$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(AC$2,I_NR!$B$2:$ZZ$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(AD$2,I_NR!$B$2:$ZZ$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(AE$2,I_NR!$B$2:$ZZ$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(AF$2,I_NR!$B$2:$ZZ$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(AG$2,I_NR!$B$2:$ZZ$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(AH$2,I_NR!$B$2:$ZZ$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(AI$2,I_NR!$B$2:$ZZ$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(AJ$2,I_NR!$B$2:$ZZ$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(AK$2,I_NR!$B$2:$ZZ$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(AL$2,I_NR!$B$2:$ZZ$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(AM$2,I_NR!$B$2:$ZZ$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(AN$2,I_NR!$B$2:$ZZ$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(AO$2,I_NR!$B$2:$ZZ$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(AP$2,I_NR!$B$2:$ZZ$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(AQ$2,I_NR!$B$2:$ZZ$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(AR$2,I_NR!$B$2:$ZZ$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(AS$2,I_NR!$B$2:$ZZ$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(AT$2,I_NR!$B$2:$ZZ$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(AU$2,I_NR!$B$2:$ZZ$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(AV$2,I_NR!$B$2:$ZZ$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(AW$2,I_NR!$B$2:$ZZ$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(AX$2,I_NR!$B$2:$ZZ$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(AY$2,I_NR!$B$2:$ZZ$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ZZ,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(D$2,I_NR!$B$2:$ZZ$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(E$2,I_NR!$B$2:$ZZ$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(F$2,I_NR!$B$2:$ZZ$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(G$2,I_NR!$B$2:$ZZ$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(H$2,I_NR!$B$2:$ZZ$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(I$2,I_NR!$B$2:$ZZ$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(J$2,I_NR!$B$2:$ZZ$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(K$2,I_NR!$B$2:$ZZ$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(L$2,I_NR!$B$2:$ZZ$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(M$2,I_NR!$B$2:$ZZ$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(N$2,I_NR!$B$2:$ZZ$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(O$2,I_NR!$B$2:$ZZ$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(P$2,I_NR!$B$2:$ZZ$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(Q$2,I_NR!$B$2:$ZZ$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(R$2,I_NR!$B$2:$ZZ$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(S$2,I_NR!$B$2:$ZZ$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(T$2,I_NR!$B$2:$ZZ$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(U$2,I_NR!$B$2:$ZZ$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(V$2,I_NR!$B$2:$ZZ$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(W$2,I_NR!$B$2:$ZZ$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(X$2,I_NR!$B$2:$ZZ$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(Y$2,I_NR!$B$2:$ZZ$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(Z$2,I_NR!$B$2:$ZZ$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(AA$2,I_NR!$B$2:$ZZ$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(AB$2,I_NR!$B$2:$ZZ$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(AC$2,I_NR!$B$2:$ZZ$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(AD$2,I_NR!$B$2:$ZZ$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(AE$2,I_NR!$B$2:$ZZ$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(AF$2,I_NR!$B$2:$ZZ$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(AG$2,I_NR!$B$2:$ZZ$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(AH$2,I_NR!$B$2:$ZZ$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(AI$2,I_NR!$B$2:$ZZ$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(AJ$2,I_NR!$B$2:$ZZ$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(AK$2,I_NR!$B$2:$ZZ$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(AL$2,I_NR!$B$2:$ZZ$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(AM$2,I_NR!$B$2:$ZZ$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(AN$2,I_NR!$B$2:$ZZ$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(AO$2,I_NR!$B$2:$ZZ$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(AP$2,I_NR!$B$2:$ZZ$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(AQ$2,I_NR!$B$2:$ZZ$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(AR$2,I_NR!$B$2:$ZZ$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(AS$2,I_NR!$B$2:$ZZ$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(AT$2,I_NR!$B$2:$ZZ$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(AU$2,I_NR!$B$2:$ZZ$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(AV$2,I_NR!$B$2:$ZZ$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(AW$2,I_NR!$B$2:$ZZ$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(AX$2,I_NR!$B$2:$ZZ$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(AY$2,I_NR!$B$2:$ZZ$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ZZ,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0}]
[null,10025,"Benton REA",{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(D$2,I_NR!$B$2:$ZZ$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(E$2,I_NR!$B$2:$ZZ$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(F$2,I_NR!$B$2:$ZZ$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(G$2,I_NR!$B$2:$ZZ$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(H$2,I_NR!$B$2:$ZZ$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(I$2,I_NR!$B$2:$ZZ$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(J$2,I_NR!$B$2:$ZZ$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(K$2,I_NR!$B$2:$ZZ$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(L$2,I_NR!$B$2:$ZZ$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(M$2,I_NR!$B$2:$ZZ$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(N$2,I_NR!$B$2:$ZZ$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(O$2,I_NR!$B$2:$ZZ$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(P$2,I_NR!$B$2:$ZZ$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(Q$2,I_NR!$B$2:$ZZ$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(R$2,I_NR!$B$2:$ZZ$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(S$2,I_NR!$B$2:$ZZ$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(T$2,I_NR!$B$2:$ZZ$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(U$2,I_NR!$B$2:$ZZ$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(V$2,I_NR!$B$2:$ZZ$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(W$2,I_NR!$B$2:$ZZ$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(X$2,I_NR!$B$2:$ZZ$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(Y$2,I_NR!$B$2:$ZZ$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(Z$2,I_NR!$B$2:$ZZ$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(AA$2,I_NR!$B$2:$ZZ$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(AB$2,I_NR!$B$2:$ZZ$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(AC$2,I_NR!$B$2:$ZZ$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(AD$2,I_NR!$B$2:$ZZ$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(AE$2,I_NR!$B$2:$ZZ$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(AF$2,I_NR!$B$2:$ZZ$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(AG$2,I_NR!$B$2:$ZZ$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(AH$2,I_NR!$B$2:$ZZ$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(AI$2,I_NR!$B$2:$ZZ$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(AJ$2,I_NR!$B$2:$ZZ$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(AK$2,I_NR!$B$2:$ZZ$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(AL$2,I_NR!$B$2:$ZZ$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(AM$2,I_NR!$B$2:$ZZ$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(AN$2,I_NR!$B$2:$ZZ$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(AO$2,I_NR!$B$2:$ZZ$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(AP$2,I_NR!$B$2:$ZZ$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(AQ$2,I_NR!$B$2:$ZZ$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(AR$2,I_NR!$B$2:$ZZ$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(AS$2,I_NR!$B$2:$ZZ$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(AT$2,I_NR!$B$2:$ZZ$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(AU$2,I_NR!$B$2:$ZZ$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(AV$2,I_NR!$B$2:$ZZ$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(AW$2,I_NR!$B$2:$ZZ$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(AX$2,I_NR!$B$2:$ZZ$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(AY$2,I_NR!$B$2:$ZZ$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ZZ,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0}]
[null,10027,"Big Bend Elec Coop",{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(D$2,I_NR!$B$2:$ZZ$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(E$2,I_NR!$B$2:$ZZ$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(F$2,I_NR!$B$2:$ZZ$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(G$2,I_NR!$B$2:$ZZ$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(H$2,I_NR!$B$2:$ZZ$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(I$2,I_NR!$B$2:$ZZ$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(J$2,I_NR!$B$2:$ZZ$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(K$2,I_NR!$B$2:$ZZ$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(L$2,I_NR!$B$2:$ZZ$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(M$2,I_NR!$B$2:$ZZ$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(N$2,I_NR!$B$2:$ZZ$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(O$2,I_NR!$B$2:$ZZ$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(P$2,I_NR!$B$2:$ZZ$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(Q$2,I_NR!$B$2:$ZZ$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(R$2,I_NR!$B$2:$ZZ$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(S$2,I_NR!$B$2:$ZZ$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(T$2,I_NR!$B$2:$ZZ$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(U$2,I_NR!$B$2:$ZZ$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(V$2,I_NR!$B$2:$ZZ$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(W$2,I_NR!$B$2:$ZZ$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(X$2,I_NR!$B$2:$ZZ$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(Y$2,I_NR!$B$2:$ZZ$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(Z$2,I_NR!$B$2:$ZZ$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(AA$2,I_NR!$B$2:$ZZ$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(AB$2,I_NR!$B$2:$ZZ$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(AC$2,I_NR!$B$2:$ZZ$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(AD$2,I_NR!$B$2:$ZZ$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(AE$2,I_NR!$B$2:$ZZ$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(AF$2,I_NR!$B$2:$ZZ$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(AG$2,I_NR!$B$2:$ZZ$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(AH$2,I_NR!$B$2:$ZZ$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(AI$2,I_NR!$B$2:$ZZ$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(AJ$2,I_NR!$B$2:$ZZ$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(AK$2,I_NR!$B$2:$ZZ$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(AL$2,I_NR!$B$2:$ZZ$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(AM$2,I_NR!$B$2:$ZZ$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(AN$2,I_NR!$B$2:$ZZ$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(AO$2,I_NR!$B$2:$ZZ$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(AP$2,I_NR!$B$2:$ZZ$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(AQ$2,I_NR!$B$2:$ZZ$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(AR$2,I_NR!$B$2:$ZZ$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(AS$2,I_NR!$B$2:$ZZ$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(AT$2,I_NR!$B$2:$ZZ$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(AU$2,I_NR!$B$2:$ZZ$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(AV$2,I_NR!$B$2:$ZZ$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(AW$2,I_NR!$B$2:$ZZ$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(AX$2,I_NR!$B$2:$ZZ$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(AY$2,I_NR!$B$2:$ZZ$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ZZ,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(D$2,I_NR!$B$2:$ZZ$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(E$2,I_NR!$B$2:$ZZ$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(F$2,I_NR!$B$2:$ZZ$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(G$2,I_NR!$B$2:$ZZ$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(H$2,I_NR!$B$2:$ZZ$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(I$2,I_NR!$B$2:$ZZ$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(J$2,I_NR!$B$2:$ZZ$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(K$2,I_NR!$B$2:$ZZ$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(L$2,I_NR!$B$2:$ZZ$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(M$2,I_NR!$B$2:$ZZ$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(N$2,I_NR!$B$2:$ZZ$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(O$2,I_NR!$B$2:$ZZ$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(P$2,I_NR!$B$2:$ZZ$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(Q$2,I_NR!$B$2:$ZZ$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(R$2,I_NR!$B$2:$ZZ$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(S$2,I_NR!$B$2:$ZZ$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(T$2,I_NR!$B$2:$ZZ$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(U$2,I_NR!$B$2:$ZZ$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(V$2,I_NR!$B$2:$ZZ$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(W$2,I_NR!$B$2:$ZZ$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(X$2,I_NR!$B$2:$ZZ$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(Y$2,I_NR!$B$2:$ZZ$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(Z$2,I_NR!$B$2:$ZZ$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(AA$2,I_NR!$B$2:$ZZ$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(AB$2,I_NR!$B$2:$ZZ$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(AC$2,I_NR!$B$2:$ZZ$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(AD$2,I_NR!$B$2:$ZZ$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(AE$2,I_NR!$B$2:$ZZ$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(AF$2,I_NR!$B$2:$ZZ$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(AG$2,I_NR!$B$2:$ZZ$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(AH$2,I_NR!$B$2:$ZZ$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(AI$2,I_NR!$B$2:$ZZ$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(AJ$2,I_NR!$B$2:$ZZ$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(AK$2,I_NR!$B$2:$ZZ$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(AL$2,I_NR!$B$2:$ZZ$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(AM$2,I_NR!$B$2:$ZZ$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(AN$2,I_NR!$B$2:$ZZ$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(AO$2,I_NR!$B$2:$ZZ$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(AP$2,I_NR!$B$2:$ZZ$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(AQ$2,I_NR!$B$2:$ZZ$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(AR$2,I_NR!$B$2:$ZZ$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(AS$2,I_NR!$B$2:$ZZ$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(AT$2,I_NR!$B$2:$ZZ$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(AU$2,I_NR!$B$2:$ZZ$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(AV$2,I_NR!$B$2:$ZZ$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(AW$2,I_NR!$B$2:$ZZ$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(AX$2,I_NR!$B$2:$ZZ$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(AY$2,I_NR!$B$2:$ZZ$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ZZ,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0}]
[null,10044,"Canby, City of",{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(D$2,I_NR!$B$2:$ZZ$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(E$2,I_NR!$B$2:$ZZ$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(F$2,I_NR!$B$2:$ZZ$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(G$2,I_NR!$B$2:$ZZ$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(H$2,I_NR!$B$2:$ZZ$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(I$2,I_NR!$B$2:$ZZ$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(J$2,I_NR!$B$2:$ZZ$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(K$2,I_NR!$B$2:$ZZ$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(L$2,I_NR!$B$2:$ZZ$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(M$2,I_NR!$B$2:$ZZ$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(N$2,I_NR!$B$2:$ZZ$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(O$2,I_NR!$B$2:$ZZ$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(P$2,I_NR!$B$2:$ZZ$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(Q$2,I_NR!$B$2:$ZZ$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(R$2,I_NR!$B$2:$ZZ$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(S$2,I_NR!$B$2:$ZZ$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(T$2,I_NR!$B$2:$ZZ$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(U$2,I_NR!$B$2:$ZZ$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(V$2,I_NR!$B$2:$ZZ$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(W$2,I_NR!$B$2:$ZZ$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(X$2,I_NR!$B$2:$ZZ$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(Y$2,I_NR!$B$2:$ZZ$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(Z$2,I_NR!$B$2:$ZZ$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(AA$2,I_NR!$B$2:$ZZ$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(AB$2,I_NR!$B$2:$ZZ$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(AC$2,I_NR!$B$2:$ZZ$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(AD$2,I_NR!$B$2:$ZZ$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(AE$2,I_NR!$B$2:$ZZ$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(AF$2,I_NR!$B$2:$ZZ$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(AG$2,I_NR!$B$2:$ZZ$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(AH$2,I_NR!$B$2:$ZZ$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(AI$2,I_NR!$B$2:$ZZ$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(AJ$2,I_NR!$B$2:$ZZ$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(AK$2,I_NR!$B$2:$ZZ$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(AL$2,I_NR!$B$2:$ZZ$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(AM$2,I_NR!$B$2:$ZZ$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(AN$2,I_NR!$B$2:$ZZ$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(AO$2,I_NR!$B$2:$ZZ$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(AP$2,I_NR!$B$2:$ZZ$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(AQ$2,I_NR!$B$2:$ZZ$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(AR$2,I_NR!$B$2:$ZZ$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(AS$2,I_NR!$B$2:$ZZ$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(AT$2,I_NR!$B$2:$ZZ$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(AU$2,I_NR!$B$2:$ZZ$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(AV$2,I_NR!$B$2:$ZZ$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(AW$2,I_NR!$B$2:$ZZ$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(AX$2,I_NR!$B$2:$ZZ$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(AY$2,I_NR!$B$2:$ZZ$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ZZ,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0}]
[null,10046,"Central Electric Coop",{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(D$2,I_NR!$B$2:$ZZ$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(E$2,I_NR!$B$2:$ZZ$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(F$2,I_NR!$B$2:$ZZ$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(G$2,I_NR!$B$2:$ZZ$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(H$2,I_NR!$B$2:$ZZ$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(I$2,I_NR!$B$2:$ZZ$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(J$2,I_NR!$B$2:$ZZ$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(K$2,I_NR!$B$2:$ZZ$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(L$2,I_NR!$B$2:$ZZ$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(M$2,I_NR!$B$2:$ZZ$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(N$2,I_NR!$B$2:$ZZ$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(O$2,I_NR!$B$2:$ZZ$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(P$2,I_NR!$B$2:$ZZ$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(Q$2,I_NR!$B$2:$ZZ$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(R$2,I_NR!$B$2:$ZZ$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(S$2,I_NR!$B$2:$ZZ$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(T$2,I_NR!$B$2:$ZZ$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(U$2,I_NR!$B$2:$ZZ$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(V$2,I_NR!$B$2:$ZZ$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(W$2,I_NR!$B$2:$ZZ$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(X$2,I_NR!$B$2:$ZZ$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(Y$2,I_NR!$B$2:$ZZ$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(Z$2,I_NR!$B$2:$ZZ$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(AA$2,I_NR!$B$2:$ZZ$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(AB$2,I_NR!$B$2:$ZZ$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(AC$2,I_NR!$B$2:$ZZ$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(AD$2,I_NR!$B$2:$ZZ$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(AE$2,I_NR!$B$2:$ZZ$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(AF$2,I_NR!$B$2:$ZZ$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(AG$2,I_NR!$B$2:$ZZ$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(AH$2,I_NR!$B$2:$ZZ$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(AI$2,I_NR!$B$2:$ZZ$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(AJ$2,I_NR!$B$2:$ZZ$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(AK$2,I_NR!$B$2:$ZZ$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(AL$2,I_NR!$B$2:$ZZ$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(AM$2,I_NR!$B$2:$ZZ$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(AN$2,I_NR!$B$2:$ZZ$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(AO$2,I_NR!$B$2:$ZZ$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(AP$2,I_NR!$B$2:$ZZ$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(AQ$2,I_NR!$B$2:$ZZ$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(AR$2,I_NR!$B$2:$ZZ$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(AS$2,I_NR!$B$2:$ZZ$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(AT$2,I_NR!$B$2:$ZZ$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(AU$2,I_NR!$B$2:$ZZ$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(AV$2,I_NR!$B$2:$ZZ$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(AW$2,I_NR!$B$2:$ZZ$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(AX$2,I_NR!$B$2:$ZZ$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(AY$2,I_NR!$B$2:$ZZ$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ZZ,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0}]
[null,10047,"Central Lincoln PUD",{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(D$2,I_NR!$B$2:$ZZ$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(E$2,I_NR!$B$2:$ZZ$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(F$2,I_NR!$B$2:$ZZ$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(G$2,I_NR!$B$2:$ZZ$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(H$2,I_NR!$B$2:$ZZ$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(I$2,I_NR!$B$2:$ZZ$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(J$2,I_NR!$B$2:$ZZ$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(K$2,I_NR!$B$2:$ZZ$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(L$2,I_NR!$B$2:$ZZ$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(M$2,I_NR!$B$2:$ZZ$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(N$2,I_NR!$B$2:$ZZ$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(O$2,I_NR!$B$2:$ZZ$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(P$2,I_NR!$B$2:$ZZ$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(Q$2,I_NR!$B$2:$ZZ$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(R$2,I_NR!$B$2:$ZZ$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(S$2,I_NR!$B$2:$ZZ$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(T$2,I_NR!$B$2:$ZZ$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(U$2,I_NR!$B$2:$ZZ$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(V$2,I_NR!$B$2:$ZZ$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(W$2,I_NR!$B$2:$ZZ$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(X$2,I_NR!$B$2:$ZZ$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(Y$2,I_NR!$B$2:$ZZ$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(Z$2,I_NR!$B$2:$ZZ$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(AA$2,I_NR!$B$2:$ZZ$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(AB$2,I_NR!$B$2:$ZZ$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(AC$2,I_NR!$B$2:$ZZ$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(AD$2,I_NR!$B$2:$ZZ$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(AE$2,I_NR!$B$2:$ZZ$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(AF$2,I_NR!$B$2:$ZZ$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(AG$2,I_NR!$B$2:$ZZ$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(AH$2,I_NR!$B$2:$ZZ$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(AI$2,I_NR!$B$2:$ZZ$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(AJ$2,I_NR!$B$2:$ZZ$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(AK$2,I_NR!$B$2:$ZZ$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(AL$2,I_NR!$B$2:$ZZ$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(AM$2,I_NR!$B$2:$ZZ$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(AN$2,I_NR!$B$2:$ZZ$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(AO$2,I_NR!$B$2:$ZZ$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(AP$2,I_NR!$B$2:$ZZ$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(AQ$2,I_NR!$B$2:$ZZ$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(AR$2,I_NR!$B$2:$ZZ$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(AS$2,I_NR!$B$2:$ZZ$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(AT$2,I_NR!$B$2:$ZZ$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(AU$2,I_NR!$B$2:$ZZ$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(AV$2,I_NR!$B$2:$ZZ$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(AW$2,I_NR!$B$2:$ZZ$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(AX$2,I_NR!$B$2:$ZZ$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(AY$2,I_NR!$B$2:$ZZ$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ZZ,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0}]
[null,10055,"Albion, City of",{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(D$2,I_NR!$B$2:$ZZ$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(E$2,I_NR!$B$2:$ZZ$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(F$2,I_NR!$B$2:$ZZ$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(G$2,I_NR!$B$2:$ZZ$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(H$2,I_NR!$B$2:$ZZ$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(I$2,I_NR!$B$2:$ZZ$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(J$2,I_NR!$B$2:$ZZ$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(K$2,I_NR!$B$2:$ZZ$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(L$2,I_NR!$B$2:$ZZ$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(M$2,I_NR!$B$2:$ZZ$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(N$2,I_NR!$B$2:$ZZ$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(O$2,I_NR!$B$2:$ZZ$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(P$2,I_NR!$B$2:$ZZ$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(Q$2,I_NR!$B$2:$ZZ$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(R$2,I_NR!$B$2:$ZZ$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(S$2,I_NR!$B$2:$ZZ$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(T$2,I_NR!$B$2:$ZZ$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(U$2,I_NR!$B$2:$ZZ$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(V$2,I_NR!$B$2:$ZZ$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(W$2,I_NR!$B$2:$ZZ$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(X$2,I_NR!$B$2:$ZZ$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(Y$2,I_NR!$B$2:$ZZ$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(Z$2,I_NR!$B$2:$ZZ$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(AA$2,I_NR!$B$2:$ZZ$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(AB$2,I_NR!$B$2:$ZZ$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(AC$2,I_NR!$B$2:$ZZ$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(AD$2,I_NR!$B$2:$ZZ$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(AE$2,I_NR!$B$2:$ZZ$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(AF$2,I_NR!$B$2:$ZZ$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(AG$2,I_NR!$B$2:$ZZ$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(AH$2,I_NR!$B$2:$ZZ$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(AI$2,I_NR!$B$2:$ZZ$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(AJ$2,I_NR!$B$2:$ZZ$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(AK$2,I_NR!$B$2:$ZZ$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(AL$2,I_NR!$B$2:$ZZ$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(AM$2,I_NR!$B$2:$ZZ$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(AN$2,I_NR!$B$2:$ZZ$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(AO$2,I_NR!$B$2:$ZZ$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(AP$2,I_NR!$B$2:$ZZ$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(AQ$2,I_NR!$B$2:$ZZ$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(AR$2,I_NR!$B$2:$ZZ$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(AS$2,I_NR!$B$2:$ZZ$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(AT$2,I_NR!$B$2:$ZZ$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(AU$2,I_NR!$B$2:$ZZ$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(AV$2,I_NR!$B$2:$ZZ$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(AW$2,I_NR!$B$2:$ZZ$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(AX$2,I_NR!$B$2:$ZZ$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(AY$2,I_NR!$B$2:$ZZ$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ZZ,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0}]
[null,10057,"Ashland, City of",{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(D$2,I_NR!$B$2:$ZZ$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(E$2,I_NR!$B$2:$ZZ$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(F$2,I_NR!$B$2:$ZZ$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(G$2,I_NR!$B$2:$ZZ$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(H$2,I_NR!$B$2:$ZZ$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(I$2,I_NR!$B$2:$ZZ$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(J$2,I_NR!$B$2:$ZZ$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(K$2,I_NR!$B$2:$ZZ$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(L$2,I_NR!$B$2:$ZZ$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(M$2,I_NR!$B$2:$ZZ$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(N$2,I_NR!$B$2:$ZZ$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(O$2,I_NR!$B$2:$ZZ$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(P$2,I_NR!$B$2:$ZZ$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(Q$2,I_NR!$B$2:$ZZ$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(R$2,I_NR!$B$2:$ZZ$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(S$2,I_NR!$B$2:$ZZ$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(T$2,I_NR!$B$2:$ZZ$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(U$2,I_NR!$B$2:$ZZ$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(V$2,I_NR!$B$2:$ZZ$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(W$2,I_NR!$B$2:$ZZ$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(X$2,I_NR!$B$2:$ZZ$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(Y$2,I_NR!$B$2:$ZZ$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(Z$2,I_NR!$B$2:$ZZ$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(AA$2,I_NR!$B$2:$ZZ$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(AB$2,I_NR!$B$2:$ZZ$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(AC$2,I_NR!$B$2:$ZZ$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(AD$2,I_NR!$B$2:$ZZ$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(AE$2,I_NR!$B$2:$ZZ$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(AF$2,I_NR!$B$2:$ZZ$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(AG$2,I_NR!$B$2:$ZZ$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(AH$2,I_NR!$B$2:$ZZ$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(AI$2,I_NR!$B$2:$ZZ$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(AJ$2,I_NR!$B$2:$ZZ$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(AK$2,I_NR!$B$2:$ZZ$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(AL$2,I_NR!$B$2:$ZZ$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(AM$2,I_NR!$B$2:$ZZ$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(AN$2,I_NR!$B$2:$ZZ$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(AO$2,I_NR!$B$2:$ZZ$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(AP$2,I_NR!$B$2:$ZZ$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(AQ$2,I_NR!$B$2:$ZZ$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(AR$2,I_NR!$B$2:$ZZ$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(AS$2,I_NR!$B$2:$ZZ$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(AT$2,I_NR!$B$2:$ZZ$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(AU$2,I_NR!$B$2:$ZZ$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(AV$2,I_NR!$B$2:$ZZ$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(AW$2,I_NR!$B$2:$ZZ$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(AX$2,I_NR!$B$2:$ZZ$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(AY$2,I_NR!$B$2:$ZZ$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ZZ,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0}]
[null,10059,"Bandon, City of",{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(D$2,I_NR!$B$2:$ZZ$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(E$2,I_NR!$B$2:$ZZ$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(F$2,I_NR!$B$2:$ZZ$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(G$2,I_NR!$B$2:$ZZ$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(H$2,I_NR!$B$2:$ZZ$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(I$2,I_NR!$B$2:$ZZ$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(J$2,I_NR!$B$2:$ZZ$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(K$2,I_NR!$B$2:$ZZ$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(L$2,I_NR!$B$2:$ZZ$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(M$2,I_NR!$B$2:$ZZ$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(N$2,I_NR!$B$2:$ZZ$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(O$2,I_NR!$B$2:$ZZ$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(P$2,I_NR!$B$2:$ZZ$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(Q$2,I_NR!$B$2:$ZZ$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(R$2,I_NR!$B$2:$ZZ$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(S$2,I_NR!$B$2:$ZZ$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(T$2,I_NR!$B$2:$ZZ$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(U$2,I_NR!$B$2:$ZZ$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(V$2,I_NR!$B$2:$ZZ$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(W$2,I_NR!$B$2:$ZZ$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(X$2,I_NR!$B$2:$ZZ$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(Y$2,I_NR!$B$2:$ZZ$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(Z$2,I_NR!$B$2:$ZZ$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(AA$2,I_NR!$B$2:$ZZ$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(AB$2,I_NR!$B$2:$ZZ$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(AC$2,I_NR!$B$2:$ZZ$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(AD$2,I_NR!$B$2:$ZZ$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(AE$2,I_NR!$B$2:$ZZ$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(AF$2,I_NR!$B$2:$ZZ$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(AG$2,I_NR!$B$2:$ZZ$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(AH$2,I_NR!$B$2:$ZZ$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(AI$2,I_NR!$B$2:$ZZ$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(AJ$2,I_NR!$B$2:$ZZ$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(AK$2,I_NR!$B$2:$ZZ$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(AL$2,I_NR!$B$2:$ZZ$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(AM$2,I_NR!$B$2:$ZZ$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(AN$2,I_NR!$B$2:$ZZ$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(AO$2,I_NR!$B$2:$ZZ$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(AP$2,I_NR!$B$2:$ZZ$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(AQ$2,I_NR!$B$2:$ZZ$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(AR$2,I_NR!$B$2:$ZZ$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(AS$2,I_NR!$B$2:$ZZ$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(AT$2,I_NR!$B$2:$ZZ$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(AU$2,I_NR!$B$2:$ZZ$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(AV$2,I_NR!$B$2:$ZZ$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(AW$2,I_NR!$B$2:$ZZ$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(AX$2,I_NR!$B$2:$ZZ$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(AY$2,I_NR!$B$2:$ZZ$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ZZ,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0}]
[null,10062,"Bonners Ferry, City of",{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(D$2,I_NR!$B$2:$ZZ$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(E$2,I_NR!$B$2:$ZZ$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(F$2,I_NR!$B$2:$ZZ$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(G$2,I_NR!$B$2:$ZZ$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(H$2,I_NR!$B$2:$ZZ$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(I$2,I_NR!$B$2:$ZZ$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(J$2,I_NR!$B$2:$ZZ$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(K$2,I_NR!$B$2:$ZZ$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(L$2,I_NR!$B$2:$ZZ$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(M$2,I_NR!$B$2:$ZZ$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(N$2,I_NR!$B$2:$ZZ$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(O$2,I_NR!$B$2:$ZZ$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(P$2,I_NR!$B$2:$ZZ$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(Q$2,I_NR!$B$2:$ZZ$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(R$2,I_NR!$B$2:$ZZ$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(S$2,I_NR!$B$2:$ZZ$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(T$2,I_NR!$B$2:$ZZ$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(U$2,I_NR!$B$2:$ZZ$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(V$2,I_NR!$B$2:$ZZ$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(W$2,I_NR!$B$2:$ZZ$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(X$2,I_NR!$B$2:$ZZ$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(Y$2,I_NR!$B$2:$ZZ$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(Z$2,I_NR!$B$2:$ZZ$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(AA$2,I_NR!$B$2:$ZZ$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(AB$2,I_NR!$B$2:$ZZ$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(AC$2,I_NR!$B$2:$ZZ$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(AD$2,I_NR!$B$2:$ZZ$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(AE$2,I_NR!$B$2:$ZZ$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(AF$2,I_NR!$B$2:$ZZ$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(AG$2,I_NR!$B$2:$ZZ$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(AH$2,I_NR!$B$2:$ZZ$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(AI$2,I_NR!$B$2:$ZZ$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(AJ$2,I_NR!$B$2:$ZZ$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(AK$2,I_NR!$B$2:$ZZ$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(AL$2,I_NR!$B$2:$ZZ$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(AM$2,I_NR!$B$2:$ZZ$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(AN$2,I_NR!$B$2:$ZZ$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(AO$2,I_NR!$B$2:$ZZ$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(AP$2,I_NR!$B$2:$ZZ$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(AQ$2,I_NR!$B$2:$ZZ$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(AR$2,I_NR!$B$2:$ZZ$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(AS$2,I_NR!$B$2:$ZZ$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(AT$2,I_NR!$B$2:$ZZ$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(AU$2,I_NR!$B$2:$ZZ$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(AV$2,I_NR!$B$2:$ZZ$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(AW$2,I_NR!$B$2:$ZZ$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(AX$2,I_NR!$B$2:$ZZ$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(AY$2,I_NR!$B$2:$ZZ$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ZZ,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0}]
[null,10074,"Forest Grove, City of",{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(D$2,I_NR!$B$2:$ZZ$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(E$2,I_NR!$B$2:$ZZ$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(F$2,I_NR!$B$2:$ZZ$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(G$2,I_NR!$B$2:$ZZ$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(H$2,I_NR!$B$2:$ZZ$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(I$2,I_NR!$B$2:$ZZ$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(J$2,I_NR!$B$2:$ZZ$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(K$2,I_NR!$B$2:$ZZ$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(L$2,I_NR!$B$2:$ZZ$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(M$2,I_NR!$B$2:$ZZ$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(N$2,I_NR!$B$2:$ZZ$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(O$2,I_NR!$B$2:$ZZ$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(P$2,I_NR!$B$2:$ZZ$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(Q$2,I_NR!$B$2:$ZZ$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(R$2,I_NR!$B$2:$ZZ$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(S$2,I_NR!$B$2:$ZZ$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(T$2,I_NR!$B$2:$ZZ$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(U$2,I_NR!$B$2:$ZZ$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(V$2,I_NR!$B$2:$ZZ$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(W$2,I_NR!$B$2:$ZZ$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(X$2,I_NR!$B$2:$ZZ$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(Y$2,I_NR!$B$2:$ZZ$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(Z$2,I_NR!$B$2:$ZZ$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(AA$2,I_NR!$B$2:$ZZ$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(AB$2,I_NR!$B$2:$ZZ$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(AC$2,I_NR!$B$2:$ZZ$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(AD$2,I_NR!$B$2:$ZZ$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(AE$2,I_NR!$B$2:$ZZ$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(AF$2,I_NR!$B$2:$ZZ$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(AG$2,I_NR!$B$2:$ZZ$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(AH$2,I_NR!$B$2:$ZZ$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(AI$2,I_NR!$B$2:$ZZ$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(AJ$2,I_NR!$B$2:$ZZ$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(AK$2,I_NR!$B$2:$ZZ$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(AL$2,I_NR!$B$2:$ZZ$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(AM$2,I_NR!$B$2:$ZZ$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(AN$2,I_NR!$B$2:$ZZ$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(AO$2,I_NR!$B$2:$ZZ$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(AP$2,I_NR!$B$2:$ZZ$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(AQ$2,I_NR!$B$2:$ZZ$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(AR$2,I_NR!$B$2:$ZZ$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(AS$2,I_NR!$B$2:$ZZ$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(AT$2,I_NR!$B$2:$ZZ$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(AU$2,I_NR!$B$2:$ZZ$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(AV$2,I_NR!$B$2:$ZZ$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(AW$2,I_NR!$B$2:$ZZ$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(AX$2,I_NR!$B$2:$ZZ$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(AY$2,I_NR!$B$2:$ZZ$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ZZ,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0}]
[null,10087,"Port Angeles, City of",{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(D$2,I_NR!$B$2:$ZZ$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(E$2,I_NR!$B$2:$ZZ$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(F$2,I_NR!$B$2:$ZZ$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(G$2,I_NR!$B$2:$ZZ$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(H$2,I_NR!$B$2:$ZZ$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(I$2,I_NR!$B$2:$ZZ$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(J$2,I_NR!$B$2:$ZZ$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(K$2,I_NR!$B$2:$ZZ$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(L$2,I_NR!$B$2:$ZZ$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(M$2,I_NR!$B$2:$ZZ$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(N$2,I_NR!$B$2:$ZZ$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(O$2,I_NR!$B$2:$ZZ$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(P$2,I_NR!$B$2:$ZZ$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(Q$2,I_NR!$B$2:$ZZ$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(R$2,I_NR!$B$2:$ZZ$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(S$2,I_NR!$B$2:$ZZ$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(T$2,I_NR!$B$2:$ZZ$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(U$2,I_NR!$B$2:$ZZ$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(V$2,I_NR!$B$2:$ZZ$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(W$2,I_NR!$B$2:$ZZ$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(X$2,I_NR!$B$2:$ZZ$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(Y$2,I_NR!$B$2:$ZZ$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(Z$2,I_NR!$B$2:$ZZ$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(AA$2,I_NR!$B$2:$ZZ$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(AB$2,I_NR!$B$2:$ZZ$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(AC$2,I_NR!$B$2:$ZZ$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(AD$2,I_NR!$B$2:$ZZ$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(AE$2,I_NR!$B$2:$ZZ$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(AF$2,I_NR!$B$2:$ZZ$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(AG$2,I_NR!$B$2:$ZZ$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(AH$2,I_NR!$B$2:$ZZ$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(AI$2,I_NR!$B$2:$ZZ$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(AJ$2,I_NR!$B$2:$ZZ$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(AK$2,I_NR!$B$2:$ZZ$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(AL$2,I_NR!$B$2:$ZZ$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(AM$2,I_NR!$B$2:$ZZ$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(AN$2,I_NR!$B$2:$ZZ$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(AO$2,I_NR!$B$2:$ZZ$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(AP$2,I_NR!$B$2:$ZZ$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(AQ$2,I_NR!$B$2:$ZZ$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(AR$2,I_NR!$B$2:$ZZ$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(AS$2,I_NR!$B$2:$ZZ$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(AT$2,I_NR!$B$2:$ZZ$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(AU$2,I_NR!$B$2:$ZZ$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(AV$2,I_NR!$B$2:$ZZ$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(AW$2,I_NR!$B$2:$ZZ$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(AX$2,I_NR!$B$2:$ZZ$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(AY$2,I_NR!$B$2:$ZZ$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ZZ,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0}]
[null,10106,"Clearwater Power",{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(D$2,I_NR!$B$2:$ZZ$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(E$2,I_NR!$B$2:$ZZ$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(F$2,I_NR!$B$2:$ZZ$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(G$2,I_NR!$B$2:$ZZ$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(H$2,I_NR!$B$2:$ZZ$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(I$2,I_NR!$B$2:$ZZ$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(J$2,I_NR!$B$2:$ZZ$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(K$2,I_NR!$B$2:$ZZ$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(L$2,I_NR!$B$2:$ZZ$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(M$2,I_NR!$B$2:$ZZ$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(N$2,I_NR!$B$2:$ZZ$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(O$2,I_NR!$B$2:$ZZ$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(P$2,I_NR!$B$2:$ZZ$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(Q$2,I_NR!$B$2:$ZZ$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(R$2,I_NR!$B$2:$ZZ$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(S$2,I_NR!$B$2:$ZZ$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(T$2,I_NR!$B$2:$ZZ$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(U$2,I_NR!$B$2:$ZZ$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(V$2,I_NR!$B$2:$ZZ$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(W$2,I_NR!$B$2:$ZZ$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(X$2,I_NR!$B$2:$ZZ$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(Y$2,I_NR!$B$2:$ZZ$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(Z$2,I_NR!$B$2:$ZZ$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(AA$2,I_NR!$B$2:$ZZ$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(AB$2,I_NR!$B$2:$ZZ$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(AC$2,I_NR!$B$2:$ZZ$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(AD$2,I_NR!$B$2:$ZZ$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(AE$2,I_NR!$B$2:$ZZ$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(AF$2,I_NR!$B$2:$ZZ$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(AG$2,I_NR!$B$2:$ZZ$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(AH$2,I_NR!$B$2:$ZZ$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(AI$2,I_NR!$B$2:$ZZ$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(AJ$2,I_NR!$B$2:$ZZ$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(AK$2,I_NR!$B$2:$ZZ$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(AL$2,I_NR!$B$2:$ZZ$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(AM$2,I_NR!$B$2:$ZZ$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(AN$2,I_NR!$B$2:$ZZ$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(AO$2,I_NR!$B$2:$ZZ$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(AP$2,I_NR!$B$2:$ZZ$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(AQ$2,I_NR!$B$2:$ZZ$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(AR$2,I_NR!$B$2:$ZZ$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(AS$2,I_NR!$B$2:$ZZ$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(AT$2,I_NR!$B$2:$ZZ$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(AU$2,I_NR!$B$2:$ZZ$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(AV$2,I_NR!$B$2:$ZZ$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(AW$2,I_NR!$B$2:$ZZ$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(AX$2,I_NR!$B$2:$ZZ$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(AY$2,I_NR!$B$2:$ZZ$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ZZ,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0}]
[null,10136,"Douglas Electric Cooperative",{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(D$2,I_NR!$B$2:$ZZ$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(E$2,I_NR!$B$2:$ZZ$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(F$2,I_NR!$B$2:$ZZ$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(G$2,I_NR!$B$2:$ZZ$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(H$2,I_NR!$B$2:$ZZ$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(I$2,I_NR!$B$2:$ZZ$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(J$2,I_NR!$B$2:$ZZ$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(K$2,I_NR!$B$2:$ZZ$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(L$2,I_NR!$B$2:$ZZ$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(M$2,I_NR!$B$2:$ZZ$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(N$2,I_NR!$B$2:$ZZ$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(O$2,I_NR!$B$2:$ZZ$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(P$2,I_NR!$B$2:$ZZ$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(Q$2,I_NR!$B$2:$ZZ$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(R$2,I_NR!$B$2:$ZZ$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(S$2,I_NR!$B$2:$ZZ$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(T$2,I_NR!$B$2:$ZZ$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(U$2,I_NR!$B$2:$ZZ$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(V$2,I_NR!$B$2:$ZZ$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(W$2,I_NR!$B$2:$ZZ$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(X$2,I_NR!$B$2:$ZZ$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(Y$2,I_NR!$B$2:$ZZ$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(Z$2,I_NR!$B$2:$ZZ$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(AA$2,I_NR!$B$2:$ZZ$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(AB$2,I_NR!$B$2:$ZZ$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(AC$2,I_NR!$B$2:$ZZ$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(AD$2,I_NR!$B$2:$ZZ$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(AE$2,I_NR!$B$2:$ZZ$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(AF$2,I_NR!$B$2:$ZZ$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(AG$2,I_NR!$B$2:$ZZ$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(AH$2,I_NR!$B$2:$ZZ$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(AI$2,I_NR!$B$2:$ZZ$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(AJ$2,I_NR!$B$2:$ZZ$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(AK$2,I_NR!$B$2:$ZZ$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(AL$2,I_NR!$B$2:$ZZ$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(AM$2,I_NR!$B$2:$ZZ$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(AN$2,I_NR!$B$2:$ZZ$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(AO$2,I_NR!$B$2:$ZZ$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(AP$2,I_NR!$B$2:$ZZ$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(AQ$2,I_NR!$B$2:$ZZ$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(AR$2,I_NR!$B$2:$ZZ$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(AS$2,I_NR!$B$2:$ZZ$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(AT$2,I_NR!$B$2:$ZZ$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(AU$2,I_NR!$B$2:$ZZ$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(AV$2,I_NR!$B$2:$ZZ$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(AW$2,I_NR!$B$2:$ZZ$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(AX$2,I_NR!$B$2:$ZZ$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(AY$2,I_NR!$B$2:$ZZ$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ZZ,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0}]
[null,10174,"Farmers Elec Coop",{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(D$2,I_NR!$B$2:$ZZ$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(E$2,I_NR!$B$2:$ZZ$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(F$2,I_NR!$B$2:$ZZ$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(G$2,I_NR!$B$2:$ZZ$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(H$2,I_NR!$B$2:$ZZ$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(I$2,I_NR!$B$2:$ZZ$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(J$2,I_NR!$B$2:$ZZ$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(K$2,I_NR!$B$2:$ZZ$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(L$2,I_NR!$B$2:$ZZ$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(M$2,I_NR!$B$2:$ZZ$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(N$2,I_NR!$B$2:$ZZ$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(O$2,I_NR!$B$2:$ZZ$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(P$2,I_NR!$B$2:$ZZ$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(Q$2,I_NR!$B$2:$ZZ$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(R$2,I_NR!$B$2:$ZZ$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(S$2,I_NR!$B$2:$ZZ$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(T$2,I_NR!$B$2:$ZZ$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(U$2,I_NR!$B$2:$ZZ$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(V$2,I_NR!$B$2:$ZZ$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(W$2,I_NR!$B$2:$ZZ$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(X$2,I_NR!$B$2:$ZZ$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(Y$2,I_NR!$B$2:$ZZ$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(Z$2,I_NR!$B$2:$ZZ$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(AA$2,I_NR!$B$2:$ZZ$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(AB$2,I_NR!$B$2:$ZZ$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(AC$2,I_NR!$B$2:$ZZ$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(AD$2,I_NR!$B$2:$ZZ$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(AE$2,I_NR!$B$2:$ZZ$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(AF$2,I_NR!$B$2:$ZZ$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(AG$2,I_NR!$B$2:$ZZ$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(AH$2,I_NR!$B$2:$ZZ$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(AI$2,I_NR!$B$2:$ZZ$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(AJ$2,I_NR!$B$2:$ZZ$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(AK$2,I_NR!$B$2:$ZZ$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(AL$2,I_NR!$B$2:$ZZ$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(AM$2,I_NR!$B$2:$ZZ$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(AN$2,I_NR!$B$2:$ZZ$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(AO$2,I_NR!$B$2:$ZZ$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(AP$2,I_NR!$B$2:$ZZ$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(AQ$2,I_NR!$B$2:$ZZ$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(AR$2,I_NR!$B$2:$ZZ$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(AS$2,I_NR!$B$2:$ZZ$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(AT$2,I_NR!$B$2:$ZZ$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(AU$2,I_NR!$B$2:$ZZ$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(AV$2,I_NR!$B$2:$ZZ$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(AW$2,I_NR!$B$2:$ZZ$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(AX$2,I_NR!$B$2:$ZZ$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(AY$2,I_NR!$B$2:$ZZ$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ZZ,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0}]
[null,10203,"Idaho County L & P",{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(D$2,I_NR!$B$2:$ZZ$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(E$2,I_NR!$B$2:$ZZ$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(F$2,I_NR!$B$2:$ZZ$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(G$2,I_NR!$B$2:$ZZ$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(H$2,I_NR!$B$2:$ZZ$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(I$2,I_NR!$B$2:$ZZ$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(J$2,I_NR!$B$2:$ZZ$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(K$2,I_NR!$B$2:$ZZ$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(L$2,I_NR!$B$2:$ZZ$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(M$2,I_NR!$B$2:$ZZ$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(N$2,I_NR!$B$2:$ZZ$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(O$2,I_NR!$B$2:$ZZ$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(P$2,I_NR!$B$2:$ZZ$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(Q$2,I_NR!$B$2:$ZZ$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(R$2,I_NR!$B$2:$ZZ$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(S$2,I_NR!$B$2:$ZZ$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(T$2,I_NR!$B$2:$ZZ$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(U$2,I_NR!$B$2:$ZZ$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(V$2,I_NR!$B$2:$ZZ$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(W$2,I_NR!$B$2:$ZZ$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(X$2,I_NR!$B$2:$ZZ$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(Y$2,I_NR!$B$2:$ZZ$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(Z$2,I_NR!$B$2:$ZZ$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(AA$2,I_NR!$B$2:$ZZ$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(AB$2,I_NR!$B$2:$ZZ$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(AC$2,I_NR!$B$2:$ZZ$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(AD$2,I_NR!$B$2:$ZZ$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(AE$2,I_NR!$B$2:$ZZ$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(AF$2,I_NR!$B$2:$ZZ$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(AG$2,I_NR!$B$2:$ZZ$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(AH$2,I_NR!$B$2:$ZZ$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(AI$2,I_NR!$B$2:$ZZ$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(AJ$2,I_NR!$B$2:$ZZ$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(AK$2,I_NR!$B$2:$ZZ$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(AL$2,I_NR!$B$2:$ZZ$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(AM$2,I_NR!$B$2:$ZZ$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(AN$2,I_NR!$B$2:$ZZ$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(AO$2,I_NR!$B$2:$ZZ$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(AP$2,I_NR!$B$2:$ZZ$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(AQ$2,I_NR!$B$2:$ZZ$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(AR$2,I_NR!$B$2:$ZZ$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(AS$2,I_NR!$B$2:$ZZ$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(AT$2,I_NR!$B$2:$ZZ$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(AU$2,I_NR!$B$2:$ZZ$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(AV$2,I_NR!$B$2:$ZZ$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(AW$2,I_NR!$B$2:$ZZ$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(AX$2,I_NR!$B$2:$ZZ$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(AY$2,I_NR!$B$2:$ZZ$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ZZ,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0}]
[null,10204,"Idaho Falls Power",{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(D$2,I_NR!$B$2:$ZZ$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(E$2,I_NR!$B$2:$ZZ$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(F$2,I_NR!$B$2:$ZZ$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(G$2,I_NR!$B$2:$ZZ$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(H$2,I_NR!$B$2:$ZZ$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(I$2,I_NR!$B$2:$ZZ$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(J$2,I_NR!$B$2:$ZZ$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(K$2,I_NR!$B$2:$ZZ$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(L$2,I_NR!$B$2:$ZZ$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(M$2,I_NR!$B$2:$ZZ$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(N$2,I_NR!$B$2:$ZZ$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(O$2,I_NR!$B$2:$ZZ$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(P$2,I_NR!$B$2:$ZZ$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(Q$2,I_NR!$B$2:$ZZ$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(R$2,I_NR!$B$2:$ZZ$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(S$2,I_NR!$B$2:$ZZ$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(T$2,I_NR!$B$2:$ZZ$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(U$2,I_NR!$B$2:$ZZ$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(V$2,I_NR!$B$2:$ZZ$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(W$2,I_NR!$B$2:$ZZ$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(X$2,I_NR!$B$2:$ZZ$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(Y$2,I_NR!$B$2:$ZZ$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(Z$2,I_NR!$B$2:$ZZ$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(AA$2,I_NR!$B$2:$ZZ$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(AB$2,I_NR!$B$2:$ZZ$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(AC$2,I_NR!$B$2:$ZZ$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(AD$2,I_NR!$B$2:$ZZ$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(AE$2,I_NR!$B$2:$ZZ$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(AF$2,I_NR!$B$2:$ZZ$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(AG$2,I_NR!$B$2:$ZZ$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(AH$2,I_NR!$B$2:$ZZ$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(AI$2,I_NR!$B$2:$ZZ$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(AJ$2,I_NR!$B$2:$ZZ$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(AK$2,I_NR!$B$2:$ZZ$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(AL$2,I_NR!$B$2:$ZZ$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(AM$2,I_NR!$B$2:$ZZ$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(AN$2,I_NR!$B$2:$ZZ$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(AO$2,I_NR!$B$2:$ZZ$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(AP$2,I_NR!$B$2:$ZZ$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(AQ$2,I_NR!$B$2:$ZZ$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(AR$2,I_NR!$B$2:$ZZ$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(AS$2,I_NR!$B$2:$ZZ$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(AT$2,I_NR!$B$2:$ZZ$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(AU$2,I_NR!$B$2:$ZZ$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(AV$2,I_NR!$B$2:$ZZ$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(AW$2,I_NR!$B$2:$ZZ$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(AX$2,I_NR!$B$2:$ZZ$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(AY$2,I_NR!$B$2:$ZZ$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ZZ,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0}]
[null,10242,"Lost River Elec Coop",{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(D$2,I_NR!$B$2:$ZZ$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(E$2,I_NR!$B$2:$ZZ$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(F$2,I_NR!$B$2:$ZZ$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(G$2,I_NR!$B$2:$ZZ$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(H$2,I_NR!$B$2:$ZZ$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(I$2,I_NR!$B$2:$ZZ$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(J$2,I_NR!$B$2:$ZZ$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(K$2,I_NR!$B$2:$ZZ$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(L$2,I_NR!$B$2:$ZZ$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(M$2,I_NR!$B$2:$ZZ$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(N$2,I_NR!$B$2:$ZZ$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(O$2,I_NR!$B$2:$ZZ$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(P$2,I_NR!$B$2:$ZZ$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(Q$2,I_NR!$B$2:$ZZ$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(R$2,I_NR!$B$2:$ZZ$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(S$2,I_NR!$B$2:$ZZ$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(T$2,I_NR!$B$2:$ZZ$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(U$2,I_NR!$B$2:$ZZ$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(V$2,I_NR!$B$2:$ZZ$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(W$2,I_NR!$B$2:$ZZ$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(X$2,I_NR!$B$2:$ZZ$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(Y$2,I_NR!$B$2:$ZZ$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(Z$2,I_NR!$B$2:$ZZ$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(AA$2,I_NR!$B$2:$ZZ$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(AB$2,I_NR!$B$2:$ZZ$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(AC$2,I_NR!$B$2:$ZZ$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(AD$2,I_NR!$B$2:$ZZ$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(AE$2,I_NR!$B$2:$ZZ$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(AF$2,I_NR!$B$2:$ZZ$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(AG$2,I_NR!$B$2:$ZZ$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(AH$2,I_NR!$B$2:$ZZ$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(AI$2,I_NR!$B$2:$ZZ$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(AJ$2,I_NR!$B$2:$ZZ$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(AK$2,I_NR!$B$2:$ZZ$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(AL$2,I_NR!$B$2:$ZZ$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(AM$2,I_NR!$B$2:$ZZ$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(AN$2,I_NR!$B$2:$ZZ$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(AO$2,I_NR!$B$2:$ZZ$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(AP$2,I_NR!$B$2:$ZZ$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(AQ$2,I_NR!$B$2:$ZZ$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(AR$2,I_NR!$B$2:$ZZ$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(AS$2,I_NR!$B$2:$ZZ$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(AT$2,I_NR!$B$2:$ZZ$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(AU$2,I_NR!$B$2:$ZZ$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(AV$2,I_NR!$B$2:$ZZ$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(AW$2,I_NR!$B$2:$ZZ$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(AX$2,I_NR!$B$2:$ZZ$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(AY$2,I_NR!$B$2:$ZZ$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ZZ,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0}]
[null,10278,"Northern Lights",{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(D$2,I_NR!$B$2:$ZZ$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(E$2,I_NR!$B$2:$ZZ$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(F$2,I_NR!$B$2:$ZZ$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(G$2,I_NR!$B$2:$ZZ$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(H$2,I_NR!$B$2:$ZZ$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(I$2,I_NR!$B$2:$ZZ$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(J$2,I_NR!$B$2:$ZZ$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(K$2,I_NR!$B$2:$ZZ$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(L$2,I_NR!$B$2:$ZZ$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(M$2,I_NR!$B$2:$ZZ$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(N$2,I_NR!$B$2:$ZZ$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(O$2,I_NR!$B$2:$ZZ$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(P$2,I_NR!$B$2:$ZZ$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(Q$2,I_NR!$B$2:$ZZ$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(R$2,I_NR!$B$2:$ZZ$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(S$2,I_NR!$B$2:$ZZ$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(T$2,I_NR!$B$2:$ZZ$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(U$2,I_NR!$B$2:$ZZ$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(V$2,I_NR!$B$2:$ZZ$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(W$2,I_NR!$B$2:$ZZ$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(X$2,I_NR!$B$2:$ZZ$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(Y$2,I_NR!$B$2:$ZZ$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(Z$2,I_NR!$B$2:$ZZ$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(AA$2,I_NR!$B$2:$ZZ$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(AB$2,I_NR!$B$2:$ZZ$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(AC$2,I_NR!$B$2:$ZZ$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(AD$2,I_NR!$B$2:$ZZ$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(AE$2,I_NR!$B$2:$ZZ$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(AF$2,I_NR!$B$2:$ZZ$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(AG$2,I_NR!$B$2:$ZZ$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(AH$2,I_NR!$B$2:$ZZ$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(AI$2,I_NR!$B$2:$ZZ$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(AJ$2,I_NR!$B$2:$ZZ$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(AK$2,I_NR!$B$2:$ZZ$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(AL$2,I_NR!$B$2:$ZZ$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(AM$2,I_NR!$B$2:$ZZ$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(AN$2,I_NR!$B$2:$ZZ$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(AO$2,I_NR!$B$2:$ZZ$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(AP$2,I_NR!$B$2:$ZZ$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(AQ$2,I_NR!$B$2:$ZZ$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(AR$2,I_NR!$B$2:$ZZ$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(AS$2,I_NR!$B$2:$ZZ$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(AT$2,I_NR!$B$2:$ZZ$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(AU$2,I_NR!$B$2:$ZZ$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(AV$2,I_NR!$B$2:$ZZ$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(AW$2,I_NR!$B$2:$ZZ$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(AX$2,I_NR!$B$2:$ZZ$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(AY$2,I_NR!$B$2:$ZZ$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ZZ,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0}]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(D$2,I_NR!$B$2:$ZZ$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(E$2,I_NR!$B$2:$ZZ$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(F$2,I_NR!$B$2:$ZZ$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(G$2,I_NR!$B$2:$ZZ$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(H$2,I_NR!$B$2:$ZZ$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(I$2,I_NR!$B$2:$ZZ$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(J$2,I_NR!$B$2:$ZZ$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(K$2,I_NR!$B$2:$ZZ$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(L$2,I_NR!$B$2:$ZZ$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(M$2,I_NR!$B$2:$ZZ$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(N$2,I_NR!$B$2:$ZZ$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(O$2,I_NR!$B$2:$ZZ$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(P$2,I_NR!$B$2:$ZZ$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(Q$2,I_NR!$B$2:$ZZ$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(R$2,I_NR!$B$2:$ZZ$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(S$2,I_NR!$B$2:$ZZ$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(T$2,I_NR!$B$2:$ZZ$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(U$2,I_NR!$B$2:$ZZ$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(V$2,I_NR!$B$2:$ZZ$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(W$2,I_NR!$B$2:$ZZ$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(X$2,I_NR!$B$2:$ZZ$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(Y$2,I_NR!$B$2:$ZZ$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(Z$2,I_NR!$B$2:$ZZ$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(AA$2,I_NR!$B$2:$ZZ$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(AB$2,I_NR!$B$2:$ZZ$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(AC$2,I_NR!$B$2:$ZZ$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(AD$2,I_NR!$B$2:$ZZ$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(AE$2,I_NR!$B$2:$ZZ$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(AF$2,I_NR!$B$2:$ZZ$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(AG$2,I_NR!$B$2:$ZZ$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(AH$2,I_NR!$B$2:$ZZ$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(AI$2,I_NR!$B$2:$ZZ$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(AJ$2,I_NR!$B$2:$ZZ$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(AK$2,I_NR!$B$2:$ZZ$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(AL$2,I_NR!$B$2:$ZZ$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(AM$2,I_NR!$B$2:$ZZ$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(AN$2,I_NR!$B$2:$ZZ$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(AO$2,I_NR!$B$2:$ZZ$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(AP$2,I_NR!$B$2:$ZZ$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(AQ$2,I_NR!$B$2:$ZZ$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(AR$2,I_NR!$B$2:$ZZ$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(AS$2,I_NR!$B$2:$ZZ$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(AT$2,I_NR!$B$2:$ZZ$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(AU$2,I_NR!$B$2:$ZZ$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(AV$2,I_NR!$B$2:$ZZ$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(AW$2,I_NR!$B$2:$ZZ$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(AX$2,I_NR!$B$2:$ZZ$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(AY$2,I_NR!$B$2:$ZZ$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ZZ,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0}]
[null,10352,"Skamania County PUD #1",{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(D$2,I_NR!$B$2:$ZZ$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(E$2,I_NR!$B$2:$ZZ$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(F$2,I_NR!$B$2:$ZZ$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(G$2,I_NR!$B$2:$ZZ$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(H$2,I_NR!$B$2:$ZZ$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(I$2,I_NR!$B$2:$ZZ$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(J$2,I_NR!$B$2:$ZZ$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(K$2,I_NR!$B$2:$ZZ$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(L$2,I_NR!$B$2:$ZZ$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(M$2,I_NR!$B$2:$ZZ$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(N$2,I_NR!$B$2:$ZZ$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(O$2,I_NR!$B$2:$ZZ$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(P$2,I_NR!$B$2:$ZZ$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(Q$2,I_NR!$B$2:$ZZ$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(R$2,I_NR!$B$2:$ZZ$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(S$2,I_NR!$B$2:$ZZ$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(T$2,I_NR!$B$2:$ZZ$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(U$2,I_NR!$B$2:$ZZ$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(V$2,I_NR!$B$2:$ZZ$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(W$2,I_NR!$B$2:$ZZ$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(X$2,I_NR!$B$2:$ZZ$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(Y$2,I_NR!$B$2:$ZZ$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(Z$2,I_NR!$B$2:$ZZ$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(AA$2,I_NR!$B$2:$ZZ$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(AB$2,I_NR!$B$2:$ZZ$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(AC$2,I_NR!$B$2:$ZZ$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(AD$2,I_NR!$B$2:$ZZ$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(AE$2,I_NR!$B$2:$ZZ$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(AF$2,I_NR!$B$2:$ZZ$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(AG$2,I_NR!$B$2:$ZZ$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(AH$2,I_NR!$B$2:$ZZ$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(AI$2,I_NR!$B$2:$ZZ$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(AJ$2,I_NR!$B$2:$ZZ$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(AK$2,I_NR!$B$2:$ZZ$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(AL$2,I_NR!$B$2:$ZZ$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(AM$2,I_NR!$B$2:$ZZ$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(AN$2,I_NR!$B$2:$ZZ$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(AO$2,I_NR!$B$2:$ZZ$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(AP$2,I_NR!$B$2:$ZZ$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(AQ$2,I_NR!$B$2:$ZZ$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(AR$2,I_NR!$B$2:$ZZ$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(AS$2,I_NR!$B$2:$ZZ$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(AT$2,I_NR!$B$2:$ZZ$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(AU$2,I_NR!$B$2:$ZZ$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(AV$2,I_NR!$B$2:$ZZ$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(AW$2,I_NR!$B$2:$ZZ$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(AX$2,I_NR!$B$2:$ZZ$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(AY$2,I_NR!$B$2:$ZZ$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ZZ,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0}]
[null,10379,"Steilacoom, Town of",{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(D$2,I_NR!$B$2:$ZZ$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(E$2,I_NR!$B$2:$ZZ$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(F$2,I_NR!$B$2:$ZZ$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(G$2,I_NR!$B$2:$ZZ$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(H$2,I_NR!$B$2:$ZZ$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(I$2,I_NR!$B$2:$ZZ$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(J$2,I_NR!$B$2:$ZZ$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(K$2,I_NR!$B$2:$ZZ$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(L$2,I_NR!$B$2:$ZZ$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(M$2,I_NR!$B$2:$ZZ$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(N$2,I_NR!$B$2:$ZZ$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(O$2,I_NR!$B$2:$ZZ$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(P$2,I_NR!$B$2:$ZZ$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(Q$2,I_NR!$B$2:$ZZ$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(R$2,I_NR!$B$2:$ZZ$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(S$2,I_NR!$B$2:$ZZ$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(T$2,I_NR!$B$2:$ZZ$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(U$2,I_NR!$B$2:$ZZ$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(V$2,I_NR!$B$2:$ZZ$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(W$2,I_NR!$B$2:$ZZ$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(X$2,I_NR!$B$2:$ZZ$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(Y$2,I_NR!$B$2:$ZZ$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(Z$2,I_NR!$B$2:$ZZ$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(AA$2,I_NR!$B$2:$ZZ$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(AB$2,I_NR!$B$2:$ZZ$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(AC$2,I_NR!$B$2:$ZZ$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(AD$2,I_NR!$B$2:$ZZ$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(AE$2,I_NR!$B$2:$ZZ$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(AF$2,I_NR!$B$2:$ZZ$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(AG$2,I_NR!$B$2:$ZZ$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(AH$2,I_NR!$B$2:$ZZ$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(AI$2,I_NR!$B$2:$ZZ$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(AJ$2,I_NR!$B$2:$ZZ$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(AK$2,I_NR!$B$2:$ZZ$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(AL$2,I_NR!$B$2:$ZZ$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(AM$2,I_NR!$B$2:$ZZ$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(AN$2,I_NR!$B$2:$ZZ$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(AO$2,I_NR!$B$2:$ZZ$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(AP$2,I_NR!$B$2:$ZZ$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(AQ$2,I_NR!$B$2:$ZZ$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(AR$2,I_NR!$B$2:$ZZ$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(AS$2,I_NR!$B$2:$ZZ$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(AT$2,I_NR!$B$2:$ZZ$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(AU$2,I_NR!$B$2:$ZZ$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(AV$2,I_NR!$B$2:$ZZ$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(AW$2,I_NR!$B$2:$ZZ$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(AX$2,I_NR!$B$2:$ZZ$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(AY$2,I_NR!$B$2:$ZZ$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ZZ,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0}]
[null,10440,"Wahkiakum County PUD #1",{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(D$2,I_NR!$B$2:$ZZ$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(E$2,I_NR!$B$2:$ZZ$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(F$2,I_NR!$B$2:$ZZ$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(G$2,I_NR!$B$2:$ZZ$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(H$2,I_NR!$B$2:$ZZ$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(I$2,I_NR!$B$2:$ZZ$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(J$2,I_NR!$B$2:$ZZ$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(K$2,I_NR!$B$2:$ZZ$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(L$2,I_NR!$B$2:$ZZ$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(M$2,I_NR!$B$2:$ZZ$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(N$2,I_NR!$B$2:$ZZ$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(O$2,I_NR!$B$2:$ZZ$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(P$2,I_NR!$B$2:$ZZ$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(Q$2,I_NR!$B$2:$ZZ$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(R$2,I_NR!$B$2:$ZZ$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(S$2,I_NR!$B$2:$ZZ$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(T$2,I_NR!$B$2:$ZZ$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(U$2,I_NR!$B$2:$ZZ$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(V$2,I_NR!$B$2:$ZZ$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(W$2,I_NR!$B$2:$ZZ$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(X$2,I_NR!$B$2:$ZZ$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(Y$2,I_NR!$B$2:$ZZ$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(Z$2,I_NR!$B$2:$ZZ$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(AA$2,I_NR!$B$2:$ZZ$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(AB$2,I_NR!$B$2:$ZZ$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(AC$2,I_NR!$B$2:$ZZ$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(AD$2,I_NR!$B$2:$ZZ$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(AE$2,I_NR!$B$2:$ZZ$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(AF$2,I_NR!$B$2:$ZZ$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(AG$2,I_NR!$B$2:$ZZ$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(AH$2,I_NR!$B$2:$ZZ$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(AI$2,I_NR!$B$2:$ZZ$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(AJ$2,I_NR!$B$2:$ZZ$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(AK$2,I_NR!$B$2:$ZZ$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(AL$2,I_NR!$B$2:$ZZ$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(AM$2,I_NR!$B$2:$ZZ$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(AN$2,I_NR!$B$2:$ZZ$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(AO$2,I_NR!$B$2:$ZZ$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(AP$2,I_NR!$B$2:$ZZ$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(AQ$2,I_NR!$B$2:$ZZ$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(AR$2,I_NR!$B$2:$ZZ$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(AS$2,I_NR!$B$2:$ZZ$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(AT$2,I_NR!$B$2:$ZZ$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(AU$2,I_NR!$B$2:$ZZ$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(AV$2,I_NR!$B$2:$ZZ$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(AW$2,I_NR!$B$2:$ZZ$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(AX$2,I_NR!$B$2:$ZZ$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(AY$2,I_NR!$B$2:$ZZ$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ZZ,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(D$2,I_NR!$B$2:$ZZ$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(E$2,I_NR!$B$2:$ZZ$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(F$2,I_NR!$B$2:$ZZ$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(G$2,I_NR!$B$2:$ZZ$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(H$2,I_NR!$B$2:$ZZ$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(I$2,I_NR!$B$2:$ZZ$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(J$2,I_NR!$B$2:$ZZ$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(K$2,I_NR!$B$2:$ZZ$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(L$2,I_NR!$B$2:$ZZ$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(M$2,I_NR!$B$2:$ZZ$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(N$2,I_NR!$B$2:$ZZ$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(O$2,I_NR!$B$2:$ZZ$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(P$2,I_NR!$B$2:$ZZ$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(Q$2,I_NR!$B$2:$ZZ$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(R$2,I_NR!$B$2:$ZZ$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(S$2,I_NR!$B$2:$ZZ$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(T$2,I_NR!$B$2:$ZZ$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(U$2,I_NR!$B$2:$ZZ$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(V$2,I_NR!$B$2:$ZZ$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(W$2,I_NR!$B$2:$ZZ$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(X$2,I_NR!$B$2:$ZZ$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(Y$2,I_NR!$B$2:$ZZ$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(Z$2,I_NR!$B$2:$ZZ$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(AA$2,I_NR!$B$2:$ZZ$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(AB$2,I_NR!$B$2:$ZZ$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(AC$2,I_NR!$B$2:$ZZ$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(AD$2,I_NR!$B$2:$ZZ$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(AE$2,I_NR!$B$2:$ZZ$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(AF$2,I_NR!$B$2:$ZZ$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(AG$2,I_NR!$B$2:$ZZ$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(AH$2,I_NR!$B$2:$ZZ$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(AI$2,I_NR!$B$2:$ZZ$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(AJ$2,I_NR!$B$2:$ZZ$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(AK$2,I_NR!$B$2:$ZZ$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(AL$2,I_NR!$B$2:$ZZ$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(AM$2,I_NR!$B$2:$ZZ$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(AN$2,I_NR!$B$2:$ZZ$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(AO$2,I_NR!$B$2:$ZZ$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(AP$2,I_NR!$B$2:$ZZ$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(AQ$2,I_NR!$B$2:$ZZ$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(AR$2,I_NR!$B$2:$ZZ$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(AS$2,I_NR!$B$2:$ZZ$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(AT$2,I_NR!$B$2:$ZZ$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(AU$2,I_NR!$B$2:$ZZ$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(AV$2,I_NR!$B$2:$ZZ$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(AW$2,I_NR!$B$2:$ZZ$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(AX$2,I_NR!$B$2:$ZZ$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(AY$2,I_NR!$B$2:$ZZ$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ZZ,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0}]
[null,11680,"Weiser, City of",{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(D$2,I_NR!$B$2:$ZZ$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(E$2,I_NR!$B$2:$ZZ$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(F$2,I_NR!$B$2:$ZZ$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(G$2,I_NR!$B$2:$ZZ$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(H$2,I_NR!$B$2:$ZZ$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(I$2,I_NR!$B$2:$ZZ$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(J$2,I_NR!$B$2:$ZZ$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(K$2,I_NR!$B$2:$ZZ$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(L$2,I_NR!$B$2:$ZZ$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(M$2,I_NR!$B$2:$ZZ$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(N$2,I_NR!$B$2:$ZZ$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(O$2,I_NR!$B$2:$ZZ$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(P$2,I_NR!$B$2:$ZZ$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(Q$2,I_NR!$B$2:$ZZ$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(R$2,I_NR!$B$2:$ZZ$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(S$2,I_NR!$B$2:$ZZ$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(T$2,I_NR!$B$2:$ZZ$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(U$2,I_NR!$B$2:$ZZ$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(V$2,I_NR!$B$2:$ZZ$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(W$2,I_NR!$B$2:$ZZ$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(X$2,I_NR!$B$2:$ZZ$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(Y$2,I_NR!$B$2:$ZZ$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(Z$2,I_NR!$B$2:$ZZ$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(AA$2,I_NR!$B$2:$ZZ$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(AB$2,I_NR!$B$2:$ZZ$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(AC$2,I_NR!$B$2:$ZZ$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(AD$2,I_NR!$B$2:$ZZ$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(AE$2,I_NR!$B$2:$ZZ$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(AF$2,I_NR!$B$2:$ZZ$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(AG$2,I_NR!$B$2:$ZZ$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(AH$2,I_NR!$B$2:$ZZ$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(AI$2,I_NR!$B$2:$ZZ$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(AJ$2,I_NR!$B$2:$ZZ$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(AK$2,I_NR!$B$2:$ZZ$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(AL$2,I_NR!$B$2:$ZZ$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(AM$2,I_NR!$B$2:$ZZ$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(AN$2,I_NR!$B$2:$ZZ$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(AO$2,I_NR!$B$2:$ZZ$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(AP$2,I_NR!$B$2:$ZZ$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(AQ$2,I_NR!$B$2:$ZZ$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(AR$2,I_NR!$B$2:$ZZ$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(AS$2,I_NR!$B$2:$ZZ$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(AT$2,I_NR!$B$2:$ZZ$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(AU$2,I_NR!$B$2:$ZZ$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(AV$2,I_NR!$B$2:$ZZ$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(AW$2,I_NR!$B$2:$ZZ$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(AX$2,I_NR!$B$2:$ZZ$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(AY$2,I_NR!$B$2:$ZZ$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ZZ,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0}]
[null,12026,"Jefferson County PUD #1",{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(D$2,I_NR!$B$2:$ZZ$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(E$2,I_NR!$B$2:$ZZ$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(F$2,I_NR!$B$2:$ZZ$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(G$2,I_NR!$B$2:$ZZ$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(H$2,I_NR!$B$2:$ZZ$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(I$2,I_NR!$B$2:$ZZ$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(J$2,I_NR!$B$2:$ZZ$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(K$2,I_NR!$B$2:$ZZ$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(L$2,I_NR!$B$2:$ZZ$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(M$2,I_NR!$B$2:$ZZ$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(N$2,I_NR!$B$2:$ZZ$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(O$2,I_NR!$B$2:$ZZ$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(P$2,I_NR!$B$2:$ZZ$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(Q$2,I_NR!$B$2:$ZZ$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(R$2,I_NR!$B$2:$ZZ$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(S$2,I_NR!$B$2:$ZZ$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(T$2,I_NR!$B$2:$ZZ$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(U$2,I_NR!$B$2:$ZZ$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(V$2,I_NR!$B$2:$ZZ$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(W$2,I_NR!$B$2:$ZZ$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(X$2,I_NR!$B$2:$ZZ$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(Y$2,I_NR!$B$2:$ZZ$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(Z$2,I_NR!$B$2:$ZZ$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(AA$2,I_NR!$B$2:$ZZ$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(AB$2,I_NR!$B$2:$ZZ$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(AC$2,I_NR!$B$2:$ZZ$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(AD$2,I_NR!$B$2:$ZZ$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(AE$2,I_NR!$B$2:$ZZ$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(AF$2,I_NR!$B$2:$ZZ$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(AG$2,I_NR!$B$2:$ZZ$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(AH$2,I_NR!$B$2:$ZZ$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(AI$2,I_NR!$B$2:$ZZ$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(AJ$2,I_NR!$B$2:$ZZ$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(AK$2,I_NR!$B$2:$ZZ$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(AL$2,I_NR!$B$2:$ZZ$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(AM$2,I_NR!$B$2:$ZZ$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(AN$2,I_NR!$B$2:$ZZ$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(AO$2,I_NR!$B$2:$ZZ$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(AP$2,I_NR!$B$2:$ZZ$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(AQ$2,I_NR!$B$2:$ZZ$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(AR$2,I_NR!$B$2:$ZZ$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(AS$2,I_NR!$B$2:$ZZ$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(AT$2,I_NR!$B$2:$ZZ$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(AU$2,I_NR!$B$2:$ZZ$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(AV$2,I_NR!$B$2:$ZZ$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(AW$2,I_NR!$B$2:$ZZ$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(AX$2,I_NR!$B$2:$ZZ$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(AY$2,I_NR!$B$2:$ZZ$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ZZ,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0}]
[null,10298,"PNGC Aggregate",{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(D$2,I_NR!$B$2:$ZZ$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(E$2,I_NR!$B$2:$ZZ$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(F$2,I_NR!$B$2:$ZZ$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(G$2,I_NR!$B$2:$ZZ$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(H$2,I_NR!$B$2:$ZZ$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(I$2,I_NR!$B$2:$ZZ$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(J$2,I_NR!$B$2:$ZZ$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(K$2,I_NR!$B$2:$ZZ$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(L$2,I_NR!$B$2:$ZZ$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(M$2,I_NR!$B$2:$ZZ$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(N$2,I_NR!$B$2:$ZZ$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(O$2,I_NR!$B$2:$ZZ$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(P$2,I_NR!$B$2:$ZZ$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(Q$2,I_NR!$B$2:$ZZ$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(R$2,I_NR!$B$2:$ZZ$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(S$2,I_NR!$B$2:$ZZ$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(T$2,I_NR!$B$2:$ZZ$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(U$2,I_NR!$B$2:$ZZ$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(V$2,I_NR!$B$2:$ZZ$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(W$2,I_NR!$B$2:$ZZ$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(X$2,I_NR!$B$2:$ZZ$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(Y$2,I_NR!$B$2:$ZZ$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(Z$2,I_NR!$B$2:$ZZ$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(AA$2,I_NR!$B$2:$ZZ$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(AB$2,I_NR!$B$2:$ZZ$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(AC$2,I_NR!$B$2:$ZZ$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(AD$2,I_NR!$B$2:$ZZ$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(AE$2,I_NR!$B$2:$ZZ$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(AF$2,I_NR!$B$2:$ZZ$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(AG$2,I_NR!$B$2:$ZZ$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(AH$2,I_NR!$B$2:$ZZ$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(AI$2,I_NR!$B$2:$ZZ$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(AJ$2,I_NR!$B$2:$ZZ$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(AK$2,I_NR!$B$2:$ZZ$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(AL$2,I_NR!$B$2:$ZZ$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(AM$2,I_NR!$B$2:$ZZ$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(AN$2,I_NR!$B$2:$ZZ$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(AO$2,I_NR!$B$2:$ZZ$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(AP$2,I_NR!$B$2:$ZZ$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(AQ$2,I_NR!$B$2:$ZZ$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(AR$2,I_NR!$B$2:$ZZ$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(AS$2,I_NR!$B$2:$ZZ$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(AT$2,I_NR!$B$2:$ZZ$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(AU$2,I_NR!$B$2:$ZZ$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(AV$2,I_NR!$B$2:$ZZ$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(AW$2,I_NR!$B$2:$ZZ$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(AX$2,I_NR!$B$2:$ZZ$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$AAA$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(AY$2,I_NR!$B$2:$ZZ$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ZZ$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ZZ,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ZZ$2,0),FALSE)))","v":0}]

{"sheet":"Customer NR","index":47,"n_rows":138,"n_cols":51,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Customer Loads (MWh)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2023-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2023-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2023-11-01"},"2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",{"$f":"Tier1!D4+IF(Init!$S5=0,0,SliceResource!D4)+IF(Init!$T5=0,Tier2!D4,'PNGC T2 Allocation'!D4)+T2Remarketing!D4","v":271.98},{"$f":"Tier1!E4+IF(Init!$S5=0,0,SliceResource!E4)+IF(Init!$T5=0,Tier2!E4,'PNGC T2 Allocation'!E4)+T2Remarketing!E4","v":201.98},{"$f":"Tier1!F4+IF(Init!$S5=0,0,SliceResource!F4)+IF(Init!$T5=0,Tier2!F4,'PNGC T2 Allocation'!F4)+T2Remarketing!F4","v":305.12299999999999},{"$f":"Tier1!G4+IF(Init!$S5=0,0,SliceResource!G4)+IF(Init!$T5=0,Tier2!G4,'PNGC T2 Allocation'!G4)+T2Remarketing!G4","v":223.78700000000001},{"$f":"Tier1!H4+IF(Init!$S5=0,0,SliceResource!H4)+IF(Init!$T5=0,Tier2!H4,'PNGC T2 Allocation'!H4)+T2Remarketing!H4","v":375.46100000000001},{"$f":"Tier1!I4+IF(Init!$S5=0,0,SliceResource!I4)+IF(Init!$T5=0,Tier2!I4,'PNGC T2 Allocation'!I4)+T2Remarketing!I4","v":298.18900000000002},{"$f":"Tier1!J4+IF(Init!$S5=0,0,SliceResource!J4)+IF(Init!$T5=0,Tier2!J4,'PNGC T2 Allocation'!J4)+T2Remarketing!J4","v":401.43799999999999},{"$f":"Tier1!K4+IF(Init!$S5=0,0,SliceResource!K4)+IF(Init!$T5=0,Tier2!K4,'PNGC T2 Allocation'!K4)+T2Remarketing!K4","v":291.46199999999999},{"$f":"Tier1!L4+IF(Init!$S5=0,0,SliceResource!L4)+IF(Init!$T5=0,Tier2!L4,'PNGC T2 Allocation'!L4)+T2Remarketing!L4","v":346.33300000000003},{"$f":"Tier1!M4+IF(Init!$S5=0,0,SliceResource!M4)+IF(Init!$T5=0,Tier2!M4,'PNGC T2 Allocation'!M4)+T2Remarketing!M4","v":242.637},{"$f":"Tier1!N4+IF(Init!$S5=0,0,SliceResource!N4)+IF(Init!$T5=0,Tier2!N4,'PNGC T2 Allocation'!N4)+T2Remarketing!N4","v":336.339},{"$f":"Tier1!O4+IF(Init!$S5=0,0,SliceResource!O4)+IF(Init!$T5=0,Tier2!O4,'PNGC T2 Allocation'!O4)+T2Remarketing!O4","v":256.541},{"$f":"Tier1!P4+IF(Init!$S5=0,0,SliceResource!P4)+IF(Init!$T5=0,Tier2!P4,'PNGC T2 Allocation'!P4)+T2Remarketing!P4","v":285.77999999999997},{"$f":"Tier1!Q4+IF(Init!$S5=0,0,SliceResource!Q4)+IF(Init!$T5=0,Tier2!Q4,'PNGC T2 Allocation'!Q4)+T2Remarketing!Q4","v":201.04},{"$f":"Tier1!R4+IF(Init!$S5=0,0,SliceResource!R4)+IF(Init!$T5=0,Tier2!R4,'PNGC T2 Allocation'!R4)+T2Remarketing!R4","v":216.38800000000001},{"$f":"Tier1!S4+IF(Init!$S5=0,0,SliceResource!S4)+IF(Init!$T5=0,Tier2!S4,'PNGC T2 Allocation'!S4)+T2Remarketing!S4","v":156.15199999999999},{"$f":"Tier1!T4+IF(Init!$S5=0,0,SliceResource!T4)+IF(Init!$T5=0,Tier2!T4,'PNGC T2 Allocation'!T4)+T2Remarketing!T4","v":193.648},{"$f":"Tier1!U4+IF(Init!$S5=0,0,SliceResource!U4)+IF(Init!$T5=0,Tier2!U4,'PNGC T2 Allocation'!U4)+T2Remarketing!U4","v":140.762},{"$f":"Tier1!V4+IF(Init!$S5=0,0,SliceResource!V4)+IF(Init!$T5=0,Tier2!V4,'PNGC T2 Allocation'!V4)+T2Remarketing!V4","v":191.89500000000001},{"$f":"Tier1!W4+IF(Init!$S5=0,0,SliceResource!W4)+IF(Init!$T5=0,Tier2!W4,'PNGC T2 Allocation'!W4)+T2Remarketing!W4","v":127.045},{"$f":"Tier1!X4+IF(Init!$S5=0,0,SliceResource!X4)+IF(Init!$T5=0,Tier2!X4,'PNGC T2 Allocation'!X4)+T2Remarketing!X4","v":199.22800000000001},{"$f":"Tier1!Y4+IF(Init!$S5=0,0,SliceResource!Y4)+IF(Init!$T5=0,Tier2!Y4,'PNGC T2 Allocation'!Y4)+T2Remarketing!Y4","v":117.172},{"$f":"Tier1!Z4+IF(Init!$S5=0,0,SliceResource!Z4)+IF(Init!$T5=0,Tier2!Z4,'PNGC T2 Allocation'!Z4)+T2Remarketing!Z4","v":191.75700000000001},{"$f":"Tier1!AA4+IF(Init!$S5=0,0,SliceResource!AA4)+IF(Init!$T5=0,Tier2!AA4,'PNGC T2 Allocation'!AA4)+T2Remarketing!AA4","v":151.893},{"$f":"Tier1!AB4+IF(Init!$S5=0,0,SliceResource!AB4)+IF(Init!$T5=0,Tier2!AB4,'PNGC T2 Allocation'!AB4)+T2Remarketing!AB4","v":283.22000000000003},{"$f":"Tier1!AC4+IF(Init!$S5=0,0,SliceResource!AC4)+IF(Init!$T5=0,Tier2!AC4,'PNGC T2 Allocation'!AC4)+T2Remarketing!AC4","v":190.74},{"$f":"Tier1!AD4+IF(Init!$S5=0,0,SliceResource!AD4)+IF(Init!$T5=0,Tier2!AD4,'PNGC T2 Allocation'!AD4)+T2Remarketing!AD4","v":305.12299999999999},{"$f":"Tier1!AE4+IF(Init!$S5=0,0,SliceResource!AE4)+IF(Init!$T5=0,Tier2!AE4,'PNGC T2 Allocation'!AE4)+T2Remarketing!AE4","v":223.78700000000001},{"$f":"Tier1!AF4+IF(Init!$S5=0,0,SliceResource!AF4)+IF(Init!$T5=0,Tier2!AF4,'PNGC T2 Allocation'!AF4)+T2Remarketing!AF4","v":375.46100000000001},{"$f":"Tier1!AG4+IF(Init!$S5=0,0,SliceResource!AG4)+IF(Init!$T5=0,Tier2!AG4,'PNGC T2 Allocation'!AG4)+T2Remarketing!AG4","v":298.18900000000002},{"$f":"Tier1!AH4+IF(Init!$S5=0,0,SliceResource!AH4)+IF(Init!$T5=0,Tier2!AH4,'PNGC T2 Allocation'!AH4)+T2Remarketing!AH4","v":401.43799999999999},{"$f":"Tier1!AI4+IF(Init!$S5=0,0,SliceResource!AI4)+IF(Init!$T5=0,Tier2!AI4,'PNGC T2 Allocation'!AI4)+T2Remarketing!AI4","v":291.46199999999999},{"$f":"Tier1!AJ4+IF(Init!$S5=0,0,SliceResource!AJ4)+IF(Init!$T5=0,Tier2!AJ4,'PNGC T2 Allocation'!AJ4)+T2Remarketing!AJ4","v":339.291},{"$f":"Tier1!AK4+IF(Init!$S5=0,0,SliceResource!AK4)+IF(Init!$T5=0,Tier2!AK4,'PNGC T2 Allocation'!AK4)+T2Remarketing!AK4","v":241.279},{"$f":"Tier1!AL4+IF(Init!$S5=0,0,SliceResource!AL4)+IF(Init!$T5=0,Tier2!AL4,'PNGC T2 Allocation'!AL4)+T2Remarketing!AL4","v":336.339},{"$f":"Tier1!AM4+IF(Init!$S5=0,0,SliceResource!AM4)+IF(Init!$T5=0,Tier2!AM4,'PNGC T2 Allocation'!AM4)+T2Remarketing!AM4","v":256.541},{"$f":"Tier1!AN4+IF(Init!$S5=0,0,SliceResource!AN4)+IF(Init!$T5=0,Tier2!AN4,'PNGC T2 Allocation'!AN4)+T2Remarketing!AN4","v":285.77999999999997},{"$f":"Tier1!AO4+IF(Init!$S5=0,0,SliceResource!AO4)+IF(Init!$T5=0,Tier2!AO4,'PNGC T2 Allocation'!AO4)+T2Remarketing!AO4","v":201.04},{"$f":"Tier1!AP4+IF(Init!$S5=0,0,SliceResource!AP4)+IF(Init!$T5=0,Tier2!AP4,'PNGC T2 Allocation'!AP4)+T2Remarketing!AP4","v":216.38800000000001},{"$f":"Tier1!AQ4+IF(Init!$S5=0,0,SliceResource!AQ4)+IF(Init!$T5=0,Tier2!AQ4,'PNGC T2 Allocation'!AQ4)+T2Remarketing!AQ4","v":156.15199999999999},{"$f":"Tier1!AR4+IF(Init!$S5=0,0,SliceResource!AR4)+IF(Init!$T5=0,Tier2!AR4,'PNGC T2 Allocation'!AR4)+T2Remarketing!AR4","v":193.648},{"$f":"Tier1!AS4+IF(Init!$S5=0,0,SliceResource!AS4)+IF(Init!$T5=0,Tier2!AS4,'PNGC T2 Allocation'!AS4)+T2Remarketing!AS4","v":140.762},{"$f":"Tier1!AT4+IF(Init!$S5=0,0,SliceResource!AT4)+IF(Init!$T5=0,Tier2!AT4,'PNGC T2 Allocation'!AT4)+T2Remarketing!AT4","v":191.89500000000001},{"$f":"Tier1!AU4+IF(Init!$S5=0,0,SliceResource!AU4)+IF(Init!$T5=0,Tier2!AU4,'PNGC T2 Allocation'!AU4)+T2Remarketing!AU4","v":127.045},{"$f":"Tier1!AV4+IF(Init!$S5=0,0,SliceResource!AV4)+IF(Init!$T5=0,Tier2!AV4,'PNGC T2 Allocation'!AV4)+T2Remarketing!AV4","v":191.72499999999999},{"$f":"Tier1!AW4+IF(Init!$S5=0,0,SliceResource!AW4)+IF(Init!$T5=0,Tier2!AW4,'PNGC T2 Allocation'!AW4)+T2Remarketing!AW4","v":124.675},{"$f":"Tier1!AX4+IF(Init!$S5=0,0,SliceResource!AX4)+IF(Init!$T5=0,Tier2!AX4,'PNGC T2 Allocation'!AX4)+T2Remarketing!AX4","v":200.178},{"$f":"Tier1!AY4+IF(Init!$S5=0,0,SliceResource!AY4)+IF(Init!$T5=0,Tier2!AY4,'PNGC T2 Allocation'!AY4)+T2Remarketing!AY4","v":143.47200000000001}]
[null,10015,"Asotin County PUD #1",{"$f":"Tier1!D5+IF(Init!$S6=0,0,SliceResource!D5)+IF(Init!$T6=0,Tier2!D5,'PNGC T2 Allocation'!D5)+T2Remarketing!D5","v":153.53700000000001},{"$f":"Tier1!E5+IF(Init!$S6=0,0,SliceResource!E5)+IF(Init!$T6=0,Tier2!E5,'PNGC T2 Allocation'!E5)+T2Remarketing!E5","v":126.395},{"$f":"Tier1!F5+IF(Init!$S6=0,0,SliceResource!F5)+IF(Init!$T6=0,Tier2!F5,'PNGC T2 Allocation'!F5)+T2Remarketing!F5","v":88.894000000000005},{"$f":"Tier1!G5+IF(Init!$S6=0,0,SliceResource!G5)+IF(Init!$T6=0,Tier2!G5,'PNGC T2 Allocation'!G5)+T2Remarketing!G5","v":64.995000000000005},{"$f":"Tier1!H5+IF(Init!$S6=0,0,SliceResource!H5)+IF(Init!$T6=0,Tier2!H5,'PNGC T2 Allocation'!H5)+T2Remarketing!H5","v":91.013999999999996},{"$f":"Tier1!I5+IF(Init!$S6=0,0,SliceResource!I5)+IF(Init!$T6=0,Tier2!I5,'PNGC T2 Allocation'!I5)+T2Remarketing!I5","v":70.412000000000006},{"$f":"Tier1!J5+IF(Init!$S6=0,0,SliceResource!J5)+IF(Init!$T6=0,Tier2!J5,'PNGC T2 Allocation'!J5)+T2Remarketing!J5","v":102.65},{"$f":"Tier1!K5+IF(Init!$S6=0,0,SliceResource!K5)+IF(Init!$T6=0,Tier2!K5,'PNGC T2 Allocation'!K5)+T2Remarketing!K5","v":63.261000000000003},{"$f":"Tier1!L5+IF(Init!$S6=0,0,SliceResource!L5)+IF(Init!$T6=0,Tier2!L5,'PNGC T2 Allocation'!L5)+T2Remarketing!L5","v":82.454999999999998},{"$f":"Tier1!M5+IF(Init!$S6=0,0,SliceResource!M5)+IF(Init!$T6=0,Tier2!M5,'PNGC T2 Allocation'!M5)+T2Remarketing!M5","v":62.944000000000003},{"$f":"Tier1!N5+IF(Init!$S6=0,0,SliceResource!N5)+IF(Init!$T6=0,Tier2!N5,'PNGC T2 Allocation'!N5)+T2Remarketing!N5","v":105.01900000000001},{"$f":"Tier1!O5+IF(Init!$S6=0,0,SliceResource!O5)+IF(Init!$T6=0,Tier2!O5,'PNGC T2 Allocation'!O5)+T2Remarketing!O5","v":62.116},{"$f":"Tier1!P5+IF(Init!$S6=0,0,SliceResource!P5)+IF(Init!$T6=0,Tier2!P5,'PNGC T2 Allocation'!P5)+T2Remarketing!P5","v":159.47900000000001},{"$f":"Tier1!Q5+IF(Init!$S6=0,0,SliceResource!Q5)+IF(Init!$T6=0,Tier2!Q5,'PNGC T2 Allocation'!Q5)+T2Remarketing!Q5","v":101.58},{"$f":"Tier1!R5+IF(Init!$S6=0,0,SliceResource!R5)+IF(Init!$T6=0,Tier2!R5,'PNGC T2 Allocation'!R5)+T2Remarketing!R5","v":262.87700000000001},{"$f":"Tier1!S5+IF(Init!$S6=0,0,SliceResource!S5)+IF(Init!$T6=0,Tier2!S5,'PNGC T2 Allocation'!S5)+T2Remarketing!S5","v":247.76400000000001},{"$f":"Tier1!T5+IF(Init!$S6=0,0,SliceResource!T5)+IF(Init!$T6=0,Tier2!T5,'PNGC T2 Allocation'!T5)+T2Remarketing!T5","v":388.93799999999999},{"$f":"Tier1!U5+IF(Init!$S6=0,0,SliceResource!U5)+IF(Init!$T6=0,Tier2!U5,'PNGC T2 Allocation'!U5)+T2Remarketing!U5","v":337.90899999999999},{"$f":"Tier1!V5+IF(Init!$S6=0,0,SliceResource!V5)+IF(Init!$T6=0,Tier2!V5,'PNGC T2 Allocation'!V5)+T2Remarketing!V5","v":533.1},{"$f":"Tier1!W5+IF(Init!$S6=0,0,SliceResource!W5)+IF(Init!$T6=0,Tier2!W5,'PNGC T2 Allocation'!W5)+T2Remarketing!W5","v":479.19299999999998},{"$f":"Tier1!X5+IF(Init!$S6=0,0,SliceResource!X5)+IF(Init!$T6=0,Tier2!X5,'PNGC T2 Allocation'!X5)+T2Remarketing!X5","v":510.38799999999998},{"$f":"Tier1!Y5+IF(Init!$S6=0,0,SliceResource!Y5)+IF(Init!$T6=0,Tier2!Y5,'PNGC T2 Allocation'!Y5)+T2Remarketing!Y5","v":430.57100000000003},{"$f":"Tier1!Z5+IF(Init!$S6=0,0,SliceResource!Z5)+IF(Init!$T6=0,Tier2!Z5,'PNGC T2 Allocation'!Z5)+T2Remarketing!Z5","v":283.02},{"$f":"Tier1!AA5+IF(Init!$S6=0,0,SliceResource!AA5)+IF(Init!$T6=0,Tier2!AA5,'PNGC T2 Allocation'!AA5)+T2Remarketing!AA5","v":306.63},{"$f":"Tier1!AB5+IF(Init!$S6=0,0,SliceResource!AB5)+IF(Init!$T6=0,Tier2!AB5,'PNGC T2 Allocation'!AB5)+T2Remarketing!AB5","v":153.53700000000001},{"$f":"Tier1!AC5+IF(Init!$S6=0,0,SliceResource!AC5)+IF(Init!$T6=0,Tier2!AC5,'PNGC T2 Allocation'!AC5)+T2Remarketing!AC5","v":126.395},{"$f":"Tier1!AD5+IF(Init!$S6=0,0,SliceResource!AD5)+IF(Init!$T6=0,Tier2!AD5,'PNGC T2 Allocation'!AD5)+T2Remarketing!AD5","v":88.894000000000005},{"$f":"Tier1!AE5+IF(Init!$S6=0,0,SliceResource!AE5)+IF(Init!$T6=0,Tier2!AE5,'PNGC T2 Allocation'!AE5)+T2Remarketing!AE5","v":64.995000000000005},{"$f":"Tier1!AF5+IF(Init!$S6=0,0,SliceResource!AF5)+IF(Init!$T6=0,Tier2!AF5,'PNGC T2 Allocation'!AF5)+T2Remarketing!AF5","v":91.013999999999996},{"$f":"Tier1!AG5+IF(Init!$S6=0,0,SliceResource!AG5)+IF(Init!$T6=0,Tier2!AG5,'PNGC T2 Allocation'!AG5)+T2Remarketing!AG5","v":70.412000000000006},{"$f":"Tier1!AH5+IF(Init!$S6=0,0,SliceResource!AH5)+IF(Init!$T6=0,Tier2!AH5,'PNGC T2 Allocation'!AH5)+T2Remarketing!AH5","v":102.65},{"$f":"Tier1!AI5+IF(Init!$S6=0,0,SliceResource!AI5)+IF(Init!$T6=0,Tier2!AI5,'PNGC T2 Allocation'!AI5)+T2Remarketing!AI5","v":63.261000000000003},{"$f":"Tier1!AJ5+IF(Init!$S6=0,0,SliceResource!AJ5)+IF(Init!$T6=0,Tier2!AJ5,'PNGC T2 Allocation'!AJ5)+T2Remarketing!AJ5","v":79.611000000000004},{"$f":"Tier1!AK5+IF(Init!$S6=0,0,SliceResource!AK5)+IF(Init!$T6=0,Tier2!AK5,'PNGC T2 Allocation'!AK5)+T2Remarketing!AK5","v":60.773000000000003},{"$f":"Tier1!AL5+IF(Init!$S6=0,0,SliceResource!AL5)+IF(Init!$T6=0,Tier2!AL5,'PNGC T2 Allocation'!AL5)+T2Remarketing!AL5","v":105.01900000000001},{"$f":"Tier1!AM5+IF(Init!$S6=0,0,SliceResource!AM5)+IF(Init!$T6=0,Tier2!AM5,'PNGC T2 Allocation'!AM5)+T2Remarketing!AM5","v":62.116},{"$f":"Tier1!AN5+IF(Init!$S6=0,0,SliceResource!AN5)+IF(Init!$T6=0,Tier2!AN5,'PNGC T2 Allocation'!AN5)+T2Remarketing!AN5","v":159.47900000000001},{"$f":"Tier1!AO5+IF(Init!$S6=0,0,SliceResource!AO5)+IF(Init!$T6=0,Tier2!AO5,'PNGC T2 Allocation'!AO5)+T2Remarketing!AO5","v":101.58},{"$f":"Tier1!AP5+IF(Init!$S6=0,0,SliceResource!AP5)+IF(Init!$T6=0,Tier2!AP5,'PNGC T2 Allocation'!AP5)+T2Remarketing!AP5","v":262.87700000000001},{"$f":"Tier1!AQ5+IF(Init!$S6=0,0,SliceResource!AQ5)+IF(Init!$T6=0,Tier2!AQ5,'PNGC T2 Allocation'!AQ5)+T2Remarketing!AQ5","v":247.76400000000001},{"$f":"Tier1!AR5+IF(Init!$S6=0,0,SliceResource!AR5)+IF(Init!$T6=0,Tier2!AR5,'PNGC T2 Allocation'!AR5)+T2Remarketing!AR5","v":388.93799999999999},{"$f":"Tier1!AS5+IF(Init!$S6=0,0,SliceResource!AS5)+IF(Init!$T6=0,Tier2!AS5,'PNGC T2 Allocation'!AS5)+T2Remarketing!AS5","v":337.90899999999999},{"$f":"Tier1!AT5+IF(Init!$S6=0,0,SliceResource!AT5)+IF(Init!$T6=0,Tier2!AT5,'PNGC T2 Allocation'!AT5)+T2Remarketing!AT5","v":533.1},{"$f":"Tier1!AU5+IF(Init!$S6=0,0,SliceResource!AU5)+IF(Init!$T6=0,Tier2!AU5,'PNGC T2 Allocation'!AU5)+T2Remarketing!AU5","v":479.19299999999998},{"$f":"Tier1!AV5+IF(Init!$S6=0,0,SliceResource!AV5)+IF(Init!$T6=0,Tier2!AV5,'PNGC T2 Allocation'!AV5)+T2Remarketing!AV5","v":510.38799999999998},{"$f":"Tier1!AW5+IF(Init!$S6=0,0,SliceResource!AW5)+IF(Init!$T6=0,Tier2!AW5,'PNGC T2 Allocation'!AW5)+T2Remarketing!AW5","v":430.57100000000003},{"$f":"Tier1!AX5+IF(Init!$S6=0,0,SliceResource!AX5)+IF(Init!$T6=0,Tier2!AX5,'PNGC T2 Allocation'!AX5)+T2Remarketing!AX5","v":283.02},{"$f":"Tier1!AY5+IF(Init!$S6=0,0,SliceResource!AY5)+IF(Init!$T6=0,Tier2!AY5,'PNGC T2 Allocation'!AY5)+T2Remarketing!AY5","v":306.63}]
[null,10024,"Benton County PUD #1",{"$f":"Tier1!D6+IF(Init!$S7=0,0,SliceResource!D6)+IF(Init!$T7=0,Tier2!D6,'PNGC T2 Allocation'!D6)+T2Remarketing!D6","v":64693.374645931537},{"$f":"Tier1!E6+IF(Init!$S7=0,0,SliceResource!E6)+IF(Init!$T7=0,Tier2!E6,'PNGC T2 Allocation'!E6)+T2Remarketing!E6","v":51008.237701599865},{"$f":"Tier1!F6+IF(Init!$S7=0,0,SliceResource!F6)+IF(Init!$T7=0,Tier2!F6,'PNGC T2 Allocation'!F6)+T2Remarketing!F6","v":76015.203716120435},{"$f":"Tier1!G6+IF(Init!$S7=0,0,SliceResource!G6)+IF(Init!$T7=0,Tier2!G6,'PNGC T2 Allocation'!G6)+T2Remarketing!G6","v":61002.200982186652},{"$f":"Tier1!H6+IF(Init!$S7=0,0,SliceResource!H6)+IF(Init!$T7=0,Tier2!H6,'PNGC T2 Allocation'!H6)+T2Remarketing!H6","v":82492.097969432245},{"$f":"Tier1!I6+IF(Init!$S7=0,0,SliceResource!I6)+IF(Init!$T7=0,Tier2!I6,'PNGC T2 Allocation'!I6)+T2Remarketing!I6","v":70943.204253711723},{"$f":"Tier1!J6+IF(Init!$S7=0,0,SliceResource!J6)+IF(Init!$T7=0,Tier2!J6,'PNGC T2 Allocation'!J6)+T2Remarketing!J6","v":90923.373168351609},{"$f":"Tier1!K6+IF(Init!$S7=0,0,SliceResource!K6)+IF(Init!$T7=0,Tier2!K6,'PNGC T2 Allocation'!K6)+T2Remarketing!K6","v":71689.582690431067},{"$f":"Tier1!L6+IF(Init!$S7=0,0,SliceResource!L6)+IF(Init!$T7=0,Tier2!L6,'PNGC T2 Allocation'!L6)+T2Remarketing!L6","v":76024.348089965439},{"$f":"Tier1!M6+IF(Init!$S7=0,0,SliceResource!M6)+IF(Init!$T7=0,Tier2!M6,'PNGC T2 Allocation'!M6)+T2Remarketing!M6","v":56258.017586574424},{"$f":"Tier1!N6+IF(Init!$S7=0,0,SliceResource!N6)+IF(Init!$T7=0,Tier2!N6,'PNGC T2 Allocation'!N6)+T2Remarketing!N6","v":77130.902780436329},{"$f":"Tier1!O6+IF(Init!$S7=0,0,SliceResource!O6)+IF(Init!$T7=0,Tier2!O6,'PNGC T2 Allocation'!O6)+T2Remarketing!O6","v":60629.339445198755},{"$f":"Tier1!P6+IF(Init!$S7=0,0,SliceResource!P6)+IF(Init!$T7=0,Tier2!P6,'PNGC T2 Allocation'!P6)+T2Remarketing!P6","v":70150.964729731961},{"$f":"Tier1!Q6+IF(Init!$S7=0,0,SliceResource!Q6)+IF(Init!$T7=0,Tier2!Q6,'PNGC T2 Allocation'!Q6)+T2Remarketing!Q6","v":51264.166533265656},{"$f":"Tier1!R6+IF(Init!$S7=0,0,SliceResource!R6)+IF(Init!$T7=0,Tier2!R6,'PNGC T2 Allocation'!R6)+T2Remarketing!R6","v":90082.816821871704},{"$f":"Tier1!S6+IF(Init!$S7=0,0,SliceResource!S6)+IF(Init!$T7=0,Tier2!S6,'PNGC T2 Allocation'!S6)+T2Remarketing!S6","v":71026.836340321926},{"$f":"Tier1!T6+IF(Init!$S7=0,0,SliceResource!T6)+IF(Init!$T7=0,Tier2!T6,'PNGC T2 Allocation'!T6)+T2Remarketing!T6","v":92629.488307204243},{"$f":"Tier1!U6+IF(Init!$S7=0,0,SliceResource!U6)+IF(Init!$T7=0,Tier2!U6,'PNGC T2 Allocation'!U6)+T2Remarketing!U6","v":74103.590645763397},{"$f":"Tier1!V6+IF(Init!$S7=0,0,SliceResource!V6)+IF(Init!$T7=0,Tier2!V6,'PNGC T2 Allocation'!V6)+T2Remarketing!V6","v":101660.85862789805},{"$f":"Tier1!W6+IF(Init!$S7=0,0,SliceResource!W6)+IF(Init!$T7=0,Tier2!W6,'PNGC T2 Allocation'!W6)+T2Remarketing!W6","v":80155.67699507346},{"$f":"Tier1!X6+IF(Init!$S7=0,0,SliceResource!X6)+IF(Init!$T7=0,Tier2!X6,'PNGC T2 Allocation'!X6)+T2Remarketing!X6","v":94780.323933704218},{"$f":"Tier1!Y6+IF(Init!$S7=0,0,SliceResource!Y6)+IF(Init!$T7=0,Tier2!Y6,'PNGC T2 Allocation'!Y6)+T2Remarketing!Y6","v":68452.456174341933},{"$f":"Tier1!Z6+IF(Init!$S7=0,0,SliceResource!Z6)+IF(Init!$T7=0,Tier2!Z6,'PNGC T2 Allocation'!Z6)+T2Remarketing!Z6","v":66873.084725805034},{"$f":"Tier1!AA6+IF(Init!$S7=0,0,SliceResource!AA6)+IF(Init!$T7=0,Tier2!AA6,'PNGC T2 Allocation'!AA6)+T2Remarketing!AA6","v":58513.949135079412},{"$f":"Tier1!AB6+IF(Init!$S7=0,0,SliceResource!AB6)+IF(Init!$T7=0,Tier2!AB6,'PNGC T2 Allocation'!AB6)+T2Remarketing!AB6","v":67661.624561593286},{"$f":"Tier1!AC6+IF(Init!$S7=0,0,SliceResource!AC6)+IF(Init!$T7=0,Tier2!AC6,'PNGC T2 Allocation'!AC6)+T2Remarketing!AC6","v":48866.728850039595},{"$f":"Tier1!AD6+IF(Init!$S7=0,0,SliceResource!AD6)+IF(Init!$T7=0,Tier2!AD6,'PNGC T2 Allocation'!AD6)+T2Remarketing!AD6","v":76448.563990816925},{"$f":"Tier1!AE6+IF(Init!$S7=0,0,SliceResource!AE6)+IF(Init!$T7=0,Tier2!AE6,'PNGC T2 Allocation'!AE6)+T2Remarketing!AE6","v":61349.972602630587},{"$f":"Tier1!AF6+IF(Init!$S7=0,0,SliceResource!AF6)+IF(Init!$T7=0,Tier2!AF6,'PNGC T2 Allocation'!AF6)+T2Remarketing!AF6","v":82980.722967428563},{"$f":"Tier1!AG6+IF(Init!$S7=0,0,SliceResource!AG6)+IF(Init!$T7=0,Tier2!AG6,'PNGC T2 Allocation'!AG6)+T2Remarketing!AG6","v":71363.421751988557},{"$f":"Tier1!AH6+IF(Init!$S7=0,0,SliceResource!AH6)+IF(Init!$T7=0,Tier2!AH6,'PNGC T2 Allocation'!AH6)+T2Remarketing!AH6","v":91481.882804495457},{"$f":"Tier1!AI6+IF(Init!$S7=0,0,SliceResource!AI6)+IF(Init!$T7=0,Tier2!AI6,'PNGC T2 Allocation'!AI6)+T2Remarketing!AI6","v":72129.946057390654},{"$f":"Tier1!AJ6+IF(Init!$S7=0,0,SliceResource!AJ6)+IF(Init!$T7=0,Tier2!AJ6,'PNGC T2 Allocation'!AJ6)+T2Remarketing!AJ6","v":74592.26635634937},{"$f":"Tier1!AK6+IF(Init!$S7=0,0,SliceResource!AK6)+IF(Init!$T7=0,Tier2!AK6,'PNGC T2 Allocation'!AK6)+T2Remarketing!AK6","v":55944.199767262035},{"$f":"Tier1!AL6+IF(Init!$S7=0,0,SliceResource!AL6)+IF(Init!$T7=0,Tier2!AL6,'PNGC T2 Allocation'!AL6)+T2Remarketing!AL6","v":77559.135654566926},{"$f":"Tier1!AM6+IF(Init!$S7=0,0,SliceResource!AM6)+IF(Init!$T7=0,Tier2!AM6,'PNGC T2 Allocation'!AM6)+T2Remarketing!AM6","v":60965.955190008142},{"$f":"Tier1!AN6+IF(Init!$S7=0,0,SliceResource!AN6)+IF(Init!$T7=0,Tier2!AN6,'PNGC T2 Allocation'!AN6)+T2Remarketing!AN6","v":70600.679886223123},{"$f":"Tier1!AO6+IF(Init!$S7=0,0,SliceResource!AO6)+IF(Init!$T7=0,Tier2!AO6,'PNGC T2 Allocation'!AO6)+T2Remarketing!AO6","v":51592.804532239999},{"$f":"Tier1!AP6+IF(Init!$S7=0,0,SliceResource!AP6)+IF(Init!$T7=0,Tier2!AP6,'PNGC T2 Allocation'!AP6)+T2Remarketing!AP6","v":86676.146321438006},{"$f":"Tier1!AQ6+IF(Init!$S7=0,0,SliceResource!AQ6)+IF(Init!$T7=0,Tier2!AQ6,'PNGC T2 Allocation'!AQ6)+T2Remarketing!AQ6","v":68340.807676518423},{"$f":"Tier1!AR6+IF(Init!$S7=0,0,SliceResource!AR6)+IF(Init!$T7=0,Tier2!AR6,'PNGC T2 Allocation'!AR6)+T2Remarketing!AR6","v":89551.894273837213},{"$f":"Tier1!AS6+IF(Init!$S7=0,0,SliceResource!AS6)+IF(Init!$T7=0,Tier2!AS6,'PNGC T2 Allocation'!AS6)+T2Remarketing!AS6","v":71641.515419069765},{"$f":"Tier1!AT6+IF(Init!$S7=0,0,SliceResource!AT6)+IF(Init!$T7=0,Tier2!AT6,'PNGC T2 Allocation'!AT6)+T2Remarketing!AT6","v":102437.5994706232},{"$f":"Tier1!AU6+IF(Init!$S7=0,0,SliceResource!AU6)+IF(Init!$T7=0,Tier2!AU6,'PNGC T2 Allocation'!AU6)+T2Remarketing!AU6","v":80768.107274914451},{"$f":"Tier1!AV6+IF(Init!$S7=0,0,SliceResource!AV6)+IF(Init!$T7=0,Tier2!AV6,'PNGC T2 Allocation'!AV6)+T2Remarketing!AV6","v":91973.275488848041},{"$f":"Tier1!AW6+IF(Init!$S7=0,0,SliceResource!AW6)+IF(Init!$T7=0,Tier2!AW6,'PNGC T2 Allocation'!AW6)+T2Remarketing!AW6","v":72517.390289284042},{"$f":"Tier1!AX6+IF(Init!$S7=0,0,SliceResource!AX6)+IF(Init!$T7=0,Tier2!AX6,'PNGC T2 Allocation'!AX6)+T2Remarketing!AX6","v":70141.554895796609},{"$f":"Tier1!AY6+IF(Init!$S7=0,0,SliceResource!AY6)+IF(Init!$T7=0,Tier2!AY6,'PNGC T2 Allocation'!AY6)+T2Remarketing!AY6","v":56113.243916637286}]
[null,10025,"Benton REA",{"$f":"Tier1!D7+IF(Init!$S8=0,0,SliceResource!D7)+IF(Init!$T8=0,Tier2!D7,'PNGC T2 Allocation'!D7)+T2Remarketing!D7","v":28473.357},{"$f":"Tier1!E7+IF(Init!$S8=0,0,SliceResource!E7)+IF(Init!$T8=0,Tier2!E7,'PNGC T2 Allocation'!E7)+T2Remarketing!E7","v":18354.752},{"$f":"Tier1!F7+IF(Init!$S8=0,0,SliceResource!F7)+IF(Init!$T8=0,Tier2!F7,'PNGC T2 Allocation'!F7)+T2Remarketing!F7","v":24173.125},{"$f":"Tier1!G7+IF(Init!$S8=0,0,SliceResource!G7)+IF(Init!$T8=0,Tier2!G7,'PNGC T2 Allocation'!G7)+T2Remarketing!G7","v":18176.375},{"$f":"Tier1!H7+IF(Init!$S8=0,0,SliceResource!H7)+IF(Init!$T8=0,Tier2!H7,'PNGC T2 Allocation'!H7)+T2Remarketing!H7","v":28036.178},{"$f":"Tier1!I7+IF(Init!$S8=0,0,SliceResource!I7)+IF(Init!$T8=0,Tier2!I7,'PNGC T2 Allocation'!I7)+T2Remarketing!I7","v":22816.256000000001},{"$f":"Tier1!J7+IF(Init!$S8=0,0,SliceResource!J7)+IF(Init!$T8=0,Tier2!J7,'PNGC T2 Allocation'!J7)+T2Remarketing!J7","v":28843.425999999999},{"$f":"Tier1!K7+IF(Init!$S8=0,0,SliceResource!K7)+IF(Init!$T8=0,Tier2!K7,'PNGC T2 Allocation'!K7)+T2Remarketing!K7","v":21004.293000000001},{"$f":"Tier1!L7+IF(Init!$S8=0,0,SliceResource!L7)+IF(Init!$T8=0,Tier2!L7,'PNGC T2 Allocation'!L7)+T2Remarketing!L7","v":22667.197},{"$f":"Tier1!M7+IF(Init!$S8=0,0,SliceResource!M7)+IF(Init!$T8=0,Tier2!M7,'PNGC T2 Allocation'!M7)+T2Remarketing!M7","v":15597.4},{"$f":"Tier1!N7+IF(Init!$S8=0,0,SliceResource!N7)+IF(Init!$T8=0,Tier2!N7,'PNGC T2 Allocation'!N7)+T2Remarketing!N7","v":23287.543000000001},{"$f":"Tier1!O7+IF(Init!$S8=0,0,SliceResource!O7)+IF(Init!$T8=0,Tier2!O7,'PNGC T2 Allocation'!O7)+T2Remarketing!O7","v":16959.870999999999},{"$f":"Tier1!P7+IF(Init!$S8=0,0,SliceResource!P7)+IF(Init!$T8=0,Tier2!P7,'PNGC T2 Allocation'!P7)+T2Remarketing!P7","v":23877.113000000001},{"$f":"Tier1!Q7+IF(Init!$S8=0,0,SliceResource!Q7)+IF(Init!$T8=0,Tier2!Q7,'PNGC T2 Allocation'!Q7)+T2Remarketing!Q7","v":15697.156000000003},{"$f":"Tier1!R7+IF(Init!$S8=0,0,SliceResource!R7)+IF(Init!$T8=0,Tier2!R7,'PNGC T2 Allocation'!R7)+T2Remarketing!R7","v":30762.699000000001},{"$f":"Tier1!S7+IF(Init!$S8=0,0,SliceResource!S7)+IF(Init!$T8=0,Tier2!S7,'PNGC T2 Allocation'!S7)+T2Remarketing!S7","v":21034.030999999999},{"$f":"Tier1!T7+IF(Init!$S8=0,0,SliceResource!T7)+IF(Init!$T8=0,Tier2!T7,'PNGC T2 Allocation'!T7)+T2Remarketing!T7","v":34757.531000000003},{"$f":"Tier1!U7+IF(Init!$S8=0,0,SliceResource!U7)+IF(Init!$T8=0,Tier2!U7,'PNGC T2 Allocation'!U7)+T2Remarketing!U7","v":24502.951000000001},{"$f":"Tier1!V7+IF(Init!$S8=0,0,SliceResource!V7)+IF(Init!$T8=0,Tier2!V7,'PNGC T2 Allocation'!V7)+T2Remarketing!V7","v":40466.711000000003},{"$f":"Tier1!W7+IF(Init!$S8=0,0,SliceResource!W7)+IF(Init!$T8=0,Tier2!W7,'PNGC T2 Allocation'!W7)+T2Remarketing!W7","v":27284.460999999999},{"$f":"Tier1!X7+IF(Init!$S8=0,0,SliceResource!X7)+IF(Init!$T8=0,Tier2!X7,'PNGC T2 Allocation'!X7)+T2Remarketing!X7","v":38217.733999999997},{"$f":"Tier1!Y7+IF(Init!$S8=0,0,SliceResource!Y7)+IF(Init!$T8=0,Tier2!Y7,'PNGC T2 Allocation'!Y7)+T2Remarketing!Y7","v":24524.5},{"$f":"Tier1!Z7+IF(Init!$S8=0,0,SliceResource!Z7)+IF(Init!$T8=0,Tier2!Z7,'PNGC T2 Allocation'!Z7)+T2Remarketing!Z7","v":29131.710999999999},{"$f":"Tier1!AA7+IF(Init!$S8=0,0,SliceResource!AA7)+IF(Init!$T8=0,Tier2!AA7,'PNGC T2 Allocation'!AA7)+T2Remarketing!AA7","v":22487.508000000002},{"$f":"Tier1!AB7+IF(Init!$S8=0,0,SliceResource!AB7)+IF(Init!$T8=0,Tier2!AB7,'PNGC T2 Allocation'!AB7)+T2Remarketing!AB7","v":28845.440999999999},{"$f":"Tier1!AC7+IF(Init!$S8=0,0,SliceResource!AC7)+IF(Init!$T8=0,Tier2!AC7,'PNGC T2 Allocation'!AC7)+T2Remarketing!AC7","v":18594.883000000002},{"$f":"Tier1!AD7+IF(Init!$S8=0,0,SliceResource!AD7)+IF(Init!$T8=0,Tier2!AD7,'PNGC T2 Allocation'!AD7)+T2Remarketing!AD7","v":24487.18},{"$f":"Tier1!AE7+IF(Init!$S8=0,0,SliceResource!AE7)+IF(Init!$T8=0,Tier2!AE7,'PNGC T2 Allocation'!AE7)+T2Remarketing!AE7","v":18412.559000000001},{"$f":"Tier1!AF7+IF(Init!$S8=0,0,SliceResource!AF7)+IF(Init!$T8=0,Tier2!AF7,'PNGC T2 Allocation'!AF7)+T2Remarketing!AF7","v":28276.175999999999},{"$f":"Tier1!AG7+IF(Init!$S8=0,0,SliceResource!AG7)+IF(Init!$T8=0,Tier2!AG7,'PNGC T2 Allocation'!AG7)+T2Remarketing!AG7","v":23011.598000000002},{"$f":"Tier1!AH7+IF(Init!$S8=0,0,SliceResource!AH7)+IF(Init!$T8=0,Tier2!AH7,'PNGC T2 Allocation'!AH7)+T2Remarketing!AH7","v":29010.539000000004},{"$f":"Tier1!AI7+IF(Init!$S8=0,0,SliceResource!AI7)+IF(Init!$T8=0,Tier2!AI7,'PNGC T2 Allocation'!AI7)+T2Remarketing!AI7","v":21126.008000000002},{"$f":"Tier1!AJ7+IF(Init!$S8=0,0,SliceResource!AJ7)+IF(Init!$T8=0,Tier2!AJ7,'PNGC T2 Allocation'!AJ7)+T2Remarketing!AJ7","v":22870.788999999997},{"$f":"Tier1!AK7+IF(Init!$S8=0,0,SliceResource!AK7)+IF(Init!$T8=0,Tier2!AK7,'PNGC T2 Allocation'!AK7)+T2Remarketing!AK7","v":15737.324000000001},{"$f":"Tier1!AL7+IF(Init!$S8=0,0,SliceResource!AL7)+IF(Init!$T8=0,Tier2!AL7,'PNGC T2 Allocation'!AL7)+T2Remarketing!AL7","v":23526.063999999998},{"$f":"Tier1!AM7+IF(Init!$S8=0,0,SliceResource!AM7)+IF(Init!$T8=0,Tier2!AM7,'PNGC T2 Allocation'!AM7)+T2Remarketing!AM7","v":17133.557000000001},{"$f":"Tier1!AN7+IF(Init!$S8=0,0,SliceResource!AN7)+IF(Init!$T8=0,Tier2!AN7,'PNGC T2 Allocation'!AN7)+T2Remarketing!AN7","v":24151.166000000005},{"$f":"Tier1!AO7+IF(Init!$S8=0,0,SliceResource!AO7)+IF(Init!$T8=0,Tier2!AO7,'PNGC T2 Allocation'!AO7)+T2Remarketing!AO7","v":15877.787},{"$f":"Tier1!AP7+IF(Init!$S8=0,0,SliceResource!AP7)+IF(Init!$T8=0,Tier2!AP7,'PNGC T2 Allocation'!AP7)+T2Remarketing!AP7","v":31110.787000000004},{"$f":"Tier1!AQ7+IF(Init!$S8=0,0,SliceResource!AQ7)+IF(Init!$T8=0,Tier2!AQ7,'PNGC T2 Allocation'!AQ7)+T2Remarketing!AQ7","v":21272.271000000001},{"$f":"Tier1!AR7+IF(Init!$S8=0,0,SliceResource!AR7)+IF(Init!$T8=0,Tier2!AR7,'PNGC T2 Allocation'!AR7)+T2Remarketing!AR7","v":35148.434000000001},{"$f":"Tier1!AS7+IF(Init!$S8=0,0,SliceResource!AS7)+IF(Init!$T8=0,Tier2!AS7,'PNGC T2 Allocation'!AS7)+T2Remarketing!AS7","v":24779.142999999996},{"$f":"Tier1!AT7+IF(Init!$S8=0,0,SliceResource!AT7)+IF(Init!$T8=0,Tier2!AT7,'PNGC T2 Allocation'!AT7)+T2Remarketing!AT7","v":40898.620999999999},{"$f":"Tier1!AU7+IF(Init!$S8=0,0,SliceResource!AU7)+IF(Init!$T8=0,Tier2!AU7,'PNGC T2 Allocation'!AU7)+T2Remarketing!AU7","v":27575.870999999999},{"$f":"Tier1!AV7+IF(Init!$S8=0,0,SliceResource!AV7)+IF(Init!$T8=0,Tier2!AV7,'PNGC T2 Allocation'!AV7)+T2Remarketing!AV7","v":38619.199000000001},{"$f":"Tier1!AW7+IF(Init!$S8=0,0,SliceResource!AW7)+IF(Init!$T8=0,Tier2!AW7,'PNGC T2 Allocation'!AW7)+T2Remarketing!AW7","v":24782.355},{"$f":"Tier1!AX7+IF(Init!$S8=0,0,SliceResource!AX7)+IF(Init!$T8=0,Tier2!AX7,'PNGC T2 Allocation'!AX7)+T2Remarketing!AX7","v":29450.048999999999},{"$f":"Tier1!AY7+IF(Init!$S8=0,0,SliceResource!AY7)+IF(Init!$T8=0,Tier2!AY7,'PNGC T2 Allocation'!AY7)+T2Remarketing!AY7","v":22733.970999999998}]
[null,10027,"Big Bend Elec Coop",{"$f":"Tier1!D8+IF(Init!$S9=0,0,SliceResource!D8)+IF(Init!$T9=0,Tier2!D8,'PNGC T2 Allocation'!D8)+T2Remarketing!D8","v":21810.407999999999},{"$f":"Tier1!E8+IF(Init!$S9=0,0,SliceResource!E8)+IF(Init!$T9=0,Tier2!E8,'PNGC T2 Allocation'!E8)+T2Remarketing!E8","v":14564.656999999999},{"$f":"Tier1!F8+IF(Init!$S9=0,0,SliceResource!F8)+IF(Init!$T9=0,Tier2!F8,'PNGC T2 Allocation'!F8)+T2Remarketing!F8","v":13820.647999999999},{"$f":"Tier1!G8+IF(Init!$S9=0,0,SliceResource!G8)+IF(Init!$T9=0,Tier2!G8,'PNGC T2 Allocation'!G8)+T2Remarketing!G8","v":10112.172},{"$f":"Tier1!H8+IF(Init!$S9=0,0,SliceResource!H8)+IF(Init!$T9=0,Tier2!H8,'PNGC T2 Allocation'!H8)+T2Remarketing!H8","v":16853.234},{"$f":"Tier1!I8+IF(Init!$S9=0,0,SliceResource!I8)+IF(Init!$T9=0,Tier2!I8,'PNGC T2 Allocation'!I8)+T2Remarketing!I8","v":12232.414000000001},{"$f":"Tier1!J8+IF(Init!$S9=0,0,SliceResource!J8)+IF(Init!$T9=0,Tier2!J8,'PNGC T2 Allocation'!J8)+T2Remarketing!J8","v":16657.758000000002},{"$f":"Tier1!K8+IF(Init!$S9=0,0,SliceResource!K8)+IF(Init!$T9=0,Tier2!K8,'PNGC T2 Allocation'!K8)+T2Remarketing!K8","v":12153.021000000001},{"$f":"Tier1!L8+IF(Init!$S9=0,0,SliceResource!L8)+IF(Init!$T9=0,Tier2!L8,'PNGC T2 Allocation'!L8)+T2Remarketing!L8","v":14139.378000000001},{"$f":"Tier1!M8+IF(Init!$S9=0,0,SliceResource!M8)+IF(Init!$T9=0,Tier2!M8,'PNGC T2 Allocation'!M8)+T2Remarketing!M8","v":9791.3469999999998},{"$f":"Tier1!N8+IF(Init!$S9=0,0,SliceResource!N8)+IF(Init!$T9=0,Tier2!N8,'PNGC T2 Allocation'!N8)+T2Remarketing!N8","v":12726.045},{"$f":"Tier1!O8+IF(Init!$S9=0,0,SliceResource!O8)+IF(Init!$T9=0,Tier2!O8,'PNGC T2 Allocation'!O8)+T2Remarketing!O8","v":8285.6929999999993},{"$f":"Tier1!P8+IF(Init!$S9=0,0,SliceResource!P8)+IF(Init!$T9=0,Tier2!P8,'PNGC T2 Allocation'!P8)+T2Remarketing!P8","v":18086.991999999998},{"$f":"Tier1!Q8+IF(Init!$S9=0,0,SliceResource!Q8)+IF(Init!$T9=0,Tier2!Q8,'PNGC T2 Allocation'!Q8)+T2Remarketing!Q8","v":11927.776},{"$f":"Tier1!R8+IF(Init!$S9=0,0,SliceResource!R8)+IF(Init!$T9=0,Tier2!R8,'PNGC T2 Allocation'!R8)+T2Remarketing!R8","v":35613.012000000002},{"$f":"Tier1!S8+IF(Init!$S9=0,0,SliceResource!S8)+IF(Init!$T9=0,Tier2!S8,'PNGC T2 Allocation'!S8)+T2Remarketing!S8","v":26756.798999999999},{"$f":"Tier1!T8+IF(Init!$S9=0,0,SliceResource!T8)+IF(Init!$T9=0,Tier2!T8,'PNGC T2 Allocation'!T8)+T2Remarketing!T8","v":47792.148000000001},{"$f":"Tier1!U8+IF(Init!$S9=0,0,SliceResource!U8)+IF(Init!$T9=0,Tier2!U8,'PNGC T2 Allocation'!U8)+T2Remarketing!U8","v":32847.913999999997},{"$f":"Tier1!V8+IF(Init!$S9=0,0,SliceResource!V8)+IF(Init!$T9=0,Tier2!V8,'PNGC T2 Allocation'!V8)+T2Remarketing!V8","v":46849.222999999998},{"$f":"Tier1!W8+IF(Init!$S9=0,0,SliceResource!W8)+IF(Init!$T9=0,Tier2!W8,'PNGC T2 Allocation'!W8)+T2Remarketing!W8","v":35213.625},{"$f":"Tier1!X8+IF(Init!$S9=0,0,SliceResource!X8)+IF(Init!$T9=0,Tier2!X8,'PNGC T2 Allocation'!X8)+T2Remarketing!X8","v":42347.684000000001},{"$f":"Tier1!Y8+IF(Init!$S9=0,0,SliceResource!Y8)+IF(Init!$T9=0,Tier2!Y8,'PNGC T2 Allocation'!Y8)+T2Remarketing!Y8","v":28547.643},{"$f":"Tier1!Z8+IF(Init!$S9=0,0,SliceResource!Z8)+IF(Init!$T9=0,Tier2!Z8,'PNGC T2 Allocation'!Z8)+T2Remarketing!Z8","v":30709.18},{"$f":"Tier1!AA8+IF(Init!$S9=0,0,SliceResource!AA8)+IF(Init!$T9=0,Tier2!AA8,'PNGC T2 Allocation'!AA8)+T2Remarketing!AA8","v":22961.585999999999},{"$f":"Tier1!AB8+IF(Init!$S9=0,0,SliceResource!AB8)+IF(Init!$T9=0,Tier2!AB8,'PNGC T2 Allocation'!AB8)+T2Remarketing!AB8","v":21435.578000000001},{"$f":"Tier1!AC8+IF(Init!$S9=0,0,SliceResource!AC8)+IF(Init!$T9=0,Tier2!AC8,'PNGC T2 Allocation'!AC8)+T2Remarketing!AC8","v":14425.698},{"$f":"Tier1!AD8+IF(Init!$S9=0,0,SliceResource!AD8)+IF(Init!$T9=0,Tier2!AD8,'PNGC T2 Allocation'!AD8)+T2Remarketing!AD8","v":13552.904999999999},{"$f":"Tier1!AE8+IF(Init!$S9=0,0,SliceResource!AE8)+IF(Init!$T9=0,Tier2!AE8,'PNGC T2 Allocation'!AE8)+T2Remarketing!AE8","v":9889.1239999999998},{"$f":"Tier1!AF8+IF(Init!$S9=0,0,SliceResource!AF8)+IF(Init!$T9=0,Tier2!AF8,'PNGC T2 Allocation'!AF8)+T2Remarketing!AF8","v":16585.532999999999},{"$f":"Tier1!AG8+IF(Init!$S9=0,0,SliceResource!AG8)+IF(Init!$T9=0,Tier2!AG8,'PNGC T2 Allocation'!AG8)+T2Remarketing!AG8","v":11986.322},{"$f":"Tier1!AH8+IF(Init!$S9=0,0,SliceResource!AH8)+IF(Init!$T9=0,Tier2!AH8,'PNGC T2 Allocation'!AH8)+T2Remarketing!AH8","v":16374.359},{"$f":"Tier1!AI8+IF(Init!$S9=0,0,SliceResource!AI8)+IF(Init!$T9=0,Tier2!AI8,'PNGC T2 Allocation'!AI8)+T2Remarketing!AI8","v":11922.629000000001},{"$f":"Tier1!AJ8+IF(Init!$S9=0,0,SliceResource!AJ8)+IF(Init!$T9=0,Tier2!AJ8,'PNGC T2 Allocation'!AJ8)+T2Remarketing!AJ8","v":13578.375},{"$f":"Tier1!AK8+IF(Init!$S9=0,0,SliceResource!AK8)+IF(Init!$T9=0,Tier2!AK8,'PNGC T2 Allocation'!AK8)+T2Remarketing!AK8","v":9363.8629999999994},{"$f":"Tier1!AL8+IF(Init!$S9=0,0,SliceResource!AL8)+IF(Init!$T9=0,Tier2!AL8,'PNGC T2 Allocation'!AL8)+T2Remarketing!AL8","v":12447.892},{"$f":"Tier1!AM8+IF(Init!$S9=0,0,SliceResource!AM8)+IF(Init!$T9=0,Tier2!AM8,'PNGC T2 Allocation'!AM8)+T2Remarketing!AM8","v":8051.0560000000005},{"$f":"Tier1!AN8+IF(Init!$S9=0,0,SliceResource!AN8)+IF(Init!$T9=0,Tier2!AN8,'PNGC T2 Allocation'!AN8)+T2Remarketing!AN8","v":17809.120999999999},{"$f":"Tier1!AO8+IF(Init!$S9=0,0,SliceResource!AO8)+IF(Init!$T9=0,Tier2!AO8,'PNGC T2 Allocation'!AO8)+T2Remarketing!AO8","v":11715.858},{"$f":"Tier1!AP8+IF(Init!$S9=0,0,SliceResource!AP8)+IF(Init!$T9=0,Tier2!AP8,'PNGC T2 Allocation'!AP8)+T2Remarketing!AP8","v":35328.277000000002},{"$f":"Tier1!AQ8+IF(Init!$S9=0,0,SliceResource!AQ8)+IF(Init!$T9=0,Tier2!AQ8,'PNGC T2 Allocation'!AQ8)+T2Remarketing!AQ8","v":26527.743999999999},{"$f":"Tier1!AR8+IF(Init!$S9=0,0,SliceResource!AR8)+IF(Init!$T9=0,Tier2!AR8,'PNGC T2 Allocation'!AR8)+T2Remarketing!AR8","v":47528.241999999998},{"$f":"Tier1!AS8+IF(Init!$S9=0,0,SliceResource!AS8)+IF(Init!$T9=0,Tier2!AS8,'PNGC T2 Allocation'!AS8)+T2Remarketing!AS8","v":32622.023000000001},{"$f":"Tier1!AT8+IF(Init!$S9=0,0,SliceResource!AT8)+IF(Init!$T9=0,Tier2!AT8,'PNGC T2 Allocation'!AT8)+T2Remarketing!AT8","v":46564.504000000001},{"$f":"Tier1!AU8+IF(Init!$S9=0,0,SliceResource!AU8)+IF(Init!$T9=0,Tier2!AU8,'PNGC T2 Allocation'!AU8)+T2Remarketing!AU8","v":34984.546999999999},{"$f":"Tier1!AV8+IF(Init!$S9=0,0,SliceResource!AV8)+IF(Init!$T9=0,Tier2!AV8,'PNGC T2 Allocation'!AV8)+T2Remarketing!AV8","v":42149.02},{"$f":"Tier1!AW8+IF(Init!$S9=0,0,SliceResource!AW8)+IF(Init!$T9=0,Tier2!AW8,'PNGC T2 Allocation'!AW8)+T2Remarketing!AW8","v":28232.517999999996},{"$f":"Tier1!AX8+IF(Init!$S9=0,0,SliceResource!AX8)+IF(Init!$T9=0,Tier2!AX8,'PNGC T2 Allocation'!AX8)+T2Remarketing!AX8","v":30360.379000000001},{"$f":"Tier1!AY8+IF(Init!$S9=0,0,SliceResource!AY8)+IF(Init!$T9=0,Tier2!AY8,'PNGC T2 Allocation'!AY8)+T2Remarketing!AY8","v":22820.598000000002}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"Tier1!D9+IF(Init!$S10=0,0,SliceResource!D9)+IF(Init!$T10=0,Tier2!D9,'PNGC T2 Allocation'!D9)+T2Remarketing!D9","v":9075.5938744245286},{"$f":"Tier1!E9+IF(Init!$S10=0,0,SliceResource!E9)+IF(Init!$T10=0,Tier2!E9,'PNGC T2 Allocation'!E9)+T2Remarketing!E9","v":5132.8174779116471},{"$f":"Tier1!F9+IF(Init!$S10=0,0,SliceResource!F9)+IF(Init!$T10=0,Tier2!F9,'PNGC T2 Allocation'!F9)+T2Remarketing!F9","v":8622.5248023312761},{"$f":"Tier1!G9+IF(Init!$S10=0,0,SliceResource!G9)+IF(Init!$T10=0,Tier2!G9,'PNGC T2 Allocation'!G9)+T2Remarketing!G9","v":5141.9394463708495},{"$f":"Tier1!H9+IF(Init!$S10=0,0,SliceResource!H9)+IF(Init!$T10=0,Tier2!H9,'PNGC T2 Allocation'!H9)+T2Remarketing!H9","v":9944.2888023312771},{"$f":"Tier1!I9+IF(Init!$S10=0,0,SliceResource!I9)+IF(Init!$T10=0,Tier2!I9,'PNGC T2 Allocation'!I9)+T2Remarketing!I9","v":6492.1265500048976},{"$f":"Tier1!J9+IF(Init!$S10=0,0,SliceResource!J9)+IF(Init!$T10=0,Tier2!J9,'PNGC T2 Allocation'!J9)+T2Remarketing!J9","v":10947.639874424529},{"$f":"Tier1!K9+IF(Init!$S10=0,0,SliceResource!K9)+IF(Init!$T10=0,Tier2!K9,'PNGC T2 Allocation'!K9)+T2Remarketing!K9","v":6395.6144779116466},{"$f":"Tier1!L9+IF(Init!$S10=0,0,SliceResource!L9)+IF(Init!$T10=0,Tier2!L9,'PNGC T2 Allocation'!L9)+T2Remarketing!L9","v":9811.9458023312764},{"$f":"Tier1!M9+IF(Init!$S10=0,0,SliceResource!M9)+IF(Init!$T10=0,Tier2!M9,'PNGC T2 Allocation'!M9)+T2Remarketing!M9","v":5522.0713337251436},{"$f":"Tier1!N9+IF(Init!$S10=0,0,SliceResource!N9)+IF(Init!$T10=0,Tier2!N9,'PNGC T2 Allocation'!N9)+T2Remarketing!N9","v":10049.545874424528},{"$f":"Tier1!O9+IF(Init!$S10=0,0,SliceResource!O9)+IF(Init!$T10=0,Tier2!O9,'PNGC T2 Allocation'!O9)+T2Remarketing!O9","v":5898.0514734058188},{"$f":"Tier1!P9+IF(Init!$S10=0,0,SliceResource!P9)+IF(Init!$T10=0,Tier2!P9,'PNGC T2 Allocation'!P9)+T2Remarketing!P9","v":9388.8778744245283},{"$f":"Tier1!Q9+IF(Init!$S10=0,0,SliceResource!Q9)+IF(Init!$T10=0,Tier2!Q9,'PNGC T2 Allocation'!Q9)+T2Remarketing!Q9","v":5040.5643697717696},{"$f":"Tier1!R9+IF(Init!$S10=0,0,SliceResource!R9)+IF(Init!$T10=0,Tier2!R9,'PNGC T2 Allocation'!R9)+T2Remarketing!R9","v":8271.5918744245282},{"$f":"Tier1!S9+IF(Init!$S10=0,0,SliceResource!S9)+IF(Init!$T10=0,Tier2!S9,'PNGC T2 Allocation'!S9)+T2Remarketing!S9","v":4656.187477911647},{"$f":"Tier1!T9+IF(Init!$S10=0,0,SliceResource!T9)+IF(Init!$T10=0,Tier2!T9,'PNGC T2 Allocation'!T9)+T2Remarketing!T9","v":8281.7748023312761},{"$f":"Tier1!U9+IF(Init!$S10=0,0,SliceResource!U9)+IF(Init!$T10=0,Tier2!U9,'PNGC T2 Allocation'!U9)+T2Remarketing!U9","v":4737.0894418650205},{"$f":"Tier1!V9+IF(Init!$S10=0,0,SliceResource!V9)+IF(Init!$T10=0,Tier2!V9,'PNGC T2 Allocation'!V9)+T2Remarketing!V9","v":8576.9228744245283},{"$f":"Tier1!W9+IF(Init!$S10=0,0,SliceResource!W9)+IF(Init!$T10=0,Tier2!W9,'PNGC T2 Allocation'!W9)+T2Remarketing!W9","v":4678.2214779116466},{"$f":"Tier1!X9+IF(Init!$S10=0,0,SliceResource!X9)+IF(Init!$T10=0,Tier2!X9,'PNGC T2 Allocation'!X9)+T2Remarketing!X9","v":8908.0299465177777},{"$f":"Tier1!Y9+IF(Init!$S10=0,0,SliceResource!Y9)+IF(Init!$T10=0,Tier2!Y9,'PNGC T2 Allocation'!Y9)+T2Remarketing!Y9","v":4656.6134058183961},{"$f":"Tier1!Z9+IF(Init!$S10=0,0,SliceResource!Z9)+IF(Init!$T10=0,Tier2!Z9,'PNGC T2 Allocation'!Z9)+T2Remarketing!Z9","v":7787.4607302380246},{"$f":"Tier1!AA9+IF(Init!$S10=0,0,SliceResource!AA9)+IF(Init!$T10=0,Tier2!AA9,'PNGC T2 Allocation'!AA9)+T2Remarketing!AA9","v":4681.0405139582717},{"$f":"Tier1!AB9+IF(Init!$S10=0,0,SliceResource!AB9)+IF(Init!$T10=0,Tier2!AB9,'PNGC T2 Allocation'!AB9)+T2Remarketing!AB9","v":9358.6150038983724},{"$f":"Tier1!AC9+IF(Init!$S10=0,0,SliceResource!AC9)+IF(Init!$T10=0,Tier2!AC9,'PNGC T2 Allocation'!AC9)+T2Remarketing!AC9","v":4894.565613926603},{"$f":"Tier1!AD9+IF(Init!$S10=0,0,SliceResource!AD9)+IF(Init!$T10=0,Tier2!AD9,'PNGC T2 Allocation'!AD9)+T2Remarketing!AD9","v":8646.5942999059007},{"$f":"Tier1!AE9+IF(Init!$S10=0,0,SliceResource!AE9)+IF(Init!$T10=0,Tier2!AE9,'PNGC T2 Allocation'!AE9)+T2Remarketing!AE9","v":5161.2552181744859},{"$f":"Tier1!AF9+IF(Init!$S10=0,0,SliceResource!AF9)+IF(Init!$T10=0,Tier2!AF9,'PNGC T2 Allocation'!AF9)+T2Remarketing!AF9","v":9968.3582999059017},{"$f":"Tier1!AG9+IF(Init!$S10=0,0,SliceResource!AG9)+IF(Init!$T10=0,Tier2!AG9,'PNGC T2 Allocation'!AG9)+T2Remarketing!AG9","v":6512.8263179190744},{"$f":"Tier1!AH9+IF(Init!$S10=0,0,SliceResource!AH9)+IF(Init!$T10=0,Tier2!AH9,'PNGC T2 Allocation'!AH9)+T2Remarketing!AH9","v":10972.672151902138},{"$f":"Tier1!AI9+IF(Init!$S10=0,0,SliceResource!AI9)+IF(Init!$T10=0,Tier2!AI9,'PNGC T2 Allocation'!AI9)+T2Remarketing!AI9","v":6415.3514659228385},{"$f":"Tier1!AJ9+IF(Init!$S10=0,0,SliceResource!AJ9)+IF(Init!$T10=0,Tier2!AJ9,'PNGC T2 Allocation'!AJ9)+T2Remarketing!AJ9","v":9467.0614479096657},{"$f":"Tier1!AK9+IF(Init!$S10=0,0,SliceResource!AK9)+IF(Init!$T10=0,Tier2!AK9,'PNGC T2 Allocation'!AK9)+T2Remarketing!AK9","v":5396.4023359322491},{"$f":"Tier1!AL9+IF(Init!$S10=0,0,SliceResource!AL9)+IF(Init!$T10=0,Tier2!AL9,'PNGC T2 Allocation'!AL9)+T2Remarketing!AL9","v":10074.578151902137},{"$f":"Tier1!AM9+IF(Init!$S10=0,0,SliceResource!AM9)+IF(Init!$T10=0,Tier2!AM9,'PNGC T2 Allocation'!AM9)+T2Remarketing!AM9","v":5917.7282876730751},{"$f":"Tier1!AN9+IF(Init!$S10=0,0,SliceResource!AN9)+IF(Init!$T10=0,Tier2!AN9,'PNGC T2 Allocation'!AN9)+T2Remarketing!AN9","v":9413.9101519021369},{"$f":"Tier1!AO9+IF(Init!$S10=0,0,SliceResource!AO9)+IF(Init!$T10=0,Tier2!AO9,'PNGC T2 Allocation'!AO9)+T2Remarketing!AO9","v":5058.8571879284846},{"$f":"Tier1!AP9+IF(Init!$S10=0,0,SliceResource!AP9)+IF(Init!$T10=0,Tier2!AP9,'PNGC T2 Allocation'!AP9)+T2Remarketing!AP9","v":8296.6241519021369},{"$f":"Tier1!AQ9+IF(Init!$S10=0,0,SliceResource!AQ9)+IF(Init!$T10=0,Tier2!AQ9,'PNGC T2 Allocation'!AQ9)+T2Remarketing!AQ9","v":4675.9244659228389},{"$f":"Tier1!AR9+IF(Init!$S10=0,0,SliceResource!AR9)+IF(Init!$T10=0,Tier2!AR9,'PNGC T2 Allocation'!AR9)+T2Remarketing!AR9","v":8305.8442999059007},{"$f":"Tier1!AS9+IF(Init!$S10=0,0,SliceResource!AS9)+IF(Init!$T10=0,Tier2!AS9,'PNGC T2 Allocation'!AS9)+T2Remarketing!AS9","v":4756.3450399247204},{"$f":"Tier1!AT9+IF(Init!$S10=0,0,SliceResource!AT9)+IF(Init!$T10=0,Tier2!AT9,'PNGC T2 Allocation'!AT9)+T2Remarketing!AT9","v":8601.955151902137},{"$f":"Tier1!AU9+IF(Init!$S10=0,0,SliceResource!AU9)+IF(Init!$T10=0,Tier2!AU9,'PNGC T2 Allocation'!AU9)+T2Remarketing!AU9","v":4697.9584659228385},{"$f":"Tier1!AV9+IF(Init!$S10=0,0,SliceResource!AV9)+IF(Init!$T10=0,Tier2!AV9,'PNGC T2 Allocation'!AV9)+T2Remarketing!AV9","v":8687.7581519021369},{"$f":"Tier1!AW9+IF(Init!$S10=0,0,SliceResource!AW9)+IF(Init!$T10=0,Tier2!AW9,'PNGC T2 Allocation'!AW9)+T2Remarketing!AW9","v":4921.6544659228384},{"$f":"Tier1!AX9+IF(Init!$S10=0,0,SliceResource!AX9)+IF(Init!$T10=0,Tier2!AX9,'PNGC T2 Allocation'!AX9)+T2Remarketing!AX9","v":8044.4412999059005},{"$f":"Tier1!AY9+IF(Init!$S10=0,0,SliceResource!AY9)+IF(Init!$T10=0,Tier2!AY9,'PNGC T2 Allocation'!AY9)+T2Remarketing!AY9","v":4467.3850399247203}]
[null,10044,"Canby, City of",{"$f":"Tier1!D10+IF(Init!$S11=0,0,SliceResource!D10)+IF(Init!$T11=0,Tier2!D10,'PNGC T2 Allocation'!D10)+T2Remarketing!D10","v":9721.5650000000005},{"$f":"Tier1!E10+IF(Init!$S11=0,0,SliceResource!E10)+IF(Init!$T11=0,Tier2!E10,'PNGC T2 Allocation'!E10)+T2Remarketing!E10","v":5692.4809999999998},{"$f":"Tier1!F10+IF(Init!$S11=0,0,SliceResource!F10)+IF(Init!$T11=0,Tier2!F10,'PNGC T2 Allocation'!F10)+T2Remarketing!F10","v":10477.09},{"$f":"Tier1!G10+IF(Init!$S11=0,0,SliceResource!G10)+IF(Init!$T11=0,Tier2!G10,'PNGC T2 Allocation'!G10)+T2Remarketing!G10","v":6416.6459999999997},{"$f":"Tier1!H10+IF(Init!$S11=0,0,SliceResource!H10)+IF(Init!$T11=0,Tier2!H10,'PNGC T2 Allocation'!H10)+T2Remarketing!H10","v":11635.124},{"$f":"Tier1!I10+IF(Init!$S11=0,0,SliceResource!I10)+IF(Init!$T11=0,Tier2!I10,'PNGC T2 Allocation'!I10)+T2Remarketing!I10","v":7679.5839999999998},{"$f":"Tier1!J10+IF(Init!$S11=0,0,SliceResource!J10)+IF(Init!$T11=0,Tier2!J10,'PNGC T2 Allocation'!J10)+T2Remarketing!J10","v":12080.592000000001},{"$f":"Tier1!K10+IF(Init!$S11=0,0,SliceResource!K10)+IF(Init!$T11=0,Tier2!K10,'PNGC T2 Allocation'!K10)+T2Remarketing!K10","v":7249.9030000000002},{"$f":"Tier1!L10+IF(Init!$S11=0,0,SliceResource!L10)+IF(Init!$T11=0,Tier2!L10,'PNGC T2 Allocation'!L10)+T2Remarketing!L10","v":10446.295},{"$f":"Tier1!M10+IF(Init!$S11=0,0,SliceResource!M10)+IF(Init!$T11=0,Tier2!M10,'PNGC T2 Allocation'!M10)+T2Remarketing!M10","v":5831.6139999999996},{"$f":"Tier1!N10+IF(Init!$S11=0,0,SliceResource!N10)+IF(Init!$T11=0,Tier2!N10,'PNGC T2 Allocation'!N10)+T2Remarketing!N10","v":10298.919},{"$f":"Tier1!O10+IF(Init!$S11=0,0,SliceResource!O10)+IF(Init!$T11=0,Tier2!O10,'PNGC T2 Allocation'!O10)+T2Remarketing!O10","v":6117.2120000000004},{"$f":"Tier1!P10+IF(Init!$S11=0,0,SliceResource!P10)+IF(Init!$T11=0,Tier2!P10,'PNGC T2 Allocation'!P10)+T2Remarketing!P10","v":9772.9040000000005},{"$f":"Tier1!Q10+IF(Init!$S11=0,0,SliceResource!Q10)+IF(Init!$T11=0,Tier2!Q10,'PNGC T2 Allocation'!Q10)+T2Remarketing!Q10","v":5280.5640000000003},{"$f":"Tier1!R10+IF(Init!$S11=0,0,SliceResource!R10)+IF(Init!$T11=0,Tier2!R10,'PNGC T2 Allocation'!R10)+T2Remarketing!R10","v":8862.3189999999995},{"$f":"Tier1!S10+IF(Init!$S11=0,0,SliceResource!S10)+IF(Init!$T11=0,Tier2!S10,'PNGC T2 Allocation'!S10)+T2Remarketing!S10","v":5019.45},{"$f":"Tier1!T10+IF(Init!$S11=0,0,SliceResource!T10)+IF(Init!$T11=0,Tier2!T10,'PNGC T2 Allocation'!T10)+T2Remarketing!T10","v":9169.64},{"$f":"Tier1!U10+IF(Init!$S11=0,0,SliceResource!U10)+IF(Init!$T11=0,Tier2!U10,'PNGC T2 Allocation'!U10)+T2Remarketing!U10","v":5418.3610000000008},{"$f":"Tier1!V10+IF(Init!$S11=0,0,SliceResource!V10)+IF(Init!$T11=0,Tier2!V10,'PNGC T2 Allocation'!V10)+T2Remarketing!V10","v":10434.084999999999},{"$f":"Tier1!W10+IF(Init!$S11=0,0,SliceResource!W10)+IF(Init!$T11=0,Tier2!W10,'PNGC T2 Allocation'!W10)+T2Remarketing!W10","v":5897.19},{"$f":"Tier1!X10+IF(Init!$S11=0,0,SliceResource!X10)+IF(Init!$T11=0,Tier2!X10,'PNGC T2 Allocation'!X10)+T2Remarketing!X10","v":10844.857},{"$f":"Tier1!Y10+IF(Init!$S11=0,0,SliceResource!Y10)+IF(Init!$T11=0,Tier2!Y10,'PNGC T2 Allocation'!Y10)+T2Remarketing!Y10","v":5675.74},{"$f":"Tier1!Z10+IF(Init!$S11=0,0,SliceResource!Z10)+IF(Init!$T11=0,Tier2!Z10,'PNGC T2 Allocation'!Z10)+T2Remarketing!Z10","v":8693.4670000000006},{"$f":"Tier1!AA10+IF(Init!$S11=0,0,SliceResource!AA10)+IF(Init!$T11=0,Tier2!AA10,'PNGC T2 Allocation'!AA10)+T2Remarketing!AA10","v":5551.5919999999996},{"$f":"Tier1!AB10+IF(Init!$S11=0,0,SliceResource!AB10)+IF(Init!$T11=0,Tier2!AB10,'PNGC T2 Allocation'!AB10)+T2Remarketing!AB10","v":10118.308999999999},{"$f":"Tier1!AC10+IF(Init!$S11=0,0,SliceResource!AC10)+IF(Init!$T11=0,Tier2!AC10,'PNGC T2 Allocation'!AC10)+T2Remarketing!AC10","v":5390.621000000001},{"$f":"Tier1!AD10+IF(Init!$S11=0,0,SliceResource!AD10)+IF(Init!$T11=0,Tier2!AD10,'PNGC T2 Allocation'!AD10)+T2Remarketing!AD10","v":10541.596},{"$f":"Tier1!AE10+IF(Init!$S11=0,0,SliceResource!AE10)+IF(Init!$T11=0,Tier2!AE10,'PNGC T2 Allocation'!AE10)+T2Remarketing!AE10","v":6456.15},{"$f":"Tier1!AF10+IF(Init!$S11=0,0,SliceResource!AF10)+IF(Init!$T11=0,Tier2!AF10,'PNGC T2 Allocation'!AF10)+T2Remarketing!AF10","v":11706.782999999999},{"$f":"Tier1!AG10+IF(Init!$S11=0,0,SliceResource!AG10)+IF(Init!$T11=0,Tier2!AG10,'PNGC T2 Allocation'!AG10)+T2Remarketing!AG10","v":7726.8739999999998},{"$f":"Tier1!AH10+IF(Init!$S11=0,0,SliceResource!AH10)+IF(Init!$T11=0,Tier2!AH10,'PNGC T2 Allocation'!AH10)+T2Remarketing!AH10","v":12154.98},{"$f":"Tier1!AI10+IF(Init!$S11=0,0,SliceResource!AI10)+IF(Init!$T11=0,Tier2!AI10,'PNGC T2 Allocation'!AI10)+T2Remarketing!AI10","v":7294.5630000000001},{"$f":"Tier1!AJ10+IF(Init!$S11=0,0,SliceResource!AJ10)+IF(Init!$T11=0,Tier2!AJ10,'PNGC T2 Allocation'!AJ10)+T2Remarketing!AJ10","v":10095.198},{"$f":"Tier1!AK10+IF(Init!$S11=0,0,SliceResource!AK10)+IF(Init!$T11=0,Tier2!AK10,'PNGC T2 Allocation'!AK10)+T2Remarketing!AK10","v":5717.3310000000001},{"$f":"Tier1!AL10+IF(Init!$S11=0,0,SliceResource!AL10)+IF(Init!$T11=0,Tier2!AL10,'PNGC T2 Allocation'!AL10)+T2Remarketing!AL10","v":10362.33},{"$f":"Tier1!AM10+IF(Init!$S11=0,0,SliceResource!AM10)+IF(Init!$T11=0,Tier2!AM10,'PNGC T2 Allocation'!AM10)+T2Remarketing!AM10","v":6154.866},{"$f":"Tier1!AN10+IF(Init!$S11=0,0,SliceResource!AN10)+IF(Init!$T11=0,Tier2!AN10,'PNGC T2 Allocation'!AN10)+T2Remarketing!AN10","v":9833.0669999999991},{"$f":"Tier1!AO10+IF(Init!$S11=0,0,SliceResource!AO10)+IF(Init!$T11=0,Tier2!AO10,'PNGC T2 Allocation'!AO10)+T2Remarketing!AO10","v":5313.0690000000004},{"$f":"Tier1!AP10+IF(Init!$S11=0,0,SliceResource!AP10)+IF(Init!$T11=0,Tier2!AP10,'PNGC T2 Allocation'!AP10)+T2Remarketing!AP10","v":8916.86},{"$f":"Tier1!AQ10+IF(Init!$S11=0,0,SliceResource!AQ10)+IF(Init!$T11=0,Tier2!AQ10,'PNGC T2 Allocation'!AQ10)+T2Remarketing!AQ10","v":5050.348},{"$f":"Tier1!AR10+IF(Init!$S11=0,0,SliceResource!AR10)+IF(Init!$T11=0,Tier2!AR10,'PNGC T2 Allocation'!AR10)+T2Remarketing!AR10","v":9226.0869999999995},{"$f":"Tier1!AS10+IF(Init!$S11=0,0,SliceResource!AS10)+IF(Init!$T11=0,Tier2!AS10,'PNGC T2 Allocation'!AS10)+T2Remarketing!AS10","v":5451.7070000000003},{"$f":"Tier1!AT10+IF(Init!$S11=0,0,SliceResource!AT10)+IF(Init!$T11=0,Tier2!AT10,'PNGC T2 Allocation'!AT10)+T2Remarketing!AT10","v":10498.322},{"$f":"Tier1!AU10+IF(Init!$S11=0,0,SliceResource!AU10)+IF(Init!$T11=0,Tier2!AU10,'PNGC T2 Allocation'!AU10)+T2Remarketing!AU10","v":5933.5020000000004},{"$f":"Tier1!AV10+IF(Init!$S11=0,0,SliceResource!AV10)+IF(Init!$T11=0,Tier2!AV10,'PNGC T2 Allocation'!AV10)+T2Remarketing!AV10","v":10550.626},{"$f":"Tier1!AW10+IF(Init!$S11=0,0,SliceResource!AW10)+IF(Init!$T11=0,Tier2!AW10,'PNGC T2 Allocation'!AW10)+T2Remarketing!AW10","v":6071.6949999999997},{"$f":"Tier1!AX10+IF(Init!$S11=0,0,SliceResource!AX10)+IF(Init!$T11=0,Tier2!AX10,'PNGC T2 Allocation'!AX10)+T2Remarketing!AX10","v":9068.68},{"$f":"Tier1!AY10+IF(Init!$S11=0,0,SliceResource!AY10)+IF(Init!$T11=0,Tier2!AY10,'PNGC T2 Allocation'!AY10)+T2Remarketing!AY10","v":5264.0569999999998}]
[null,10046,"Central Electric Coop",{"$f":"Tier1!D11+IF(Init!$S12=0,0,SliceResource!D11)+IF(Init!$T12=0,Tier2!D11,'PNGC T2 Allocation'!D11)+T2Remarketing!D11","v":35272.893407973359},{"$f":"Tier1!E11+IF(Init!$S12=0,0,SliceResource!E11)+IF(Init!$T12=0,Tier2!E11,'PNGC T2 Allocation'!E11)+T2Remarketing!E11","v":21113.260148594381},{"$f":"Tier1!F11+IF(Init!$S12=0,0,SliceResource!F11)+IF(Init!$T12=0,Tier2!F11,'PNGC T2 Allocation'!F11)+T2Remarketing!F11","v":42876.573815358999},{"$f":"Tier1!G11+IF(Init!$S12=0,0,SliceResource!G11)+IF(Init!$T12=0,Tier2!G11,'PNGC T2 Allocation'!G11)+T2Remarketing!G11","v":29413.608764325596},{"$f":"Tier1!H11+IF(Init!$S12=0,0,SliceResource!H11)+IF(Init!$T12=0,Tier2!H11,'PNGC T2 Allocation'!H11)+T2Remarketing!H11","v":53886.053815358995},{"$f":"Tier1!I11+IF(Init!$S12=0,0,SliceResource!I11)+IF(Init!$T12=0,Tier2!I11,'PNGC T2 Allocation'!I11)+T2Remarketing!I11","v":36780.103741208739},{"$f":"Tier1!J11+IF(Init!$S12=0,0,SliceResource!J11)+IF(Init!$T12=0,Tier2!J11,'PNGC T2 Allocation'!J11)+T2Remarketing!J11","v":49143.37840797336},{"$f":"Tier1!K11+IF(Init!$S12=0,0,SliceResource!K11)+IF(Init!$T12=0,Tier2!K11,'PNGC T2 Allocation'!K11)+T2Remarketing!K11","v":33955.338148594376},{"$f":"Tier1!L11+IF(Init!$S12=0,0,SliceResource!L11)+IF(Init!$T12=0,Tier2!L11,'PNGC T2 Allocation'!L11)+T2Remarketing!L11","v":43688.756815358996},{"$f":"Tier1!M11+IF(Init!$S12=0,0,SliceResource!M11)+IF(Init!$T12=0,Tier2!M11,'PNGC T2 Allocation'!M11)+T2Remarketing!M11","v":28339.001963365656},{"$f":"Tier1!N11+IF(Init!$S12=0,0,SliceResource!N11)+IF(Init!$T12=0,Tier2!N11,'PNGC T2 Allocation'!N11)+T2Remarketing!N11","v":40557.100407973361},{"$f":"Tier1!O11+IF(Init!$S12=0,0,SliceResource!O11)+IF(Init!$T12=0,Tier2!O11,'PNGC T2 Allocation'!O11)+T2Remarketing!O11","v":25767.044236555979},{"$f":"Tier1!P11+IF(Init!$S12=0,0,SliceResource!P11)+IF(Init!$T12=0,Tier2!P11,'PNGC T2 Allocation'!P11)+T2Remarketing!P11","v":37779.307407973356},{"$f":"Tier1!Q11+IF(Init!$S12=0,0,SliceResource!Q11)+IF(Init!$T12=0,Tier2!Q11,'PNGC T2 Allocation'!Q11)+T2Remarketing!Q11","v":23734.285259672841},{"$f":"Tier1!R11+IF(Init!$S12=0,0,SliceResource!R11)+IF(Init!$T12=0,Tier2!R11,'PNGC T2 Allocation'!R11)+T2Remarketing!R11","v":38164.901407973361},{"$f":"Tier1!S11+IF(Init!$S12=0,0,SliceResource!S11)+IF(Init!$T12=0,Tier2!S11,'PNGC T2 Allocation'!S11)+T2Remarketing!S11","v":26127.69914859438},{"$f":"Tier1!T11+IF(Init!$S12=0,0,SliceResource!T11)+IF(Init!$T12=0,Tier2!T11,'PNGC T2 Allocation'!T11)+T2Remarketing!T11","v":40102.139815358998},{"$f":"Tier1!U11+IF(Init!$S12=0,0,SliceResource!U11)+IF(Init!$T12=0,Tier2!U11,'PNGC T2 Allocation'!U11)+T2Remarketing!U11","v":24351.357852287201},{"$f":"Tier1!V11+IF(Init!$S12=0,0,SliceResource!V11)+IF(Init!$T12=0,Tier2!V11,'PNGC T2 Allocation'!V11)+T2Remarketing!V11","v":42302.64740797336},{"$f":"Tier1!W11+IF(Init!$S12=0,0,SliceResource!W11)+IF(Init!$T12=0,Tier2!W11,'PNGC T2 Allocation'!W11)+T2Remarketing!W11","v":27639.053148594379},{"$f":"Tier1!X11+IF(Init!$S12=0,0,SliceResource!X11)+IF(Init!$T12=0,Tier2!X11,'PNGC T2 Allocation'!X11)+T2Remarketing!X11","v":43163.987000587716},{"$f":"Tier1!Y11+IF(Init!$S12=0,0,SliceResource!Y11)+IF(Init!$T12=0,Tier2!Y11,'PNGC T2 Allocation'!Y11)+T2Remarketing!Y11","v":25500.111555980016},{"$f":"Tier1!Z11+IF(Init!$S12=0,0,SliceResource!Z11)+IF(Init!$T12=0,Tier2!Z11,'PNGC T2 Allocation'!Z11)+T2Remarketing!Z11","v":36973.944222744642},{"$f":"Tier1!AA11+IF(Init!$S12=0,0,SliceResource!AA11)+IF(Init!$T12=0,Tier2!AA11,'PNGC T2 Allocation'!AA11)+T2Remarketing!AA11","v":24339.601444901557},{"$f":"Tier1!AB11+IF(Init!$S12=0,0,SliceResource!AB11)+IF(Init!$T12=0,Tier2!AB11,'PNGC T2 Allocation'!AB11)+T2Remarketing!AB11","v":35917.031072052698},{"$f":"Tier1!AC11+IF(Init!$S12=0,0,SliceResource!AC11)+IF(Init!$T12=0,Tier2!AC11,'PNGC T2 Allocation'!AC11)+T2Remarketing!AC11","v":21613.613829815837},{"$f":"Tier1!AD11+IF(Init!$S12=0,0,SliceResource!AD11)+IF(Init!$T12=0,Tier2!AD11,'PNGC T2 Allocation'!AD11)+T2Remarketing!AD11","v":43554.564474122875},{"$f":"Tier1!AE11+IF(Init!$S12=0,0,SliceResource!AE11)+IF(Init!$T12=0,Tier2!AE11,'PNGC T2 Allocation'!AE11)+T2Remarketing!AE11","v":29880.722997983597},{"$f":"Tier1!AF11+IF(Init!$S12=0,0,SliceResource!AF11)+IF(Init!$T12=0,Tier2!AF11,'PNGC T2 Allocation'!AF11)+T2Remarketing!AF11","v":54565.045474122875},{"$f":"Tier1!AG11+IF(Init!$S12=0,0,SliceResource!AG11)+IF(Init!$T12=0,Tier2!AG11,'PNGC T2 Allocation'!AG11)+T2Remarketing!AG11","v":37245.681427745665},{"$f":"Tier1!AH11+IF(Init!$S12=0,0,SliceResource!AH11)+IF(Init!$T12=0,Tier2!AH11,'PNGC T2 Allocation'!AH11)+T2Remarketing!AH11","v":49819.428773087784},{"$f":"Tier1!AI11+IF(Init!$S12=0,0,SliceResource!AI11)+IF(Init!$T12=0,Tier2!AI11,'PNGC T2 Allocation'!AI11)+T2Remarketing!AI11","v":34423.860128780754},{"$f":"Tier1!AJ11+IF(Init!$S12=0,0,SliceResource!AJ11)+IF(Init!$T12=0,Tier2!AJ11,'PNGC T2 Allocation'!AJ11)+T2Remarketing!AJ11","v":43736.462175157947},{"$f":"Tier1!AK11+IF(Init!$S12=0,0,SliceResource!AK11)+IF(Init!$T12=0,Tier2!AK11,'PNGC T2 Allocation'!AK11)+T2Remarketing!AK11","v":28358.835381368463},{"$f":"Tier1!AL11+IF(Init!$S12=0,0,SliceResource!AL11)+IF(Init!$T12=0,Tier2!AL11,'PNGC T2 Allocation'!AL11)+T2Remarketing!AL11","v":41255.092773087781},{"$f":"Tier1!AM11+IF(Init!$S12=0,0,SliceResource!AM11)+IF(Init!$T12=0,Tier2!AM11,'PNGC T2 Allocation'!AM11)+T2Remarketing!AM11","v":26213.542110095445},{"$f":"Tier1!AN11+IF(Init!$S12=0,0,SliceResource!AN11)+IF(Init!$T12=0,Tier2!AN11,'PNGC T2 Allocation'!AN11)+T2Remarketing!AN11","v":38481.123773087784},{"$f":"Tier1!AO11+IF(Init!$S12=0,0,SliceResource!AO11)+IF(Init!$T12=0,Tier2!AO11,'PNGC T2 Allocation'!AO11)+T2Remarketing!AO11","v":24177.497680333378},{"$f":"Tier1!AP11+IF(Init!$S12=0,0,SliceResource!AP11)+IF(Init!$T12=0,Tier2!AP11,'PNGC T2 Allocation'!AP11)+T2Remarketing!AP11","v":38842.979773087784},{"$f":"Tier1!AQ11+IF(Init!$S12=0,0,SliceResource!AQ11)+IF(Init!$T12=0,Tier2!AQ11,'PNGC T2 Allocation'!AQ11)+T2Remarketing!AQ11","v":26594.110128780751},{"$f":"Tier1!AR11+IF(Init!$S12=0,0,SliceResource!AR11)+IF(Init!$T12=0,Tier2!AR11,'PNGC T2 Allocation'!AR11)+T2Remarketing!AR11","v":40812.150474122871},{"$f":"Tier1!AS11+IF(Init!$S12=0,0,SliceResource!AS11)+IF(Init!$T12=0,Tier2!AS11,'PNGC T2 Allocation'!AS11)+T2Remarketing!AS11","v":24786.406979298292},{"$f":"Tier1!AT11+IF(Init!$S12=0,0,SliceResource!AT11)+IF(Init!$T12=0,Tier2!AT11,'PNGC T2 Allocation'!AT11)+T2Remarketing!AT11","v":42993.361773087781},{"$f":"Tier1!AU11+IF(Init!$S12=0,0,SliceResource!AU11)+IF(Init!$T12=0,Tier2!AU11,'PNGC T2 Allocation'!AU11)+T2Remarketing!AU11","v":28092.880128780747},{"$f":"Tier1!AV11+IF(Init!$S12=0,0,SliceResource!AV11)+IF(Init!$T12=0,Tier2!AV11,'PNGC T2 Allocation'!AV11)+T2Remarketing!AV11","v":43950.623773087784},{"$f":"Tier1!AW11+IF(Init!$S12=0,0,SliceResource!AW11)+IF(Init!$T12=0,Tier2!AW11,'PNGC T2 Allocation'!AW11)+T2Remarketing!AW11","v":25857.989128780751},{"$f":"Tier1!AX11+IF(Init!$S12=0,0,SliceResource!AX11)+IF(Init!$T12=0,Tier2!AX11,'PNGC T2 Allocation'!AX11)+T2Remarketing!AX11","v":37592.912474122866},{"$f":"Tier1!AY11+IF(Init!$S12=0,0,SliceResource!AY11)+IF(Init!$T12=0,Tier2!AY11,'PNGC T2 Allocation'!AY11)+T2Remarketing!AY11","v":24865.695979298289}]
[null,10047,"Central Lincoln PUD",{"$f":"Tier1!D12+IF(Init!$S13=0,0,SliceResource!D12)+IF(Init!$T13=0,Tier2!D12,'PNGC T2 Allocation'!D12)+T2Remarketing!D12","v":64719.917999999998},{"$f":"Tier1!E12+IF(Init!$S13=0,0,SliceResource!E12)+IF(Init!$T13=0,Tier2!E12,'PNGC T2 Allocation'!E12)+T2Remarketing!E12","v":45707.391000000003},{"$f":"Tier1!F12+IF(Init!$S13=0,0,SliceResource!F12)+IF(Init!$T13=0,Tier2!F12,'PNGC T2 Allocation'!F12)+T2Remarketing!F12","v":65735.945000000007},{"$f":"Tier1!G12+IF(Init!$S13=0,0,SliceResource!G12)+IF(Init!$T13=0,Tier2!G12,'PNGC T2 Allocation'!G12)+T2Remarketing!G12","v":47531.199000000001},{"$f":"Tier1!H12+IF(Init!$S13=0,0,SliceResource!H12)+IF(Init!$T13=0,Tier2!H12,'PNGC T2 Allocation'!H12)+T2Remarketing!H12","v":78370.773000000001},{"$f":"Tier1!I12+IF(Init!$S13=0,0,SliceResource!I12)+IF(Init!$T13=0,Tier2!I12,'PNGC T2 Allocation'!I12)+T2Remarketing!I12","v":60420.957000000002},{"$f":"Tier1!J12+IF(Init!$S13=0,0,SliceResource!J12)+IF(Init!$T13=0,Tier2!J12,'PNGC T2 Allocation'!J12)+T2Remarketing!J12","v":77098.75},{"$f":"Tier1!K12+IF(Init!$S13=0,0,SliceResource!K12)+IF(Init!$T13=0,Tier2!K12,'PNGC T2 Allocation'!K12)+T2Remarketing!K12","v":54749.745999999999},{"$f":"Tier1!L12+IF(Init!$S13=0,0,SliceResource!L12)+IF(Init!$T13=0,Tier2!L12,'PNGC T2 Allocation'!L12)+T2Remarketing!L12","v":67888.476999999999},{"$f":"Tier1!M12+IF(Init!$S13=0,0,SliceResource!M12)+IF(Init!$T13=0,Tier2!M12,'PNGC T2 Allocation'!M12)+T2Remarketing!M12","v":44988.495999999999},{"$f":"Tier1!N12+IF(Init!$S13=0,0,SliceResource!N12)+IF(Init!$T13=0,Tier2!N12,'PNGC T2 Allocation'!N12)+T2Remarketing!N12","v":70224.875},{"$f":"Tier1!O12+IF(Init!$S13=0,0,SliceResource!O12)+IF(Init!$T13=0,Tier2!O12,'PNGC T2 Allocation'!O12)+T2Remarketing!O12","v":49832.042999999998},{"$f":"Tier1!P12+IF(Init!$S13=0,0,SliceResource!P12)+IF(Init!$T13=0,Tier2!P12,'PNGC T2 Allocation'!P12)+T2Remarketing!P12","v":67300.508000000002},{"$f":"Tier1!Q12+IF(Init!$S13=0,0,SliceResource!Q12)+IF(Init!$T13=0,Tier2!Q12,'PNGC T2 Allocation'!Q12)+T2Remarketing!Q12","v":44667.324000000001},{"$f":"Tier1!R12+IF(Init!$S13=0,0,SliceResource!R12)+IF(Init!$T13=0,Tier2!R12,'PNGC T2 Allocation'!R12)+T2Remarketing!R12","v":55949.582000000002},{"$f":"Tier1!S12+IF(Init!$S13=0,0,SliceResource!S12)+IF(Init!$T13=0,Tier2!S12,'PNGC T2 Allocation'!S12)+T2Remarketing!S12","v":39873.93},{"$f":"Tier1!T12+IF(Init!$S13=0,0,SliceResource!T12)+IF(Init!$T13=0,Tier2!T12,'PNGC T2 Allocation'!T12)+T2Remarketing!T12","v":54422.023000000001},{"$f":"Tier1!U12+IF(Init!$S13=0,0,SliceResource!U12)+IF(Init!$T13=0,Tier2!U12,'PNGC T2 Allocation'!U12)+T2Remarketing!U12","v":39560.012000000002},{"$f":"Tier1!V12+IF(Init!$S13=0,0,SliceResource!V12)+IF(Init!$T13=0,Tier2!V12,'PNGC T2 Allocation'!V12)+T2Remarketing!V12","v":57412.027000000002},{"$f":"Tier1!W12+IF(Init!$S13=0,0,SliceResource!W12)+IF(Init!$T13=0,Tier2!W12,'PNGC T2 Allocation'!W12)+T2Remarketing!W12","v":41052.5},{"$f":"Tier1!X12+IF(Init!$S13=0,0,SliceResource!X12)+IF(Init!$T13=0,Tier2!X12,'PNGC T2 Allocation'!X12)+T2Remarketing!X12","v":60763.917999999998},{"$f":"Tier1!Y12+IF(Init!$S13=0,0,SliceResource!Y12)+IF(Init!$T13=0,Tier2!Y12,'PNGC T2 Allocation'!Y12)+T2Remarketing!Y12","v":39321.449000000001},{"$f":"Tier1!Z12+IF(Init!$S13=0,0,SliceResource!Z12)+IF(Init!$T13=0,Tier2!Z12,'PNGC T2 Allocation'!Z12)+T2Remarketing!Z12","v":52503.93},{"$f":"Tier1!AA12+IF(Init!$S13=0,0,SliceResource!AA12)+IF(Init!$T13=0,Tier2!AA12,'PNGC T2 Allocation'!AA12)+T2Remarketing!AA12","v":41782.171999999999},{"$f":"Tier1!AB12+IF(Init!$S13=0,0,SliceResource!AB12)+IF(Init!$T13=0,Tier2!AB12,'PNGC T2 Allocation'!AB12)+T2Remarketing!AB12","v":67305.383000000002},{"$f":"Tier1!AC12+IF(Init!$S13=0,0,SliceResource!AC12)+IF(Init!$T13=0,Tier2!AC12,'PNGC T2 Allocation'!AC12)+T2Remarketing!AC12","v":43323.714999999997},{"$f":"Tier1!AD12+IF(Init!$S13=0,0,SliceResource!AD12)+IF(Init!$T13=0,Tier2!AD12,'PNGC T2 Allocation'!AD12)+T2Remarketing!AD12","v":65856.148000000001},{"$f":"Tier1!AE12+IF(Init!$S13=0,0,SliceResource!AE12)+IF(Init!$T13=0,Tier2!AE12,'PNGC T2 Allocation'!AE12)+T2Remarketing!AE12","v":47618.112999999998},{"$f":"Tier1!AF12+IF(Init!$S13=0,0,SliceResource!AF12)+IF(Init!$T13=0,Tier2!AF12,'PNGC T2 Allocation'!AF12)+T2Remarketing!AF12","v":78514.116999999998},{"$f":"Tier1!AG12+IF(Init!$S13=0,0,SliceResource!AG12)+IF(Init!$T13=0,Tier2!AG12,'PNGC T2 Allocation'!AG12)+T2Remarketing!AG12","v":60531.461000000003},{"$f":"Tier1!AH12+IF(Init!$S13=0,0,SliceResource!AH12)+IF(Init!$T13=0,Tier2!AH12,'PNGC T2 Allocation'!AH12)+T2Remarketing!AH12","v":77239.710999999996},{"$f":"Tier1!AI12+IF(Init!$S13=0,0,SliceResource!AI12)+IF(Init!$T13=0,Tier2!AI12,'PNGC T2 Allocation'!AI12)+T2Remarketing!AI12","v":54849.843999999997},{"$f":"Tier1!AJ12+IF(Init!$S13=0,0,SliceResource!AJ12)+IF(Init!$T13=0,Tier2!AJ12,'PNGC T2 Allocation'!AJ12)+T2Remarketing!AJ12","v":65304.309000000001},{"$f":"Tier1!AK12+IF(Init!$S13=0,0,SliceResource!AK12)+IF(Init!$T13=0,Tier2!AK12,'PNGC T2 Allocation'!AK12)+T2Remarketing!AK12","v":43879.546999999999},{"$f":"Tier1!AL12+IF(Init!$S13=0,0,SliceResource!AL12)+IF(Init!$T13=0,Tier2!AL12,'PNGC T2 Allocation'!AL12)+T2Remarketing!AL12","v":70353.258000000002},{"$f":"Tier1!AM12+IF(Init!$S13=0,0,SliceResource!AM12)+IF(Init!$T13=0,Tier2!AM12,'PNGC T2 Allocation'!AM12)+T2Remarketing!AM12","v":49923.148000000001},{"$f":"Tier1!AN12+IF(Init!$S13=0,0,SliceResource!AN12)+IF(Init!$T13=0,Tier2!AN12,'PNGC T2 Allocation'!AN12)+T2Remarketing!AN12","v":67423.539000000004},{"$f":"Tier1!AO12+IF(Init!$S13=0,0,SliceResource!AO12)+IF(Init!$T13=0,Tier2!AO12,'PNGC T2 Allocation'!AO12)+T2Remarketing!AO12","v":44748.972999999998},{"$f":"Tier1!AP12+IF(Init!$S13=0,0,SliceResource!AP12)+IF(Init!$T13=0,Tier2!AP12,'PNGC T2 Allocation'!AP12)+T2Remarketing!AP12","v":56051.898000000001},{"$f":"Tier1!AQ12+IF(Init!$S13=0,0,SliceResource!AQ12)+IF(Init!$T13=0,Tier2!AQ12,'PNGC T2 Allocation'!AQ12)+T2Remarketing!AQ12","v":39946.847999999998},{"$f":"Tier1!AR12+IF(Init!$S13=0,0,SliceResource!AR12)+IF(Init!$T13=0,Tier2!AR12,'PNGC T2 Allocation'!AR12)+T2Remarketing!AR12","v":54521.504000000001},{"$f":"Tier1!AS12+IF(Init!$S13=0,0,SliceResource!AS12)+IF(Init!$T13=0,Tier2!AS12,'PNGC T2 Allocation'!AS12)+T2Remarketing!AS12","v":39632.324000000001},{"$f":"Tier1!AT12+IF(Init!$S13=0,0,SliceResource!AT12)+IF(Init!$T13=0,Tier2!AT12,'PNGC T2 Allocation'!AT12)+T2Remarketing!AT12","v":57516.953000000001},{"$f":"Tier1!AU12+IF(Init!$S13=0,0,SliceResource!AU12)+IF(Init!$T13=0,Tier2!AU12,'PNGC T2 Allocation'!AU12)+T2Remarketing!AU12","v":41127.527000000002},{"$f":"Tier1!AV12+IF(Init!$S13=0,0,SliceResource!AV12)+IF(Init!$T13=0,Tier2!AV12,'PNGC T2 Allocation'!AV12)+T2Remarketing!AV12","v":58638.836000000003},{"$f":"Tier1!AW12+IF(Init!$S13=0,0,SliceResource!AW12)+IF(Init!$T13=0,Tier2!AW12,'PNGC T2 Allocation'!AW12)+T2Remarketing!AW12","v":41629.461000000003},{"$f":"Tier1!AX12+IF(Init!$S13=0,0,SliceResource!AX12)+IF(Init!$T13=0,Tier2!AX12,'PNGC T2 Allocation'!AX12)+T2Remarketing!AX12","v":54776.688000000002},{"$f":"Tier1!AY12+IF(Init!$S13=0,0,SliceResource!AY12)+IF(Init!$T13=0,Tier2!AY12,'PNGC T2 Allocation'!AY12)+T2Remarketing!AY12","v":39681.762000000002}]
[null,10055,"Albion, City of",{"$f":"Tier1!D13+IF(Init!$S14=0,0,SliceResource!D13)+IF(Init!$T14=0,Tier2!D13,'PNGC T2 Allocation'!D13)+T2Remarketing!D13","v":150.50200000000001},{"$f":"Tier1!E13+IF(Init!$S14=0,0,SliceResource!E13)+IF(Init!$T14=0,Tier2!E13,'PNGC T2 Allocation'!E13)+T2Remarketing!E13","v":106.83799999999999},{"$f":"Tier1!F13+IF(Init!$S14=0,0,SliceResource!F13)+IF(Init!$T14=0,Tier2!F13,'PNGC T2 Allocation'!F13)+T2Remarketing!F13","v":164.839},{"$f":"Tier1!G13+IF(Init!$S14=0,0,SliceResource!G13)+IF(Init!$T14=0,Tier2!G13,'PNGC T2 Allocation'!G13)+T2Remarketing!G13","v":127.28100000000001},{"$f":"Tier1!H13+IF(Init!$S14=0,0,SliceResource!H13)+IF(Init!$T14=0,Tier2!H13,'PNGC T2 Allocation'!H13)+T2Remarketing!H13","v":248.21299999999999},{"$f":"Tier1!I13+IF(Init!$S14=0,0,SliceResource!I13)+IF(Init!$T14=0,Tier2!I13,'PNGC T2 Allocation'!I13)+T2Remarketing!I13","v":205.124},{"$f":"Tier1!J13+IF(Init!$S14=0,0,SliceResource!J13)+IF(Init!$T14=0,Tier2!J13,'PNGC T2 Allocation'!J13)+T2Remarketing!J13","v":245.887},{"$f":"Tier1!K13+IF(Init!$S14=0,0,SliceResource!K13)+IF(Init!$T14=0,Tier2!K13,'PNGC T2 Allocation'!K13)+T2Remarketing!K13","v":192.01400000000001},{"$f":"Tier1!L13+IF(Init!$S14=0,0,SliceResource!L13)+IF(Init!$T14=0,Tier2!L13,'PNGC T2 Allocation'!L13)+T2Remarketing!L13","v":203.208},{"$f":"Tier1!M13+IF(Init!$S14=0,0,SliceResource!M13)+IF(Init!$T14=0,Tier2!M13,'PNGC T2 Allocation'!M13)+T2Remarketing!M13","v":147.20599999999999},{"$f":"Tier1!N13+IF(Init!$S14=0,0,SliceResource!N13)+IF(Init!$T14=0,Tier2!N13,'PNGC T2 Allocation'!N13)+T2Remarketing!N13","v":176.637},{"$f":"Tier1!O13+IF(Init!$S14=0,0,SliceResource!O13)+IF(Init!$T14=0,Tier2!O13,'PNGC T2 Allocation'!O13)+T2Remarketing!O13","v":135.773},{"$f":"Tier1!P13+IF(Init!$S14=0,0,SliceResource!P13)+IF(Init!$T14=0,Tier2!P13,'PNGC T2 Allocation'!P13)+T2Remarketing!P13","v":150.476},{"$f":"Tier1!Q13+IF(Init!$S14=0,0,SliceResource!Q13)+IF(Init!$T14=0,Tier2!Q13,'PNGC T2 Allocation'!Q13)+T2Remarketing!Q13","v":103.59},{"$f":"Tier1!R13+IF(Init!$S14=0,0,SliceResource!R13)+IF(Init!$T14=0,Tier2!R13,'PNGC T2 Allocation'!R13)+T2Remarketing!R13","v":123.08799999999999},{"$f":"Tier1!S13+IF(Init!$S14=0,0,SliceResource!S13)+IF(Init!$T14=0,Tier2!S13,'PNGC T2 Allocation'!S13)+T2Remarketing!S13","v":86.248999999999995},{"$f":"Tier1!T13+IF(Init!$S14=0,0,SliceResource!T13)+IF(Init!$T14=0,Tier2!T13,'PNGC T2 Allocation'!T13)+T2Remarketing!T13","v":119.083},{"$f":"Tier1!U13+IF(Init!$S14=0,0,SliceResource!U13)+IF(Init!$T14=0,Tier2!U13,'PNGC T2 Allocation'!U13)+T2Remarketing!U13","v":75.325000000000003},{"$f":"Tier1!V13+IF(Init!$S14=0,0,SliceResource!V13)+IF(Init!$T14=0,Tier2!V13,'PNGC T2 Allocation'!V13)+T2Remarketing!V13","v":139.703},{"$f":"Tier1!W13+IF(Init!$S14=0,0,SliceResource!W13)+IF(Init!$T14=0,Tier2!W13,'PNGC T2 Allocation'!W13)+T2Remarketing!W13","v":82.272000000000006},{"$f":"Tier1!X13+IF(Init!$S14=0,0,SliceResource!X13)+IF(Init!$T14=0,Tier2!X13,'PNGC T2 Allocation'!X13)+T2Remarketing!X13","v":134.98099999999999},{"$f":"Tier1!Y13+IF(Init!$S14=0,0,SliceResource!Y13)+IF(Init!$T14=0,Tier2!Y13,'PNGC T2 Allocation'!Y13)+T2Remarketing!Y13","v":71.929000000000002},{"$f":"Tier1!Z13+IF(Init!$S14=0,0,SliceResource!Z13)+IF(Init!$T14=0,Tier2!Z13,'PNGC T2 Allocation'!Z13)+T2Remarketing!Z13","v":109.488},{"$f":"Tier1!AA13+IF(Init!$S14=0,0,SliceResource!AA13)+IF(Init!$T14=0,Tier2!AA13,'PNGC T2 Allocation'!AA13)+T2Remarketing!AA13","v":77.884},{"$f":"Tier1!AB13+IF(Init!$S14=0,0,SliceResource!AB13)+IF(Init!$T14=0,Tier2!AB13,'PNGC T2 Allocation'!AB13)+T2Remarketing!AB13","v":156.239},{"$f":"Tier1!AC13+IF(Init!$S14=0,0,SliceResource!AC13)+IF(Init!$T14=0,Tier2!AC13,'PNGC T2 Allocation'!AC13)+T2Remarketing!AC13","v":101.101},{"$f":"Tier1!AD13+IF(Init!$S14=0,0,SliceResource!AD13)+IF(Init!$T14=0,Tier2!AD13,'PNGC T2 Allocation'!AD13)+T2Remarketing!AD13","v":164.839},{"$f":"Tier1!AE13+IF(Init!$S14=0,0,SliceResource!AE13)+IF(Init!$T14=0,Tier2!AE13,'PNGC T2 Allocation'!AE13)+T2Remarketing!AE13","v":127.28100000000001},{"$f":"Tier1!AF13+IF(Init!$S14=0,0,SliceResource!AF13)+IF(Init!$T14=0,Tier2!AF13,'PNGC T2 Allocation'!AF13)+T2Remarketing!AF13","v":248.21299999999999},{"$f":"Tier1!AG13+IF(Init!$S14=0,0,SliceResource!AG13)+IF(Init!$T14=0,Tier2!AG13,'PNGC T2 Allocation'!AG13)+T2Remarketing!AG13","v":205.124},{"$f":"Tier1!AH13+IF(Init!$S14=0,0,SliceResource!AH13)+IF(Init!$T14=0,Tier2!AH13,'PNGC T2 Allocation'!AH13)+T2Remarketing!AH13","v":245.887},{"$f":"Tier1!AI13+IF(Init!$S14=0,0,SliceResource!AI13)+IF(Init!$T14=0,Tier2!AI13,'PNGC T2 Allocation'!AI13)+T2Remarketing!AI13","v":192.01400000000001},{"$f":"Tier1!AJ13+IF(Init!$S14=0,0,SliceResource!AJ13)+IF(Init!$T14=0,Tier2!AJ13,'PNGC T2 Allocation'!AJ13)+T2Remarketing!AJ13","v":195.04900000000001},{"$f":"Tier1!AK13+IF(Init!$S14=0,0,SliceResource!AK13)+IF(Init!$T14=0,Tier2!AK13,'PNGC T2 Allocation'!AK13)+T2Remarketing!AK13","v":143.28200000000001},{"$f":"Tier1!AL13+IF(Init!$S14=0,0,SliceResource!AL13)+IF(Init!$T14=0,Tier2!AL13,'PNGC T2 Allocation'!AL13)+T2Remarketing!AL13","v":176.637},{"$f":"Tier1!AM13+IF(Init!$S14=0,0,SliceResource!AM13)+IF(Init!$T14=0,Tier2!AM13,'PNGC T2 Allocation'!AM13)+T2Remarketing!AM13","v":135.773},{"$f":"Tier1!AN13+IF(Init!$S14=0,0,SliceResource!AN13)+IF(Init!$T14=0,Tier2!AN13,'PNGC T2 Allocation'!AN13)+T2Remarketing!AN13","v":150.476},{"$f":"Tier1!AO13+IF(Init!$S14=0,0,SliceResource!AO13)+IF(Init!$T14=0,Tier2!AO13,'PNGC T2 Allocation'!AO13)+T2Remarketing!AO13","v":103.59},{"$f":"Tier1!AP13+IF(Init!$S14=0,0,SliceResource!AP13)+IF(Init!$T14=0,Tier2!AP13,'PNGC T2 Allocation'!AP13)+T2Remarketing!AP13","v":123.08799999999999},{"$f":"Tier1!AQ13+IF(Init!$S14=0,0,SliceResource!AQ13)+IF(Init!$T14=0,Tier2!AQ13,'PNGC T2 Allocation'!AQ13)+T2Remarketing!AQ13","v":86.248999999999995},{"$f":"Tier1!AR13+IF(Init!$S14=0,0,SliceResource!AR13)+IF(Init!$T14=0,Tier2!AR13,'PNGC T2 Allocation'!AR13)+T2Remarketing!AR13","v":119.083},{"$f":"Tier1!AS13+IF(Init!$S14=0,0,SliceResource!AS13)+IF(Init!$T14=0,Tier2!AS13,'PNGC T2 Allocation'!AS13)+T2Remarketing!AS13","v":75.325000000000003},{"$f":"Tier1!AT13+IF(Init!$S14=0,0,SliceResource!AT13)+IF(Init!$T14=0,Tier2!AT13,'PNGC T2 Allocation'!AT13)+T2Remarketing!AT13","v":139.703},{"$f":"Tier1!AU13+IF(Init!$S14=0,0,SliceResource!AU13)+IF(Init!$T14=0,Tier2!AU13,'PNGC T2 Allocation'!AU13)+T2Remarketing!AU13","v":82.272000000000006},{"$f":"Tier1!AV13+IF(Init!$S14=0,0,SliceResource!AV13)+IF(Init!$T14=0,Tier2!AV13,'PNGC T2 Allocation'!AV13)+T2Remarketing!AV13","v":130.36799999999999},{"$f":"Tier1!AW13+IF(Init!$S14=0,0,SliceResource!AW13)+IF(Init!$T14=0,Tier2!AW13,'PNGC T2 Allocation'!AW13)+T2Remarketing!AW13","v":76.542000000000002},{"$f":"Tier1!AX13+IF(Init!$S14=0,0,SliceResource!AX13)+IF(Init!$T14=0,Tier2!AX13,'PNGC T2 Allocation'!AX13)+T2Remarketing!AX13","v":113.804},{"$f":"Tier1!AY13+IF(Init!$S14=0,0,SliceResource!AY13)+IF(Init!$T14=0,Tier2!AY13,'PNGC T2 Allocation'!AY13)+T2Remarketing!AY13","v":73.566999999999993}]
[null,10057,"Ashland, City of",{"$f":"Tier1!D14+IF(Init!$S15=0,0,SliceResource!D14)+IF(Init!$T15=0,Tier2!D14,'PNGC T2 Allocation'!D14)+T2Remarketing!D14","v":8395.66},{"$f":"Tier1!E14+IF(Init!$S15=0,0,SliceResource!E14)+IF(Init!$T15=0,Tier2!E14,'PNGC T2 Allocation'!E14)+T2Remarketing!E14","v":4840.2659999999996},{"$f":"Tier1!F14+IF(Init!$S15=0,0,SliceResource!F14)+IF(Init!$T15=0,Tier2!F14,'PNGC T2 Allocation'!F14)+T2Remarketing!F14","v":10066.481},{"$f":"Tier1!G14+IF(Init!$S15=0,0,SliceResource!G14)+IF(Init!$T15=0,Tier2!G14,'PNGC T2 Allocation'!G14)+T2Remarketing!G14","v":6108.3159999999998},{"$f":"Tier1!H14+IF(Init!$S15=0,0,SliceResource!H14)+IF(Init!$T15=0,Tier2!H14,'PNGC T2 Allocation'!H14)+T2Remarketing!H14","v":10704.428},{"$f":"Tier1!I14+IF(Init!$S15=0,0,SliceResource!I14)+IF(Init!$T15=0,Tier2!I14,'PNGC T2 Allocation'!I14)+T2Remarketing!I14","v":7116.16},{"$f":"Tier1!J14+IF(Init!$S15=0,0,SliceResource!J14)+IF(Init!$T15=0,Tier2!J14,'PNGC T2 Allocation'!J14)+T2Remarketing!J14","v":11321.298000000001},{"$f":"Tier1!K14+IF(Init!$S15=0,0,SliceResource!K14)+IF(Init!$T15=0,Tier2!K14,'PNGC T2 Allocation'!K14)+T2Remarketing!K14","v":6817.8540000000003},{"$f":"Tier1!L14+IF(Init!$S15=0,0,SliceResource!L14)+IF(Init!$T15=0,Tier2!L14,'PNGC T2 Allocation'!L14)+T2Remarketing!L14","v":9856.7170000000006},{"$f":"Tier1!M14+IF(Init!$S15=0,0,SliceResource!M14)+IF(Init!$T15=0,Tier2!M14,'PNGC T2 Allocation'!M14)+T2Remarketing!M14","v":5556.7730000000001},{"$f":"Tier1!N14+IF(Init!$S15=0,0,SliceResource!N14)+IF(Init!$T15=0,Tier2!N14,'PNGC T2 Allocation'!N14)+T2Remarketing!N14","v":9158.02},{"$f":"Tier1!O14+IF(Init!$S15=0,0,SliceResource!O14)+IF(Init!$T15=0,Tier2!O14,'PNGC T2 Allocation'!O14)+T2Remarketing!O14","v":5519.3680000000004},{"$f":"Tier1!P14+IF(Init!$S15=0,0,SliceResource!P14)+IF(Init!$T15=0,Tier2!P14,'PNGC T2 Allocation'!P14)+T2Remarketing!P14","v":8760.0560000000005},{"$f":"Tier1!Q14+IF(Init!$S15=0,0,SliceResource!Q14)+IF(Init!$T15=0,Tier2!Q14,'PNGC T2 Allocation'!Q14)+T2Remarketing!Q14","v":4723.6059999999998},{"$f":"Tier1!R14+IF(Init!$S15=0,0,SliceResource!R14)+IF(Init!$T15=0,Tier2!R14,'PNGC T2 Allocation'!R14)+T2Remarketing!R14","v":7941.2520000000004},{"$f":"Tier1!S14+IF(Init!$S15=0,0,SliceResource!S14)+IF(Init!$T15=0,Tier2!S14,'PNGC T2 Allocation'!S14)+T2Remarketing!S14","v":4548.1130000000003},{"$f":"Tier1!T14+IF(Init!$S15=0,0,SliceResource!T14)+IF(Init!$T15=0,Tier2!T14,'PNGC T2 Allocation'!T14)+T2Remarketing!T14","v":7635.7039999999997},{"$f":"Tier1!U14+IF(Init!$S15=0,0,SliceResource!U14)+IF(Init!$T15=0,Tier2!U14,'PNGC T2 Allocation'!U14)+T2Remarketing!U14","v":4400.4690000000001},{"$f":"Tier1!V14+IF(Init!$S15=0,0,SliceResource!V14)+IF(Init!$T15=0,Tier2!V14,'PNGC T2 Allocation'!V14)+T2Remarketing!V14","v":9843.5300000000007},{"$f":"Tier1!W14+IF(Init!$S15=0,0,SliceResource!W14)+IF(Init!$T15=0,Tier2!W14,'PNGC T2 Allocation'!W14)+T2Remarketing!W14","v":5288.5630000000001},{"$f":"Tier1!X14+IF(Init!$S15=0,0,SliceResource!X14)+IF(Init!$T15=0,Tier2!X14,'PNGC T2 Allocation'!X14)+T2Remarketing!X14","v":10047.299999999999},{"$f":"Tier1!Y14+IF(Init!$S15=0,0,SliceResource!Y14)+IF(Init!$T15=0,Tier2!Y14,'PNGC T2 Allocation'!Y14)+T2Remarketing!Y14","v":4955.2250000000004},{"$f":"Tier1!Z14+IF(Init!$S15=0,0,SliceResource!Z14)+IF(Init!$T15=0,Tier2!Z14,'PNGC T2 Allocation'!Z14)+T2Remarketing!Z14","v":7318.04},{"$f":"Tier1!AA14+IF(Init!$S15=0,0,SliceResource!AA14)+IF(Init!$T15=0,Tier2!AA14,'PNGC T2 Allocation'!AA14)+T2Remarketing!AA14","v":4585.2290000000003},{"$f":"Tier1!AB14+IF(Init!$S15=0,0,SliceResource!AB14)+IF(Init!$T15=0,Tier2!AB14,'PNGC T2 Allocation'!AB14)+T2Remarketing!AB14","v":8710.1389999999992},{"$f":"Tier1!AC14+IF(Init!$S15=0,0,SliceResource!AC14)+IF(Init!$T15=0,Tier2!AC14,'PNGC T2 Allocation'!AC14)+T2Remarketing!AC14","v":4525.7870000000003},{"$f":"Tier1!AD14+IF(Init!$S15=0,0,SliceResource!AD14)+IF(Init!$T15=0,Tier2!AD14,'PNGC T2 Allocation'!AD14)+T2Remarketing!AD14","v":10066.481},{"$f":"Tier1!AE14+IF(Init!$S15=0,0,SliceResource!AE14)+IF(Init!$T15=0,Tier2!AE14,'PNGC T2 Allocation'!AE14)+T2Remarketing!AE14","v":6108.3159999999998},{"$f":"Tier1!AF14+IF(Init!$S15=0,0,SliceResource!AF14)+IF(Init!$T15=0,Tier2!AF14,'PNGC T2 Allocation'!AF14)+T2Remarketing!AF14","v":10704.428},{"$f":"Tier1!AG14+IF(Init!$S15=0,0,SliceResource!AG14)+IF(Init!$T15=0,Tier2!AG14,'PNGC T2 Allocation'!AG14)+T2Remarketing!AG14","v":7116.16},{"$f":"Tier1!AH14+IF(Init!$S15=0,0,SliceResource!AH14)+IF(Init!$T15=0,Tier2!AH14,'PNGC T2 Allocation'!AH14)+T2Remarketing!AH14","v":11321.298000000001},{"$f":"Tier1!AI14+IF(Init!$S15=0,0,SliceResource!AI14)+IF(Init!$T15=0,Tier2!AI14,'PNGC T2 Allocation'!AI14)+T2Remarketing!AI14","v":6817.8540000000003},{"$f":"Tier1!AJ14+IF(Init!$S15=0,0,SliceResource!AJ14)+IF(Init!$T15=0,Tier2!AJ14,'PNGC T2 Allocation'!AJ14)+T2Remarketing!AJ14","v":9469.6370000000006},{"$f":"Tier1!AK14+IF(Init!$S15=0,0,SliceResource!AK14)+IF(Init!$T15=0,Tier2!AK14,'PNGC T2 Allocation'!AK14)+T2Remarketing!AK14","v":5422.63},{"$f":"Tier1!AL14+IF(Init!$S15=0,0,SliceResource!AL14)+IF(Init!$T15=0,Tier2!AL14,'PNGC T2 Allocation'!AL14)+T2Remarketing!AL14","v":9158.02},{"$f":"Tier1!AM14+IF(Init!$S15=0,0,SliceResource!AM14)+IF(Init!$T15=0,Tier2!AM14,'PNGC T2 Allocation'!AM14)+T2Remarketing!AM14","v":5519.3680000000004},{"$f":"Tier1!AN14+IF(Init!$S15=0,0,SliceResource!AN14)+IF(Init!$T15=0,Tier2!AN14,'PNGC T2 Allocation'!AN14)+T2Remarketing!AN14","v":8760.0560000000005},{"$f":"Tier1!AO14+IF(Init!$S15=0,0,SliceResource!AO14)+IF(Init!$T15=0,Tier2!AO14,'PNGC T2 Allocation'!AO14)+T2Remarketing!AO14","v":4723.6059999999998},{"$f":"Tier1!AP14+IF(Init!$S15=0,0,SliceResource!AP14)+IF(Init!$T15=0,Tier2!AP14,'PNGC T2 Allocation'!AP14)+T2Remarketing!AP14","v":7941.2520000000004},{"$f":"Tier1!AQ14+IF(Init!$S15=0,0,SliceResource!AQ14)+IF(Init!$T15=0,Tier2!AQ14,'PNGC T2 Allocation'!AQ14)+T2Remarketing!AQ14","v":4548.1130000000003},{"$f":"Tier1!AR14+IF(Init!$S15=0,0,SliceResource!AR14)+IF(Init!$T15=0,Tier2!AR14,'PNGC T2 Allocation'!AR14)+T2Remarketing!AR14","v":7635.7039999999997},{"$f":"Tier1!AS14+IF(Init!$S15=0,0,SliceResource!AS14)+IF(Init!$T15=0,Tier2!AS14,'PNGC T2 Allocation'!AS14)+T2Remarketing!AS14","v":4400.4690000000001},{"$f":"Tier1!AT14+IF(Init!$S15=0,0,SliceResource!AT14)+IF(Init!$T15=0,Tier2!AT14,'PNGC T2 Allocation'!AT14)+T2Remarketing!AT14","v":9843.5300000000007},{"$f":"Tier1!AU14+IF(Init!$S15=0,0,SliceResource!AU14)+IF(Init!$T15=0,Tier2!AU14,'PNGC T2 Allocation'!AU14)+T2Remarketing!AU14","v":5288.5630000000001},{"$f":"Tier1!AV14+IF(Init!$S15=0,0,SliceResource!AV14)+IF(Init!$T15=0,Tier2!AV14,'PNGC T2 Allocation'!AV14)+T2Remarketing!AV14","v":9690.1020000000008},{"$f":"Tier1!AW14+IF(Init!$S15=0,0,SliceResource!AW14)+IF(Init!$T15=0,Tier2!AW14,'PNGC T2 Allocation'!AW14)+T2Remarketing!AW14","v":5311.4229999999998},{"$f":"Tier1!AX14+IF(Init!$S15=0,0,SliceResource!AX14)+IF(Init!$T15=0,Tier2!AX14,'PNGC T2 Allocation'!AX14)+T2Remarketing!AX14","v":7610.12},{"$f":"Tier1!AY14+IF(Init!$S15=0,0,SliceResource!AY14)+IF(Init!$T15=0,Tier2!AY14,'PNGC T2 Allocation'!AY14)+T2Remarketing!AY14","v":4293.1480000000001}]
[null,10059,"Bandon, City of",{"$f":"Tier1!D15+IF(Init!$S16=0,0,SliceResource!D15)+IF(Init!$T16=0,Tier2!D15,'PNGC T2 Allocation'!D15)+T2Remarketing!D15","v":3253.4650000000001},{"$f":"Tier1!E15+IF(Init!$S16=0,0,SliceResource!E15)+IF(Init!$T16=0,Tier2!E15,'PNGC T2 Allocation'!E15)+T2Remarketing!E15","v":1950.085},{"$f":"Tier1!F15+IF(Init!$S16=0,0,SliceResource!F15)+IF(Init!$T16=0,Tier2!F15,'PNGC T2 Allocation'!F15)+T2Remarketing!F15","v":3543.9},{"$f":"Tier1!G15+IF(Init!$S16=0,0,SliceResource!G15)+IF(Init!$T16=0,Tier2!G15,'PNGC T2 Allocation'!G15)+T2Remarketing!G15","v":2280.1439999999998},{"$f":"Tier1!H15+IF(Init!$S16=0,0,SliceResource!H15)+IF(Init!$T16=0,Tier2!H15,'PNGC T2 Allocation'!H15)+T2Remarketing!H15","v":4214.415},{"$f":"Tier1!I15+IF(Init!$S16=0,0,SliceResource!I15)+IF(Init!$T16=0,Tier2!I15,'PNGC T2 Allocation'!I15)+T2Remarketing!I15","v":2969.4470000000001},{"$f":"Tier1!J15+IF(Init!$S16=0,0,SliceResource!J15)+IF(Init!$T16=0,Tier2!J15,'PNGC T2 Allocation'!J15)+T2Remarketing!J15","v":4540.8040000000001},{"$f":"Tier1!K15+IF(Init!$S16=0,0,SliceResource!K15)+IF(Init!$T16=0,Tier2!K15,'PNGC T2 Allocation'!K15)+T2Remarketing!K15","v":2939.826},{"$f":"Tier1!L15+IF(Init!$S16=0,0,SliceResource!L15)+IF(Init!$T16=0,Tier2!L15,'PNGC T2 Allocation'!L15)+T2Remarketing!L15","v":4238.6540000000005},{"$f":"Tier1!M15+IF(Init!$S16=0,0,SliceResource!M15)+IF(Init!$T16=0,Tier2!M15,'PNGC T2 Allocation'!M15)+T2Remarketing!M15","v":2523.5329999999999},{"$f":"Tier1!N15+IF(Init!$S16=0,0,SliceResource!N15)+IF(Init!$T16=0,Tier2!N15,'PNGC T2 Allocation'!N15)+T2Remarketing!N15","v":3789.386},{"$f":"Tier1!O15+IF(Init!$S16=0,0,SliceResource!O15)+IF(Init!$T16=0,Tier2!O15,'PNGC T2 Allocation'!O15)+T2Remarketing!O15","v":2448.8119999999999},{"$f":"Tier1!P15+IF(Init!$S16=0,0,SliceResource!P15)+IF(Init!$T16=0,Tier2!P15,'PNGC T2 Allocation'!P15)+T2Remarketing!P15","v":3578.7049999999999},{"$f":"Tier1!Q15+IF(Init!$S16=0,0,SliceResource!Q15)+IF(Init!$T16=0,Tier2!Q15,'PNGC T2 Allocation'!Q15)+T2Remarketing!Q15","v":2136.085},{"$f":"Tier1!R15+IF(Init!$S16=0,0,SliceResource!R15)+IF(Init!$T16=0,Tier2!R15,'PNGC T2 Allocation'!R15)+T2Remarketing!R15","v":2964.529},{"$f":"Tier1!S15+IF(Init!$S16=0,0,SliceResource!S15)+IF(Init!$T16=0,Tier2!S15,'PNGC T2 Allocation'!S15)+T2Remarketing!S15","v":1859.194},{"$f":"Tier1!T15+IF(Init!$S16=0,0,SliceResource!T15)+IF(Init!$T16=0,Tier2!T15,'PNGC T2 Allocation'!T15)+T2Remarketing!T15","v":2712.1080000000002},{"$f":"Tier1!U15+IF(Init!$S16=0,0,SliceResource!U15)+IF(Init!$T16=0,Tier2!U15,'PNGC T2 Allocation'!U15)+T2Remarketing!U15","v":1710.385},{"$f":"Tier1!V15+IF(Init!$S16=0,0,SliceResource!V15)+IF(Init!$T16=0,Tier2!V15,'PNGC T2 Allocation'!V15)+T2Remarketing!V15","v":2749.2849999999999},{"$f":"Tier1!W15+IF(Init!$S16=0,0,SliceResource!W15)+IF(Init!$T16=0,Tier2!W15,'PNGC T2 Allocation'!W15)+T2Remarketing!W15","v":1670.136},{"$f":"Tier1!X15+IF(Init!$S16=0,0,SliceResource!X15)+IF(Init!$T16=0,Tier2!X15,'PNGC T2 Allocation'!X15)+T2Remarketing!X15","v":2851.2559999999999},{"$f":"Tier1!Y15+IF(Init!$S16=0,0,SliceResource!Y15)+IF(Init!$T16=0,Tier2!Y15,'PNGC T2 Allocation'!Y15)+T2Remarketing!Y15","v":1547.2919999999999},{"$f":"Tier1!Z15+IF(Init!$S16=0,0,SliceResource!Z15)+IF(Init!$T16=0,Tier2!Z15,'PNGC T2 Allocation'!Z15)+T2Remarketing!Z15","v":2584.1779999999999},{"$f":"Tier1!AA15+IF(Init!$S16=0,0,SliceResource!AA15)+IF(Init!$T16=0,Tier2!AA15,'PNGC T2 Allocation'!AA15)+T2Remarketing!AA15","v":1740.9970000000001},{"$f":"Tier1!AB15+IF(Init!$S16=0,0,SliceResource!AB15)+IF(Init!$T16=0,Tier2!AB15,'PNGC T2 Allocation'!AB15)+T2Remarketing!AB15","v":3380.8679999999999},{"$f":"Tier1!AC15+IF(Init!$S16=0,0,SliceResource!AC15)+IF(Init!$T16=0,Tier2!AC15,'PNGC T2 Allocation'!AC15)+T2Remarketing!AC15","v":1822.683},{"$f":"Tier1!AD15+IF(Init!$S16=0,0,SliceResource!AD15)+IF(Init!$T16=0,Tier2!AD15,'PNGC T2 Allocation'!AD15)+T2Remarketing!AD15","v":3543.9},{"$f":"Tier1!AE15+IF(Init!$S16=0,0,SliceResource!AE15)+IF(Init!$T16=0,Tier2!AE15,'PNGC T2 Allocation'!AE15)+T2Remarketing!AE15","v":2280.1439999999998},{"$f":"Tier1!AF15+IF(Init!$S16=0,0,SliceResource!AF15)+IF(Init!$T16=0,Tier2!AF15,'PNGC T2 Allocation'!AF15)+T2Remarketing!AF15","v":4214.415},{"$f":"Tier1!AG15+IF(Init!$S16=0,0,SliceResource!AG15)+IF(Init!$T16=0,Tier2!AG15,'PNGC T2 Allocation'!AG15)+T2Remarketing!AG15","v":2969.4470000000001},{"$f":"Tier1!AH15+IF(Init!$S16=0,0,SliceResource!AH15)+IF(Init!$T16=0,Tier2!AH15,'PNGC T2 Allocation'!AH15)+T2Remarketing!AH15","v":4540.8040000000001},{"$f":"Tier1!AI15+IF(Init!$S16=0,0,SliceResource!AI15)+IF(Init!$T16=0,Tier2!AI15,'PNGC T2 Allocation'!AI15)+T2Remarketing!AI15","v":2939.826},{"$f":"Tier1!AJ15+IF(Init!$S16=0,0,SliceResource!AJ15)+IF(Init!$T16=0,Tier2!AJ15,'PNGC T2 Allocation'!AJ15)+T2Remarketing!AJ15","v":4068.0819999999999},{"$f":"Tier1!AK15+IF(Init!$S16=0,0,SliceResource!AK15)+IF(Init!$T16=0,Tier2!AK15,'PNGC T2 Allocation'!AK15)+T2Remarketing!AK15","v":2460.9259999999999},{"$f":"Tier1!AL15+IF(Init!$S16=0,0,SliceResource!AL15)+IF(Init!$T16=0,Tier2!AL15,'PNGC T2 Allocation'!AL15)+T2Remarketing!AL15","v":3789.386},{"$f":"Tier1!AM15+IF(Init!$S16=0,0,SliceResource!AM15)+IF(Init!$T16=0,Tier2!AM15,'PNGC T2 Allocation'!AM15)+T2Remarketing!AM15","v":2448.8119999999999},{"$f":"Tier1!AN15+IF(Init!$S16=0,0,SliceResource!AN15)+IF(Init!$T16=0,Tier2!AN15,'PNGC T2 Allocation'!AN15)+T2Remarketing!AN15","v":3578.7049999999999},{"$f":"Tier1!AO15+IF(Init!$S16=0,0,SliceResource!AO15)+IF(Init!$T16=0,Tier2!AO15,'PNGC T2 Allocation'!AO15)+T2Remarketing!AO15","v":2136.085},{"$f":"Tier1!AP15+IF(Init!$S16=0,0,SliceResource!AP15)+IF(Init!$T16=0,Tier2!AP15,'PNGC T2 Allocation'!AP15)+T2Remarketing!AP15","v":2964.529},{"$f":"Tier1!AQ15+IF(Init!$S16=0,0,SliceResource!AQ15)+IF(Init!$T16=0,Tier2!AQ15,'PNGC T2 Allocation'!AQ15)+T2Remarketing!AQ15","v":1859.194},{"$f":"Tier1!AR15+IF(Init!$S16=0,0,SliceResource!AR15)+IF(Init!$T16=0,Tier2!AR15,'PNGC T2 Allocation'!AR15)+T2Remarketing!AR15","v":2712.1080000000002},{"$f":"Tier1!AS15+IF(Init!$S16=0,0,SliceResource!AS15)+IF(Init!$T16=0,Tier2!AS15,'PNGC T2 Allocation'!AS15)+T2Remarketing!AS15","v":1710.385},{"$f":"Tier1!AT15+IF(Init!$S16=0,0,SliceResource!AT15)+IF(Init!$T16=0,Tier2!AT15,'PNGC T2 Allocation'!AT15)+T2Remarketing!AT15","v":2749.2849999999999},{"$f":"Tier1!AU15+IF(Init!$S16=0,0,SliceResource!AU15)+IF(Init!$T16=0,Tier2!AU15,'PNGC T2 Allocation'!AU15)+T2Remarketing!AU15","v":1670.136},{"$f":"Tier1!AV15+IF(Init!$S16=0,0,SliceResource!AV15)+IF(Init!$T16=0,Tier2!AV15,'PNGC T2 Allocation'!AV15)+T2Remarketing!AV15","v":2743.5630000000001},{"$f":"Tier1!AW15+IF(Init!$S16=0,0,SliceResource!AW15)+IF(Init!$T16=0,Tier2!AW15,'PNGC T2 Allocation'!AW15)+T2Remarketing!AW15","v":1654.9860000000001},{"$f":"Tier1!AX15+IF(Init!$S16=0,0,SliceResource!AX15)+IF(Init!$T16=0,Tier2!AX15,'PNGC T2 Allocation'!AX15)+T2Remarketing!AX15","v":2693.605},{"$f":"Tier1!AY15+IF(Init!$S16=0,0,SliceResource!AY15)+IF(Init!$T16=0,Tier2!AY15,'PNGC T2 Allocation'!AY15)+T2Remarketing!AY15","v":1631.57}]
[null,10062,"Bonners Ferry, City of",{"$f":"Tier1!D17+IF(Init!$S18=0,0,SliceResource!D17)+IF(Init!$T18=0,Tier2!D17,'PNGC T2 Allocation'!D17)+T2Remarketing!D17","v":3660.1540000000005},{"$f":"Tier1!E17+IF(Init!$S18=0,0,SliceResource!E17)+IF(Init!$T18=0,Tier2!E17,'PNGC T2 Allocation'!E17)+T2Remarketing!E17","v":1819.3249999999998},{"$f":"Tier1!F17+IF(Init!$S18=0,0,SliceResource!F17)+IF(Init!$T18=0,Tier2!F17,'PNGC T2 Allocation'!F17)+T2Remarketing!F17","v":4018.335},{"$f":"Tier1!G17+IF(Init!$S18=0,0,SliceResource!G17)+IF(Init!$T18=0,Tier2!G17,'PNGC T2 Allocation'!G17)+T2Remarketing!G17","v":2361.1260000000002},{"$f":"Tier1!H17+IF(Init!$S18=0,0,SliceResource!H17)+IF(Init!$T18=0,Tier2!H17,'PNGC T2 Allocation'!H17)+T2Remarketing!H17","v":4883.1630000000005},{"$f":"Tier1!I17+IF(Init!$S18=0,0,SliceResource!I17)+IF(Init!$T18=0,Tier2!I17,'PNGC T2 Allocation'!I17)+T2Remarketing!I17","v":3016.6900000000005},{"$f":"Tier1!J17+IF(Init!$S18=0,0,SliceResource!J17)+IF(Init!$T18=0,Tier2!J17,'PNGC T2 Allocation'!J17)+T2Remarketing!J17","v":4837.3689999999997},{"$f":"Tier1!K17+IF(Init!$S18=0,0,SliceResource!K17)+IF(Init!$T18=0,Tier2!K17,'PNGC T2 Allocation'!K17)+T2Remarketing!K17","v":3010.6089999999999},{"$f":"Tier1!L17+IF(Init!$S18=0,0,SliceResource!L17)+IF(Init!$T18=0,Tier2!L17,'PNGC T2 Allocation'!L17)+T2Remarketing!L17","v":4433.2349999999997},{"$f":"Tier1!M17+IF(Init!$S18=0,0,SliceResource!M17)+IF(Init!$T18=0,Tier2!M17,'PNGC T2 Allocation'!M17)+T2Remarketing!M17","v":2557.268},{"$f":"Tier1!N17+IF(Init!$S18=0,0,SliceResource!N17)+IF(Init!$T18=0,Tier2!N17,'PNGC T2 Allocation'!N17)+T2Remarketing!N17","v":3999.6959999999999},{"$f":"Tier1!O17+IF(Init!$S18=0,0,SliceResource!O17)+IF(Init!$T18=0,Tier2!O17,'PNGC T2 Allocation'!O17)+T2Remarketing!O17","v":2143.0830000000001},{"$f":"Tier1!P17+IF(Init!$S18=0,0,SliceResource!P17)+IF(Init!$T18=0,Tier2!P17,'PNGC T2 Allocation'!P17)+T2Remarketing!P17","v":2929.0729999999994},{"$f":"Tier1!Q17+IF(Init!$S18=0,0,SliceResource!Q17)+IF(Init!$T18=0,Tier2!Q17,'PNGC T2 Allocation'!Q17)+T2Remarketing!Q17","v":1440.0479999999998},{"$f":"Tier1!R17+IF(Init!$S18=0,0,SliceResource!R17)+IF(Init!$T18=0,Tier2!R17,'PNGC T2 Allocation'!R17)+T2Remarketing!R17","v":1954.3949999999998},{"$f":"Tier1!S17+IF(Init!$S18=0,0,SliceResource!S17)+IF(Init!$T18=0,Tier2!S17,'PNGC T2 Allocation'!S17)+T2Remarketing!S17","v":697.73500000000013},{"$f":"Tier1!T17+IF(Init!$S18=0,0,SliceResource!T17)+IF(Init!$T18=0,Tier2!T17,'PNGC T2 Allocation'!T17)+T2Remarketing!T17","v":2094.0390000000002},{"$f":"Tier1!U17+IF(Init!$S18=0,0,SliceResource!U17)+IF(Init!$T18=0,Tier2!U17,'PNGC T2 Allocation'!U17)+T2Remarketing!U17","v":559.678},{"$f":"Tier1!V17+IF(Init!$S18=0,0,SliceResource!V17)+IF(Init!$T18=0,Tier2!V17,'PNGC T2 Allocation'!V17)+T2Remarketing!V17","v":2695.1059999999998},{"$f":"Tier1!W17+IF(Init!$S18=0,0,SliceResource!W17)+IF(Init!$T18=0,Tier2!W17,'PNGC T2 Allocation'!W17)+T2Remarketing!W17","v":1176.3870000000002},{"$f":"Tier1!X17+IF(Init!$S18=0,0,SliceResource!X17)+IF(Init!$T18=0,Tier2!X17,'PNGC T2 Allocation'!X17)+T2Remarketing!X17","v":3637.7659999999996},{"$f":"Tier1!Y17+IF(Init!$S18=0,0,SliceResource!Y17)+IF(Init!$T18=0,Tier2!Y17,'PNGC T2 Allocation'!Y17)+T2Remarketing!Y17","v":1680.633},{"$f":"Tier1!Z17+IF(Init!$S18=0,0,SliceResource!Z17)+IF(Init!$T18=0,Tier2!Z17,'PNGC T2 Allocation'!Z17)+T2Remarketing!Z17","v":3339.9030000000002},{"$f":"Tier1!AA17+IF(Init!$S18=0,0,SliceResource!AA17)+IF(Init!$T18=0,Tier2!AA17,'PNGC T2 Allocation'!AA17)+T2Remarketing!AA17","v":1752.547},{"$f":"Tier1!AB17+IF(Init!$S18=0,0,SliceResource!AB17)+IF(Init!$T18=0,Tier2!AB17,'PNGC T2 Allocation'!AB17)+T2Remarketing!AB17","v":3685.3119999999999},{"$f":"Tier1!AC17+IF(Init!$S18=0,0,SliceResource!AC17)+IF(Init!$T18=0,Tier2!AC17,'PNGC T2 Allocation'!AC17)+T2Remarketing!AC17","v":1865.038},{"$f":"Tier1!AD17+IF(Init!$S18=0,0,SliceResource!AD17)+IF(Init!$T18=0,Tier2!AD17,'PNGC T2 Allocation'!AD17)+T2Remarketing!AD17","v":4056.942},{"$f":"Tier1!AE17+IF(Init!$S18=0,0,SliceResource!AE17)+IF(Init!$T18=0,Tier2!AE17,'PNGC T2 Allocation'!AE17)+T2Remarketing!AE17","v":2384.777},{"$f":"Tier1!AF17+IF(Init!$S18=0,0,SliceResource!AF17)+IF(Init!$T18=0,Tier2!AF17,'PNGC T2 Allocation'!AF17)+T2Remarketing!AF17","v":4912.1809999999996},{"$f":"Tier1!AG17+IF(Init!$S18=0,0,SliceResource!AG17)+IF(Init!$T18=0,Tier2!AG17,'PNGC T2 Allocation'!AG17)+T2Remarketing!AG17","v":3034.9650000000001},{"$f":"Tier1!AH17+IF(Init!$S18=0,0,SliceResource!AH17)+IF(Init!$T18=0,Tier2!AH17,'PNGC T2 Allocation'!AH17)+T2Remarketing!AH17","v":4869.5450000000001},{"$f":"Tier1!AI17+IF(Init!$S18=0,0,SliceResource!AI17)+IF(Init!$T18=0,Tier2!AI17,'PNGC T2 Allocation'!AI17)+T2Remarketing!AI17","v":3030.8449999999998},{"$f":"Tier1!AJ17+IF(Init!$S18=0,0,SliceResource!AJ17)+IF(Init!$T18=0,Tier2!AJ17,'PNGC T2 Allocation'!AJ17)+T2Remarketing!AJ17","v":4320.2150000000001},{"$f":"Tier1!AK17+IF(Init!$S18=0,0,SliceResource!AK17)+IF(Init!$T18=0,Tier2!AK17,'PNGC T2 Allocation'!AK17)+T2Remarketing!AK17","v":2489.8180000000002},{"$f":"Tier1!AL17+IF(Init!$S18=0,0,SliceResource!AL17)+IF(Init!$T18=0,Tier2!AL17,'PNGC T2 Allocation'!AL17)+T2Remarketing!AL17","v":4040.6779999999999},{"$f":"Tier1!AM17+IF(Init!$S18=0,0,SliceResource!AM17)+IF(Init!$T18=0,Tier2!AM17,'PNGC T2 Allocation'!AM17)+T2Remarketing!AM17","v":2166.5},{"$f":"Tier1!AN17+IF(Init!$S18=0,0,SliceResource!AN17)+IF(Init!$T18=0,Tier2!AN17,'PNGC T2 Allocation'!AN17)+T2Remarketing!AN17","v":2973.0200000000004},{"$f":"Tier1!AO17+IF(Init!$S18=0,0,SliceResource!AO17)+IF(Init!$T18=0,Tier2!AO17,'PNGC T2 Allocation'!AO17)+T2Remarketing!AO17","v":1464.5639999999999},{"$f":"Tier1!AP17+IF(Init!$S18=0,0,SliceResource!AP17)+IF(Init!$T18=0,Tier2!AP17,'PNGC T2 Allocation'!AP17)+T2Remarketing!AP17","v":2001.1799999999998},{"$f":"Tier1!AQ17+IF(Init!$S18=0,0,SliceResource!AQ17)+IF(Init!$T18=0,Tier2!AQ17,'PNGC T2 Allocation'!AQ17)+T2Remarketing!AQ17","v":724.18400000000008},{"$f":"Tier1!AR17+IF(Init!$S18=0,0,SliceResource!AR17)+IF(Init!$T18=0,Tier2!AR17,'PNGC T2 Allocation'!AR17)+T2Remarketing!AR17","v":2143.259},{"$f":"Tier1!AS17+IF(Init!$S18=0,0,SliceResource!AS17)+IF(Init!$T18=0,Tier2!AS17,'PNGC T2 Allocation'!AS17)+T2Remarketing!AS17","v":584.72700000000009},{"$f":"Tier1!AT17+IF(Init!$S18=0,0,SliceResource!AT17)+IF(Init!$T18=0,Tier2!AT17,'PNGC T2 Allocation'!AT17)+T2Remarketing!AT17","v":2743.2170000000001},{"$f":"Tier1!AU17+IF(Init!$S18=0,0,SliceResource!AU17)+IF(Init!$T18=0,Tier2!AU17,'PNGC T2 Allocation'!AU17)+T2Remarketing!AU17","v":1202.6790000000001},{"$f":"Tier1!AV17+IF(Init!$S18=0,0,SliceResource!AV17)+IF(Init!$T18=0,Tier2!AV17,'PNGC T2 Allocation'!AV17)+T2Remarketing!AV17","v":3706.0450000000001},{"$f":"Tier1!AW17+IF(Init!$S18=0,0,SliceResource!AW17)+IF(Init!$T18=0,Tier2!AW17,'PNGC T2 Allocation'!AW17)+T2Remarketing!AW17","v":1687.366},{"$f":"Tier1!AX17+IF(Init!$S18=0,0,SliceResource!AX17)+IF(Init!$T18=0,Tier2!AX17,'PNGC T2 Allocation'!AX17)+T2Remarketing!AX17","v":3372.3780000000002},{"$f":"Tier1!AY17+IF(Init!$S18=0,0,SliceResource!AY17)+IF(Init!$T18=0,Tier2!AY17,'PNGC T2 Allocation'!AY17)+T2Remarketing!AY17","v":1793.038}]
[null,10074,"Forest Grove, City of",{"$f":"Tier1!D26+IF(Init!$S27=0,0,SliceResource!D26)+IF(Init!$T27=0,Tier2!D26,'PNGC T2 Allocation'!D26)+T2Remarketing!D26","v":11967.012000000001},{"$f":"Tier1!E26+IF(Init!$S27=0,0,SliceResource!E26)+IF(Init!$T27=0,Tier2!E26,'PNGC T2 Allocation'!E26)+T2Remarketing!E26","v":6900.3259999999991},{"$f":"Tier1!F26+IF(Init!$S27=0,0,SliceResource!F26)+IF(Init!$T27=0,Tier2!F26,'PNGC T2 Allocation'!F26)+T2Remarketing!F26","v":12008.054},{"$f":"Tier1!G26+IF(Init!$S27=0,0,SliceResource!G26)+IF(Init!$T27=0,Tier2!G26,'PNGC T2 Allocation'!G26)+T2Remarketing!G26","v":7254.4389999999994},{"$f":"Tier1!H26+IF(Init!$S27=0,0,SliceResource!H26)+IF(Init!$T27=0,Tier2!H26,'PNGC T2 Allocation'!H26)+T2Remarketing!H26","v":14766.743999999999},{"$f":"Tier1!I26+IF(Init!$S27=0,0,SliceResource!I26)+IF(Init!$T27=0,Tier2!I26,'PNGC T2 Allocation'!I26)+T2Remarketing!I26","v":9905.3189999999995},{"$f":"Tier1!J26+IF(Init!$S27=0,0,SliceResource!J26)+IF(Init!$T27=0,Tier2!J26,'PNGC T2 Allocation'!J26)+T2Remarketing!J26","v":15434.553000000002},{"$f":"Tier1!K26+IF(Init!$S27=0,0,SliceResource!K26)+IF(Init!$T27=0,Tier2!K26,'PNGC T2 Allocation'!K26)+T2Remarketing!K26","v":9502.8880000000026},{"$f":"Tier1!L26+IF(Init!$S27=0,0,SliceResource!L26)+IF(Init!$T27=0,Tier2!L26,'PNGC T2 Allocation'!L26)+T2Remarketing!L26","v":13114.887000000001},{"$f":"Tier1!M26+IF(Init!$S27=0,0,SliceResource!M26)+IF(Init!$T27=0,Tier2!M26,'PNGC T2 Allocation'!M26)+T2Remarketing!M26","v":7452.793999999999},{"$f":"Tier1!N26+IF(Init!$S27=0,0,SliceResource!N26)+IF(Init!$T27=0,Tier2!N26,'PNGC T2 Allocation'!N26)+T2Remarketing!N26","v":13411.188},{"$f":"Tier1!O26+IF(Init!$S27=0,0,SliceResource!O26)+IF(Init!$T27=0,Tier2!O26,'PNGC T2 Allocation'!O26)+T2Remarketing!O26","v":8251.9779999999992},{"$f":"Tier1!P26+IF(Init!$S27=0,0,SliceResource!P26)+IF(Init!$T27=0,Tier2!P26,'PNGC T2 Allocation'!P26)+T2Remarketing!P26","v":12491.933999999999},{"$f":"Tier1!Q26+IF(Init!$S27=0,0,SliceResource!Q26)+IF(Init!$T27=0,Tier2!Q26,'PNGC T2 Allocation'!Q26)+T2Remarketing!Q26","v":6955.2839999999997},{"$f":"Tier1!R26+IF(Init!$S27=0,0,SliceResource!R26)+IF(Init!$T27=0,Tier2!R26,'PNGC T2 Allocation'!R26)+T2Remarketing!R26","v":10394.387000000001},{"$f":"Tier1!S26+IF(Init!$S27=0,0,SliceResource!S26)+IF(Init!$T27=0,Tier2!S26,'PNGC T2 Allocation'!S26)+T2Remarketing!S26","v":5752.8620000000001},{"$f":"Tier1!T26+IF(Init!$S27=0,0,SliceResource!T26)+IF(Init!$T27=0,Tier2!T26,'PNGC T2 Allocation'!T26)+T2Remarketing!T26","v":9936.4220000000005},{"$f":"Tier1!U26+IF(Init!$S27=0,0,SliceResource!U26)+IF(Init!$T27=0,Tier2!U26,'PNGC T2 Allocation'!U26)+T2Remarketing!U26","v":5607.9590000000007},{"$f":"Tier1!V26+IF(Init!$S27=0,0,SliceResource!V26)+IF(Init!$T27=0,Tier2!V26,'PNGC T2 Allocation'!V26)+T2Remarketing!V26","v":11386.93},{"$f":"Tier1!W26+IF(Init!$S27=0,0,SliceResource!W26)+IF(Init!$T27=0,Tier2!W26,'PNGC T2 Allocation'!W26)+T2Remarketing!W26","v":6192.1260000000002},{"$f":"Tier1!X26+IF(Init!$S27=0,0,SliceResource!X26)+IF(Init!$T27=0,Tier2!X26,'PNGC T2 Allocation'!X26)+T2Remarketing!X26","v":12167.94},{"$f":"Tier1!Y26+IF(Init!$S27=0,0,SliceResource!Y26)+IF(Init!$T27=0,Tier2!Y26,'PNGC T2 Allocation'!Y26)+T2Remarketing!Y26","v":6019.8789999999999},{"$f":"Tier1!Z26+IF(Init!$S27=0,0,SliceResource!Z26)+IF(Init!$T27=0,Tier2!Z26,'PNGC T2 Allocation'!Z26)+T2Remarketing!Z26","v":10211.371999999999},{"$f":"Tier1!AA26+IF(Init!$S27=0,0,SliceResource!AA26)+IF(Init!$T27=0,Tier2!AA26,'PNGC T2 Allocation'!AA26)+T2Remarketing!AA26","v":6334.3580000000002},{"$f":"Tier1!AB26+IF(Init!$S27=0,0,SliceResource!AB26)+IF(Init!$T27=0,Tier2!AB26,'PNGC T2 Allocation'!AB26)+T2Remarketing!AB26","v":12455.492},{"$f":"Tier1!AC26+IF(Init!$S27=0,0,SliceResource!AC26)+IF(Init!$T27=0,Tier2!AC26,'PNGC T2 Allocation'!AC26)+T2Remarketing!AC26","v":6516.6589999999987},{"$f":"Tier1!AD26+IF(Init!$S27=0,0,SliceResource!AD26)+IF(Init!$T27=0,Tier2!AD26,'PNGC T2 Allocation'!AD26)+T2Remarketing!AD26","v":12066.289000000001},{"$f":"Tier1!AE26+IF(Init!$S27=0,0,SliceResource!AE26)+IF(Init!$T27=0,Tier2!AE26,'PNGC T2 Allocation'!AE26)+T2Remarketing!AE26","v":7294.7080000000005},{"$f":"Tier1!AF26+IF(Init!$S27=0,0,SliceResource!AF26)+IF(Init!$T27=0,Tier2!AF26,'PNGC T2 Allocation'!AF26)+T2Remarketing!AF26","v":14817.030999999999},{"$f":"Tier1!AG26+IF(Init!$S27=0,0,SliceResource!AG26)+IF(Init!$T27=0,Tier2!AG26,'PNGC T2 Allocation'!AG26)+T2Remarketing!AG26","v":9942.6630000000005},{"$f":"Tier1!AH26+IF(Init!$S27=0,0,SliceResource!AH26)+IF(Init!$T27=0,Tier2!AH26,'PNGC T2 Allocation'!AH26)+T2Remarketing!AH26","v":15484.096},{"$f":"Tier1!AI26+IF(Init!$S27=0,0,SliceResource!AI26)+IF(Init!$T27=0,Tier2!AI26,'PNGC T2 Allocation'!AI26)+T2Remarketing!AI26","v":9537.1929999999993},{"$f":"Tier1!AJ26+IF(Init!$S27=0,0,SliceResource!AJ26)+IF(Init!$T27=0,Tier2!AJ26,'PNGC T2 Allocation'!AJ26)+T2Remarketing!AJ26","v":13063.085999999999},{"$f":"Tier1!AK26+IF(Init!$S27=0,0,SliceResource!AK26)+IF(Init!$T27=0,Tier2!AK26,'PNGC T2 Allocation'!AK26)+T2Remarketing!AK26","v":7536.3740000000007},{"$f":"Tier1!AL26+IF(Init!$S27=0,0,SliceResource!AL26)+IF(Init!$T27=0,Tier2!AL26,'PNGC T2 Allocation'!AL26)+T2Remarketing!AL26","v":13466.8},{"$f":"Tier1!AM26+IF(Init!$S27=0,0,SliceResource!AM26)+IF(Init!$T27=0,Tier2!AM26,'PNGC T2 Allocation'!AM26)+T2Remarketing!AM26","v":8291.3340000000007},{"$f":"Tier1!AN26+IF(Init!$S27=0,0,SliceResource!AN26)+IF(Init!$T27=0,Tier2!AN26,'PNGC T2 Allocation'!AN26)+T2Remarketing!AN26","v":12560.7},{"$f":"Tier1!AO26+IF(Init!$S27=0,0,SliceResource!AO26)+IF(Init!$T27=0,Tier2!AO26,'PNGC T2 Allocation'!AO26)+T2Remarketing!AO26","v":6993.2919999999995},{"$f":"Tier1!AP26+IF(Init!$S27=0,0,SliceResource!AP26)+IF(Init!$T27=0,Tier2!AP26,'PNGC T2 Allocation'!AP26)+T2Remarketing!AP26","v":10474.289000000001},{"$f":"Tier1!AQ26+IF(Init!$S27=0,0,SliceResource!AQ26)+IF(Init!$T27=0,Tier2!AQ26,'PNGC T2 Allocation'!AQ26)+T2Remarketing!AQ26","v":5793.7830000000004},{"$f":"Tier1!AR26+IF(Init!$S27=0,0,SliceResource!AR26)+IF(Init!$T27=0,Tier2!AR26,'PNGC T2 Allocation'!AR26)+T2Remarketing!AR26","v":10021.126},{"$f":"Tier1!AS26+IF(Init!$S27=0,0,SliceResource!AS26)+IF(Init!$T27=0,Tier2!AS26,'PNGC T2 Allocation'!AS26)+T2Remarketing!AS26","v":5649.47},{"$f":"Tier1!AT26+IF(Init!$S27=0,0,SliceResource!AT26)+IF(Init!$T27=0,Tier2!AT26,'PNGC T2 Allocation'!AT26)+T2Remarketing!AT26","v":11457.638000000001},{"$f":"Tier1!AU26+IF(Init!$S27=0,0,SliceResource!AU26)+IF(Init!$T27=0,Tier2!AU26,'PNGC T2 Allocation'!AU26)+T2Remarketing!AU26","v":6231.1360000000004},{"$f":"Tier1!AV26+IF(Init!$S27=0,0,SliceResource!AV26)+IF(Init!$T27=0,Tier2!AV26,'PNGC T2 Allocation'!AV26)+T2Remarketing!AV26","v":11837.282999999999},{"$f":"Tier1!AW26+IF(Init!$S27=0,0,SliceResource!AW26)+IF(Init!$T27=0,Tier2!AW26,'PNGC T2 Allocation'!AW26)+T2Remarketing!AW26","v":6465.38},{"$f":"Tier1!AX26+IF(Init!$S27=0,0,SliceResource!AX26)+IF(Init!$T27=0,Tier2!AX26,'PNGC T2 Allocation'!AX26)+T2Remarketing!AX26","v":10669.995999999999},{"$f":"Tier1!AY26+IF(Init!$S27=0,0,SliceResource!AY26)+IF(Init!$T27=0,Tier2!AY26,'PNGC T2 Allocation'!AY26)+T2Remarketing!AY26","v":5993.8919999999998}]
[null,10087,"Port Angeles, City of",{"$f":"Tier1!D35+IF(Init!$S36=0,0,SliceResource!D35)+IF(Init!$T36=0,Tier2!D35,'PNGC T2 Allocation'!D35)+T2Remarketing!D35","v":18272.525000000001},{"$f":"Tier1!E35+IF(Init!$S36=0,0,SliceResource!E35)+IF(Init!$T36=0,Tier2!E35,'PNGC T2 Allocation'!E35)+T2Remarketing!E35","v":12419.781000000001},{"$f":"Tier1!F35+IF(Init!$S36=0,0,SliceResource!F35)+IF(Init!$T36=0,Tier2!F35,'PNGC T2 Allocation'!F35)+T2Remarketing!F35","v":19897.471000000001},{"$f":"Tier1!G35+IF(Init!$S36=0,0,SliceResource!G35)+IF(Init!$T36=0,Tier2!G35,'PNGC T2 Allocation'!G35)+T2Remarketing!G35","v":14580.079},{"$f":"Tier1!H35+IF(Init!$S36=0,0,SliceResource!H35)+IF(Init!$T36=0,Tier2!H35,'PNGC T2 Allocation'!H35)+T2Remarketing!H35","v":23158.456999999999},{"$f":"Tier1!I35+IF(Init!$S36=0,0,SliceResource!I35)+IF(Init!$T36=0,Tier2!I35,'PNGC T2 Allocation'!I35)+T2Remarketing!I35","v":17965.526999999998},{"$f":"Tier1!J35+IF(Init!$S36=0,0,SliceResource!J35)+IF(Init!$T36=0,Tier2!J35,'PNGC T2 Allocation'!J35)+T2Remarketing!J35","v":24505.18},{"$f":"Tier1!K35+IF(Init!$S36=0,0,SliceResource!K35)+IF(Init!$T36=0,Tier2!K35,'PNGC T2 Allocation'!K35)+T2Remarketing!K35","v":17493.789000000001},{"$f":"Tier1!L35+IF(Init!$S36=0,0,SliceResource!L35)+IF(Init!$T36=0,Tier2!L35,'PNGC T2 Allocation'!L35)+T2Remarketing!L35","v":22359.692999999999},{"$f":"Tier1!M35+IF(Init!$S36=0,0,SliceResource!M35)+IF(Init!$T36=0,Tier2!M35,'PNGC T2 Allocation'!M35)+T2Remarketing!M35","v":15661.395},{"$f":"Tier1!N35+IF(Init!$S36=0,0,SliceResource!N35)+IF(Init!$T36=0,Tier2!N35,'PNGC T2 Allocation'!N35)+T2Remarketing!N35","v":21927.241999999998},{"$f":"Tier1!O35+IF(Init!$S36=0,0,SliceResource!O35)+IF(Init!$T36=0,Tier2!O35,'PNGC T2 Allocation'!O35)+T2Remarketing!O35","v":15410.02},{"$f":"Tier1!P35+IF(Init!$S36=0,0,SliceResource!P35)+IF(Init!$T36=0,Tier2!P35,'PNGC T2 Allocation'!P35)+T2Remarketing!P35","v":18405.835999999999},{"$f":"Tier1!Q35+IF(Init!$S36=0,0,SliceResource!Q35)+IF(Init!$T36=0,Tier2!Q35,'PNGC T2 Allocation'!Q35)+T2Remarketing!Q35","v":12882.281000000001},{"$f":"Tier1!R35+IF(Init!$S36=0,0,SliceResource!R35)+IF(Init!$T36=0,Tier2!R35,'PNGC T2 Allocation'!R35)+T2Remarketing!R35","v":15697.766},{"$f":"Tier1!S35+IF(Init!$S36=0,0,SliceResource!S35)+IF(Init!$T36=0,Tier2!S35,'PNGC T2 Allocation'!S35)+T2Remarketing!S35","v":11483.982},{"$f":"Tier1!T35+IF(Init!$S36=0,0,SliceResource!T35)+IF(Init!$T36=0,Tier2!T35,'PNGC T2 Allocation'!T35)+T2Remarketing!T35","v":14981.239},{"$f":"Tier1!U35+IF(Init!$S36=0,0,SliceResource!U35)+IF(Init!$T36=0,Tier2!U35,'PNGC T2 Allocation'!U35)+T2Remarketing!U35","v":9883.7630000000008},{"$f":"Tier1!V35+IF(Init!$S36=0,0,SliceResource!V35)+IF(Init!$T36=0,Tier2!V35,'PNGC T2 Allocation'!V35)+T2Remarketing!V35","v":14271.288},{"$f":"Tier1!W35+IF(Init!$S36=0,0,SliceResource!W35)+IF(Init!$T36=0,Tier2!W35,'PNGC T2 Allocation'!W35)+T2Remarketing!W35","v":10596.433999999999},{"$f":"Tier1!X35+IF(Init!$S36=0,0,SliceResource!X35)+IF(Init!$T36=0,Tier2!X35,'PNGC T2 Allocation'!X35)+T2Remarketing!X35","v":15041.933999999999},{"$f":"Tier1!Y35+IF(Init!$S36=0,0,SliceResource!Y35)+IF(Init!$T36=0,Tier2!Y35,'PNGC T2 Allocation'!Y35)+T2Remarketing!Y35","v":9798.9680000000008},{"$f":"Tier1!Z35+IF(Init!$S36=0,0,SliceResource!Z35)+IF(Init!$T36=0,Tier2!Z35,'PNGC T2 Allocation'!Z35)+T2Remarketing!Z35","v":14223.450999999999},{"$f":"Tier1!AA35+IF(Init!$S36=0,0,SliceResource!AA35)+IF(Init!$T36=0,Tier2!AA35,'PNGC T2 Allocation'!AA35)+T2Remarketing!AA35","v":10671.754000000001},{"$f":"Tier1!AB35+IF(Init!$S36=0,0,SliceResource!AB35)+IF(Init!$T36=0,Tier2!AB35,'PNGC T2 Allocation'!AB35)+T2Remarketing!AB35","v":18272.525000000001},{"$f":"Tier1!AC35+IF(Init!$S36=0,0,SliceResource!AC35)+IF(Init!$T36=0,Tier2!AC35,'PNGC T2 Allocation'!AC35)+T2Remarketing!AC35","v":12419.781000000001},{"$f":"Tier1!AD35+IF(Init!$S36=0,0,SliceResource!AD35)+IF(Init!$T36=0,Tier2!AD35,'PNGC T2 Allocation'!AD35)+T2Remarketing!AD35","v":19897.471000000001},{"$f":"Tier1!AE35+IF(Init!$S36=0,0,SliceResource!AE35)+IF(Init!$T36=0,Tier2!AE35,'PNGC T2 Allocation'!AE35)+T2Remarketing!AE35","v":14580.079},{"$f":"Tier1!AF35+IF(Init!$S36=0,0,SliceResource!AF35)+IF(Init!$T36=0,Tier2!AF35,'PNGC T2 Allocation'!AF35)+T2Remarketing!AF35","v":23158.456999999999},{"$f":"Tier1!AG35+IF(Init!$S36=0,0,SliceResource!AG35)+IF(Init!$T36=0,Tier2!AG35,'PNGC T2 Allocation'!AG35)+T2Remarketing!AG35","v":17965.526999999998},{"$f":"Tier1!AH35+IF(Init!$S36=0,0,SliceResource!AH35)+IF(Init!$T36=0,Tier2!AH35,'PNGC T2 Allocation'!AH35)+T2Remarketing!AH35","v":24505.18},{"$f":"Tier1!AI35+IF(Init!$S36=0,0,SliceResource!AI35)+IF(Init!$T36=0,Tier2!AI35,'PNGC T2 Allocation'!AI35)+T2Remarketing!AI35","v":17493.789000000001},{"$f":"Tier1!AJ35+IF(Init!$S36=0,0,SliceResource!AJ35)+IF(Init!$T36=0,Tier2!AJ35,'PNGC T2 Allocation'!AJ35)+T2Remarketing!AJ35","v":21588.668000000001},{"$f":"Tier1!AK35+IF(Init!$S36=0,0,SliceResource!AK35)+IF(Init!$T36=0,Tier2!AK35,'PNGC T2 Allocation'!AK35)+T2Remarketing!AK35","v":15121.348},{"$f":"Tier1!AL35+IF(Init!$S36=0,0,SliceResource!AL35)+IF(Init!$T36=0,Tier2!AL35,'PNGC T2 Allocation'!AL35)+T2Remarketing!AL35","v":21927.241999999998},{"$f":"Tier1!AM35+IF(Init!$S36=0,0,SliceResource!AM35)+IF(Init!$T36=0,Tier2!AM35,'PNGC T2 Allocation'!AM35)+T2Remarketing!AM35","v":15410.02},{"$f":"Tier1!AN35+IF(Init!$S36=0,0,SliceResource!AN35)+IF(Init!$T36=0,Tier2!AN35,'PNGC T2 Allocation'!AN35)+T2Remarketing!AN35","v":18405.835999999999},{"$f":"Tier1!AO35+IF(Init!$S36=0,0,SliceResource!AO35)+IF(Init!$T36=0,Tier2!AO35,'PNGC T2 Allocation'!AO35)+T2Remarketing!AO35","v":12882.281000000001},{"$f":"Tier1!AP35+IF(Init!$S36=0,0,SliceResource!AP35)+IF(Init!$T36=0,Tier2!AP35,'PNGC T2 Allocation'!AP35)+T2Remarketing!AP35","v":15697.766},{"$f":"Tier1!AQ35+IF(Init!$S36=0,0,SliceResource!AQ35)+IF(Init!$T36=0,Tier2!AQ35,'PNGC T2 Allocation'!AQ35)+T2Remarketing!AQ35","v":11483.982},{"$f":"Tier1!AR35+IF(Init!$S36=0,0,SliceResource!AR35)+IF(Init!$T36=0,Tier2!AR35,'PNGC T2 Allocation'!AR35)+T2Remarketing!AR35","v":14981.239},{"$f":"Tier1!AS35+IF(Init!$S36=0,0,SliceResource!AS35)+IF(Init!$T36=0,Tier2!AS35,'PNGC T2 Allocation'!AS35)+T2Remarketing!AS35","v":9883.7630000000008},{"$f":"Tier1!AT35+IF(Init!$S36=0,0,SliceResource!AT35)+IF(Init!$T36=0,Tier2!AT35,'PNGC T2 Allocation'!AT35)+T2Remarketing!AT35","v":14271.288},{"$f":"Tier1!AU35+IF(Init!$S36=0,0,SliceResource!AU35)+IF(Init!$T36=0,Tier2!AU35,'PNGC T2 Allocation'!AU35)+T2Remarketing!AU35","v":10596.433999999999},{"$f":"Tier1!AV35+IF(Init!$S36=0,0,SliceResource!AV35)+IF(Init!$T36=0,Tier2!AV35,'PNGC T2 Allocation'!AV35)+T2Remarketing!AV35","v":15041.933999999999},{"$f":"Tier1!AW35+IF(Init!$S36=0,0,SliceResource!AW35)+IF(Init!$T36=0,Tier2!AW35,'PNGC T2 Allocation'!AW35)+T2Remarketing!AW35","v":9798.9680000000008},{"$f":"Tier1!AX35+IF(Init!$S36=0,0,SliceResource!AX35)+IF(Init!$T36=0,Tier2!AX35,'PNGC T2 Allocation'!AX35)+T2Remarketing!AX35","v":14223.450999999999},{"$f":"Tier1!AY35+IF(Init!$S36=0,0,SliceResource!AY35)+IF(Init!$T36=0,Tier2!AY35,'PNGC T2 Allocation'!AY35)+T2Remarketing!AY35","v":10671.754000000001}]
[null,10106,"Clearwater Power",{"$f":"Tier1!D44+IF(Init!$S45=0,0,SliceResource!D44)+IF(Init!$T45=0,Tier2!D44,'PNGC T2 Allocation'!D44)+T2Remarketing!D44","v":10014.874268978352},{"$f":"Tier1!E44+IF(Init!$S45=0,0,SliceResource!E44)+IF(Init!$T45=0,Tier2!E44,'PNGC T2 Allocation'!E44)+T2Remarketing!E44","v":5774.3755582329313},{"$f":"Tier1!F44+IF(Init!$S45=0,0,SliceResource!F44)+IF(Init!$T45=0,Tier2!F44,'PNGC T2 Allocation'!F44)+T2Remarketing!F44","v":11854.595412479186},{"$f":"Tier1!G44+IF(Init!$S45=0,0,SliceResource!G44)+IF(Init!$T45=0,Tier2!G44,'PNGC T2 Allocation'!G44)+T2Remarketing!G44","v":7854.7006835145467},{"$f":"Tier1!H44+IF(Init!$S45=0,0,SliceResource!H44)+IF(Init!$T45=0,Tier2!H44,'PNGC T2 Allocation'!H44)+T2Remarketing!H44","v":14550.392412479187},{"$f":"Tier1!I44+IF(Init!$S45=0,0,SliceResource!I44)+IF(Init!$T45=0,Tier2!I44,'PNGC T2 Allocation'!I44)+T2Remarketing!I44","v":9720.1624147320999},{"$f":"Tier1!J44+IF(Init!$S45=0,0,SliceResource!J44)+IF(Init!$T45=0,Tier2!J44,'PNGC T2 Allocation'!J44)+T2Remarketing!J44","v":13519.319268978352},{"$f":"Tier1!K44+IF(Init!$S45=0,0,SliceResource!K44)+IF(Init!$T45=0,Tier2!K44,'PNGC T2 Allocation'!K44)+T2Remarketing!K44","v":8936.861558232933},{"$f":"Tier1!L44+IF(Init!$S45=0,0,SliceResource!L44)+IF(Init!$T45=0,Tier2!L44,'PNGC T2 Allocation'!L44)+T2Remarketing!L44","v":12481.915412479186},{"$f":"Tier1!M44+IF(Init!$S45=0,0,SliceResource!M44)+IF(Init!$T45=0,Tier2!M44,'PNGC T2 Allocation'!M44)+T2Remarketing!M44","v":7812.1678452345968},{"$f":"Tier1!N44+IF(Init!$S45=0,0,SliceResource!N44)+IF(Init!$T45=0,Tier2!N44,'PNGC T2 Allocation'!N44)+T2Remarketing!N44","v":11615.463268978352},{"$f":"Tier1!O44+IF(Init!$S45=0,0,SliceResource!O44)+IF(Init!$T45=0,Tier2!O44,'PNGC T2 Allocation'!O44)+T2Remarketing!O44","v":7076.5810047017339},{"$f":"Tier1!P44+IF(Init!$S45=0,0,SliceResource!P44)+IF(Init!$T45=0,Tier2!P44,'PNGC T2 Allocation'!P44)+T2Remarketing!P44","v":10208.826268978351},{"$f":"Tier1!Q44+IF(Init!$S45=0,0,SliceResource!Q44)+IF(Init!$T45=0,Tier2!Q44,'PNGC T2 Allocation'!Q44)+T2Remarketing!Q44","v":6021.4192734841808},{"$f":"Tier1!R44+IF(Init!$S45=0,0,SliceResource!R44)+IF(Init!$T45=0,Tier2!R44,'PNGC T2 Allocation'!R44)+T2Remarketing!R44","v":8989.2202689783517},{"$f":"Tier1!S44+IF(Init!$S45=0,0,SliceResource!S44)+IF(Init!$T45=0,Tier2!S44,'PNGC T2 Allocation'!S44)+T2Remarketing!S44","v":5598.7965582329316},{"$f":"Tier1!T44+IF(Init!$S45=0,0,SliceResource!T44)+IF(Init!$T45=0,Tier2!T44,'PNGC T2 Allocation'!T44)+T2Remarketing!T44","v":8954.7184124791856},{"$f":"Tier1!U44+IF(Init!$S45=0,0,SliceResource!U44)+IF(Init!$T45=0,Tier2!U44,'PNGC T2 Allocation'!U44)+T2Remarketing!U44","v":4891.5471299833489},{"$f":"Tier1!V44+IF(Init!$S45=0,0,SliceResource!V44)+IF(Init!$T45=0,Tier2!V44,'PNGC T2 Allocation'!V44)+T2Remarketing!V44","v":9495.1622689783526},{"$f":"Tier1!W44+IF(Init!$S45=0,0,SliceResource!W44)+IF(Init!$T45=0,Tier2!W44,'PNGC T2 Allocation'!W44)+T2Remarketing!W44","v":5492.3565582329311},{"$f":"Tier1!X44+IF(Init!$S45=0,0,SliceResource!X44)+IF(Init!$T45=0,Tier2!X44,'PNGC T2 Allocation'!X44)+T2Remarketing!X44","v":9789.7201254775191},{"$f":"Tier1!Y44+IF(Init!$S45=0,0,SliceResource!Y44)+IF(Init!$T45=0,Tier2!Y44,'PNGC T2 Allocation'!Y44)+T2Remarketing!Y44","v":5161.1507017337635},{"$f":"Tier1!Z44+IF(Init!$S45=0,0,SliceResource!Z44)+IF(Init!$T45=0,Tier2!Z44,'PNGC T2 Allocation'!Z44)+T2Remarketing!Z44","v":8634.2015559800166},{"$f":"Tier1!AA44+IF(Init!$S45=0,0,SliceResource!AA44)+IF(Init!$T45=0,Tier2!AA44,'PNGC T2 Allocation'!AA44)+T2Remarketing!AA44","v":5210.7049864825149},{"$f":"Tier1!AB44+IF(Init!$S45=0,0,SliceResource!AB44)+IF(Init!$T45=0,Tier2!AB44,'PNGC T2 Allocation'!AB44)+T2Remarketing!AB44","v":10055.735540126359},{"$f":"Tier1!AC44+IF(Init!$S45=0,0,SliceResource!AC44)+IF(Init!$T45=0,Tier2!AC44,'PNGC T2 Allocation'!AC44)+T2Remarketing!AC44","v":5797.6616123134836},{"$f":"Tier1!AD44+IF(Init!$S45=0,0,SliceResource!AD44)+IF(Init!$T45=0,Tier2!AD44,'PNGC T2 Allocation'!AD44)+T2Remarketing!AD44","v":11894.120759376261},{"$f":"Tier1!AE44+IF(Init!$S45=0,0,SliceResource!AE44)+IF(Init!$T45=0,Tier2!AE44,'PNGC T2 Allocation'!AE44)+T2Remarketing!AE44","v":7879.7783318994489},{"$f":"Tier1!AF44+IF(Init!$S45=0,0,SliceResource!AF44)+IF(Init!$T45=0,Tier2!AF44,'PNGC T2 Allocation'!AF44)+T2Remarketing!AF44","v":14589.765759376261},{"$f":"Tier1!AG44+IF(Init!$S45=0,0,SliceResource!AG44)+IF(Init!$T45=0,Tier2!AG44,'PNGC T2 Allocation'!AG44)+T2Remarketing!AG44","v":9744.9363930635845},{"$f":"Tier1!AH44+IF(Init!$S45=0,0,SliceResource!AH44)+IF(Init!$T45=0,Tier2!AH44,'PNGC T2 Allocation'!AH44)+T2Remarketing!AH44","v":13558.564149751312},{"$f":"Tier1!AI44+IF(Init!$S45=0,0,SliceResource!AI44)+IF(Init!$T45=0,Tier2!AI44,'PNGC T2 Allocation'!AI44)+T2Remarketing!AI44","v":8961.7490026885334},{"$f":"Tier1!AJ44+IF(Init!$S45=0,0,SliceResource!AJ44)+IF(Init!$T45=0,Tier2!AJ44,'PNGC T2 Allocation'!AJ44)+T2Remarketing!AJ44","v":12151.312369001209},{"$f":"Tier1!AK44+IF(Init!$S45=0,0,SliceResource!AK44)+IF(Init!$T45=0,Tier2!AK44,'PNGC T2 Allocation'!AK44)+T2Remarketing!AK44","v":7604.1740267509076},{"$f":"Tier1!AL44+IF(Init!$S45=0,0,SliceResource!AL44)+IF(Init!$T45=0,Tier2!AL44,'PNGC T2 Allocation'!AL44)+T2Remarketing!AL44","v":11656.237149751312},{"$f":"Tier1!AM44+IF(Init!$S45=0,0,SliceResource!AM44)+IF(Init!$T45=0,Tier2!AM44,'PNGC T2 Allocation'!AM44)+T2Remarketing!AM44","v":7099.9604782900933},{"$f":"Tier1!AN44+IF(Init!$S45=0,0,SliceResource!AN44)+IF(Init!$T45=0,Tier2!AN44,'PNGC T2 Allocation'!AN44)+T2Remarketing!AN44","v":10250.201149751312},{"$f":"Tier1!AO44+IF(Init!$S45=0,0,SliceResource!AO44)+IF(Init!$T45=0,Tier2!AO44,'PNGC T2 Allocation'!AO44)+T2Remarketing!AO44","v":6044.661417125958},{"$f":"Tier1!AP44+IF(Init!$S45=0,0,SliceResource!AP44)+IF(Init!$T45=0,Tier2!AP44,'PNGC T2 Allocation'!AP44)+T2Remarketing!AP44","v":9029.589149751313},{"$f":"Tier1!AQ44+IF(Init!$S45=0,0,SliceResource!AQ44)+IF(Init!$T45=0,Tier2!AQ44,'PNGC T2 Allocation'!AQ44)+T2Remarketing!AQ44","v":5622.5740026885333},{"$f":"Tier1!AR44+IF(Init!$S45=0,0,SliceResource!AR44)+IF(Init!$T45=0,Tier2!AR44,'PNGC T2 Allocation'!AR44)+T2Remarketing!AR44","v":8997.8247593762608},{"$f":"Tier1!AS44+IF(Init!$S45=0,0,SliceResource!AS44)+IF(Init!$T45=0,Tier2!AS44,'PNGC T2 Allocation'!AS44)+T2Remarketing!AS44","v":4913.0828075010077},{"$f":"Tier1!AT44+IF(Init!$S45=0,0,SliceResource!AT44)+IF(Init!$T45=0,Tier2!AT44,'PNGC T2 Allocation'!AT44)+T2Remarketing!AT44","v":9536.9091497513127},{"$f":"Tier1!AU44+IF(Init!$S45=0,0,SliceResource!AU44)+IF(Init!$T45=0,Tier2!AU44,'PNGC T2 Allocation'!AU44)+T2Remarketing!AU44","v":5514.7710026885334},{"$f":"Tier1!AV44+IF(Init!$S45=0,0,SliceResource!AV44)+IF(Init!$T45=0,Tier2!AV44,'PNGC T2 Allocation'!AV44)+T2Remarketing!AV44","v":9833.7621497513119},{"$f":"Tier1!AW44+IF(Init!$S45=0,0,SliceResource!AW44)+IF(Init!$T45=0,Tier2!AW44,'PNGC T2 Allocation'!AW44)+T2Remarketing!AW44","v":5181.2710026885334},{"$f":"Tier1!AX44+IF(Init!$S45=0,0,SliceResource!AX44)+IF(Init!$T45=0,Tier2!AX44,'PNGC T2 Allocation'!AX44)+T2Remarketing!AX44","v":8674.8577593762602},{"$f":"Tier1!AY44+IF(Init!$S45=0,0,SliceResource!AY44)+IF(Init!$T45=0,Tier2!AY44,'PNGC T2 Allocation'!AY44)+T2Remarketing!AY44","v":5234.6768075010077}]
[null,10136,"Douglas Electric Cooperative",{"$f":"Tier1!D53+IF(Init!$S54=0,0,SliceResource!D53)+IF(Init!$T54=0,Tier2!D53,'PNGC T2 Allocation'!D53)+T2Remarketing!D53","v":7340.3810000000003},{"$f":"Tier1!E53+IF(Init!$S54=0,0,SliceResource!E53)+IF(Init!$T54=0,Tier2!E53,'PNGC T2 Allocation'!E53)+T2Remarketing!E53","v":4597.4089999999997},{"$f":"Tier1!F53+IF(Init!$S54=0,0,SliceResource!F53)+IF(Init!$T54=0,Tier2!F53,'PNGC T2 Allocation'!F53)+T2Remarketing!F53","v":8390.8269999999993},{"$f":"Tier1!G53+IF(Init!$S54=0,0,SliceResource!G53)+IF(Init!$T54=0,Tier2!G53,'PNGC T2 Allocation'!G53)+T2Remarketing!G53","v":5522.9809999999998},{"$f":"Tier1!H53+IF(Init!$S54=0,0,SliceResource!H53)+IF(Init!$T54=0,Tier2!H53,'PNGC T2 Allocation'!H53)+T2Remarketing!H53","v":11153.635},{"$f":"Tier1!I53+IF(Init!$S54=0,0,SliceResource!I53)+IF(Init!$T54=0,Tier2!I53,'PNGC T2 Allocation'!I53)+T2Remarketing!I53","v":7941.98},{"$f":"Tier1!J53+IF(Init!$S54=0,0,SliceResource!J53)+IF(Init!$T54=0,Tier2!J53,'PNGC T2 Allocation'!J53)+T2Remarketing!J53","v":11121.79},{"$f":"Tier1!K53+IF(Init!$S54=0,0,SliceResource!K53)+IF(Init!$T54=0,Tier2!K53,'PNGC T2 Allocation'!K53)+T2Remarketing!K53","v":7301.6469999999999},{"$f":"Tier1!L53+IF(Init!$S54=0,0,SliceResource!L53)+IF(Init!$T54=0,Tier2!L53,'PNGC T2 Allocation'!L53)+T2Remarketing!L53","v":9141.366},{"$f":"Tier1!M53+IF(Init!$S54=0,0,SliceResource!M53)+IF(Init!$T54=0,Tier2!M53,'PNGC T2 Allocation'!M53)+T2Remarketing!M53","v":5708.8689999999997},{"$f":"Tier1!N53+IF(Init!$S54=0,0,SliceResource!N53)+IF(Init!$T54=0,Tier2!N53,'PNGC T2 Allocation'!N53)+T2Remarketing!N53","v":8823.232},{"$f":"Tier1!O53+IF(Init!$S54=0,0,SliceResource!O53)+IF(Init!$T54=0,Tier2!O53,'PNGC T2 Allocation'!O53)+T2Remarketing!O53","v":5850.35},{"$f":"Tier1!P53+IF(Init!$S54=0,0,SliceResource!P53)+IF(Init!$T54=0,Tier2!P53,'PNGC T2 Allocation'!P53)+T2Remarketing!P53","v":8057.1589999999997},{"$f":"Tier1!Q53+IF(Init!$S54=0,0,SliceResource!Q53)+IF(Init!$T54=0,Tier2!Q53,'PNGC T2 Allocation'!Q53)+T2Remarketing!Q53","v":4781.7129999999997},{"$f":"Tier1!R53+IF(Init!$S54=0,0,SliceResource!R53)+IF(Init!$T54=0,Tier2!R53,'PNGC T2 Allocation'!R53)+T2Remarketing!R53","v":6833.1450000000004},{"$f":"Tier1!S53+IF(Init!$S54=0,0,SliceResource!S53)+IF(Init!$T54=0,Tier2!S53,'PNGC T2 Allocation'!S53)+T2Remarketing!S53","v":4180.0709999999999},{"$f":"Tier1!T53+IF(Init!$S54=0,0,SliceResource!T53)+IF(Init!$T54=0,Tier2!T53,'PNGC T2 Allocation'!T53)+T2Remarketing!T53","v":6541.1719999999996},{"$f":"Tier1!U53+IF(Init!$S54=0,0,SliceResource!U53)+IF(Init!$T54=0,Tier2!U53,'PNGC T2 Allocation'!U53)+T2Remarketing!U53","v":3998.8359999999998},{"$f":"Tier1!V53+IF(Init!$S54=0,0,SliceResource!V53)+IF(Init!$T54=0,Tier2!V53,'PNGC T2 Allocation'!V53)+T2Remarketing!V53","v":7603.3890000000001},{"$f":"Tier1!W53+IF(Init!$S54=0,0,SliceResource!W53)+IF(Init!$T54=0,Tier2!W53,'PNGC T2 Allocation'!W53)+T2Remarketing!W53","v":4354.8990000000003},{"$f":"Tier1!X53+IF(Init!$S54=0,0,SliceResource!X53)+IF(Init!$T54=0,Tier2!X53,'PNGC T2 Allocation'!X53)+T2Remarketing!X53","v":7886.4089999999997},{"$f":"Tier1!Y53+IF(Init!$S54=0,0,SliceResource!Y53)+IF(Init!$T54=0,Tier2!Y53,'PNGC T2 Allocation'!Y53)+T2Remarketing!Y53","v":4009.7930000000001},{"$f":"Tier1!Z53+IF(Init!$S54=0,0,SliceResource!Z53)+IF(Init!$T54=0,Tier2!Z53,'PNGC T2 Allocation'!Z53)+T2Remarketing!Z53","v":6224.8440000000001},{"$f":"Tier1!AA53+IF(Init!$S54=0,0,SliceResource!AA53)+IF(Init!$T54=0,Tier2!AA53,'PNGC T2 Allocation'!AA53)+T2Remarketing!AA53","v":4221.4579999999996},{"$f":"Tier1!AB53+IF(Init!$S54=0,0,SliceResource!AB53)+IF(Init!$T54=0,Tier2!AB53,'PNGC T2 Allocation'!AB53)+T2Remarketing!AB53","v":7661.75},{"$f":"Tier1!AC53+IF(Init!$S54=0,0,SliceResource!AC53)+IF(Init!$T54=0,Tier2!AC53,'PNGC T2 Allocation'!AC53)+T2Remarketing!AC53","v":4305.8890000000001},{"$f":"Tier1!AD53+IF(Init!$S54=0,0,SliceResource!AD53)+IF(Init!$T54=0,Tier2!AD53,'PNGC T2 Allocation'!AD53)+T2Remarketing!AD53","v":8411.8040000000001},{"$f":"Tier1!AE53+IF(Init!$S54=0,0,SliceResource!AE53)+IF(Init!$T54=0,Tier2!AE53,'PNGC T2 Allocation'!AE53)+T2Remarketing!AE53","v":5536.7879999999996},{"$f":"Tier1!AF53+IF(Init!$S54=0,0,SliceResource!AF53)+IF(Init!$T54=0,Tier2!AF53,'PNGC T2 Allocation'!AF53)+T2Remarketing!AF53","v":11181.512000000001},{"$f":"Tier1!AG53+IF(Init!$S54=0,0,SliceResource!AG53)+IF(Init!$T54=0,Tier2!AG53,'PNGC T2 Allocation'!AG53)+T2Remarketing!AG53","v":7961.83},{"$f":"Tier1!AH53+IF(Init!$S54=0,0,SliceResource!AH53)+IF(Init!$T54=0,Tier2!AH53,'PNGC T2 Allocation'!AH53)+T2Remarketing!AH53","v":11149.591},{"$f":"Tier1!AI53+IF(Init!$S54=0,0,SliceResource!AI53)+IF(Init!$T54=0,Tier2!AI53,'PNGC T2 Allocation'!AI53)+T2Remarketing!AI53","v":7319.8990000000003},{"$f":"Tier1!AJ53+IF(Init!$S54=0,0,SliceResource!AJ53)+IF(Init!$T54=0,Tier2!AJ53,'PNGC T2 Allocation'!AJ53)+T2Remarketing!AJ53","v":8792.6380000000008},{"$f":"Tier1!AK53+IF(Init!$S54=0,0,SliceResource!AK53)+IF(Init!$T54=0,Tier2!AK53,'PNGC T2 Allocation'!AK53)+T2Remarketing!AK53","v":5581.3710000000001},{"$f":"Tier1!AL53+IF(Init!$S54=0,0,SliceResource!AL53)+IF(Init!$T54=0,Tier2!AL53,'PNGC T2 Allocation'!AL53)+T2Remarketing!AL53","v":8845.2880000000005},{"$f":"Tier1!AM53+IF(Init!$S54=0,0,SliceResource!AM53)+IF(Init!$T54=0,Tier2!AM53,'PNGC T2 Allocation'!AM53)+T2Remarketing!AM53","v":5864.9740000000002},{"$f":"Tier1!AN53+IF(Init!$S54=0,0,SliceResource!AN53)+IF(Init!$T54=0,Tier2!AN53,'PNGC T2 Allocation'!AN53)+T2Remarketing!AN53","v":8077.3029999999999},{"$f":"Tier1!AO53+IF(Init!$S54=0,0,SliceResource!AO53)+IF(Init!$T54=0,Tier2!AO53,'PNGC T2 Allocation'!AO53)+T2Remarketing!AO53","v":4793.6670000000004},{"$f":"Tier1!AP53+IF(Init!$S54=0,0,SliceResource!AP53)+IF(Init!$T54=0,Tier2!AP53,'PNGC T2 Allocation'!AP53)+T2Remarketing!AP53","v":6850.2259999999997},{"$f":"Tier1!AQ53+IF(Init!$S54=0,0,SliceResource!AQ53)+IF(Init!$T54=0,Tier2!AQ53,'PNGC T2 Allocation'!AQ53)+T2Remarketing!AQ53","v":4190.5200000000004},{"$f":"Tier1!AR53+IF(Init!$S54=0,0,SliceResource!AR53)+IF(Init!$T54=0,Tier2!AR53,'PNGC T2 Allocation'!AR53)+T2Remarketing!AR53","v":6557.5259999999998},{"$f":"Tier1!AS53+IF(Init!$S54=0,0,SliceResource!AS53)+IF(Init!$T54=0,Tier2!AS53,'PNGC T2 Allocation'!AS53)+T2Remarketing!AS53","v":4008.8339999999998},{"$f":"Tier1!AT53+IF(Init!$S54=0,0,SliceResource!AT53)+IF(Init!$T54=0,Tier2!AT53,'PNGC T2 Allocation'!AT53)+T2Remarketing!AT53","v":7622.3950000000004},{"$f":"Tier1!AU53+IF(Init!$S54=0,0,SliceResource!AU53)+IF(Init!$T54=0,Tier2!AU53,'PNGC T2 Allocation'!AU53)+T2Remarketing!AU53","v":4365.7839999999997},{"$f":"Tier1!AV53+IF(Init!$S54=0,0,SliceResource!AV53)+IF(Init!$T54=0,Tier2!AV53,'PNGC T2 Allocation'!AV53)+T2Remarketing!AV53","v":7604.1670000000004},{"$f":"Tier1!AW53+IF(Init!$S54=0,0,SliceResource!AW53)+IF(Init!$T54=0,Tier2!AW53,'PNGC T2 Allocation'!AW53)+T2Remarketing!AW53","v":4321.7749999999996},{"$f":"Tier1!AX53+IF(Init!$S54=0,0,SliceResource!AX53)+IF(Init!$T54=0,Tier2!AX53,'PNGC T2 Allocation'!AX53)+T2Remarketing!AX53","v":6514.3990000000003},{"$f":"Tier1!AY53+IF(Init!$S54=0,0,SliceResource!AY53)+IF(Init!$T54=0,Tier2!AY53,'PNGC T2 Allocation'!AY53)+T2Remarketing!AY53","v":3958.0160000000001}]
[null,10174,"Farmers Elec Coop",{"$f":"Tier1!D62+IF(Init!$S63=0,0,SliceResource!D62)+IF(Init!$T63=0,Tier2!D62,'PNGC T2 Allocation'!D62)+T2Remarketing!D62","v":177.55699999999999},{"$f":"Tier1!E62+IF(Init!$S63=0,0,SliceResource!E62)+IF(Init!$T63=0,Tier2!E62,'PNGC T2 Allocation'!E62)+T2Remarketing!E62","v":133.68700000000001},{"$f":"Tier1!F62+IF(Init!$S63=0,0,SliceResource!F62)+IF(Init!$T63=0,Tier2!F62,'PNGC T2 Allocation'!F62)+T2Remarketing!F62","v":200.50299999999999},{"$f":"Tier1!G62+IF(Init!$S63=0,0,SliceResource!G62)+IF(Init!$T63=0,Tier2!G62,'PNGC T2 Allocation'!G62)+T2Remarketing!G62","v":154.64699999999999},{"$f":"Tier1!H62+IF(Init!$S63=0,0,SliceResource!H62)+IF(Init!$T63=0,Tier2!H62,'PNGC T2 Allocation'!H62)+T2Remarketing!H62","v":288.34100000000001},{"$f":"Tier1!I62+IF(Init!$S63=0,0,SliceResource!I62)+IF(Init!$T63=0,Tier2!I62,'PNGC T2 Allocation'!I62)+T2Remarketing!I62","v":242.571},{"$f":"Tier1!J62+IF(Init!$S63=0,0,SliceResource!J62)+IF(Init!$T63=0,Tier2!J62,'PNGC T2 Allocation'!J62)+T2Remarketing!J62","v":298.76299999999998},{"$f":"Tier1!K62+IF(Init!$S63=0,0,SliceResource!K62)+IF(Init!$T63=0,Tier2!K62,'PNGC T2 Allocation'!K62)+T2Remarketing!K62","v":234.62299999999999},{"$f":"Tier1!L62+IF(Init!$S63=0,0,SliceResource!L62)+IF(Init!$T63=0,Tier2!L62,'PNGC T2 Allocation'!L62)+T2Remarketing!L62","v":246.041},{"$f":"Tier1!M62+IF(Init!$S63=0,0,SliceResource!M62)+IF(Init!$T63=0,Tier2!M62,'PNGC T2 Allocation'!M62)+T2Remarketing!M62","v":180.61},{"$f":"Tier1!N62+IF(Init!$S63=0,0,SliceResource!N62)+IF(Init!$T63=0,Tier2!N62,'PNGC T2 Allocation'!N62)+T2Remarketing!N62","v":208.82},{"$f":"Tier1!O62+IF(Init!$S63=0,0,SliceResource!O62)+IF(Init!$T63=0,Tier2!O62,'PNGC T2 Allocation'!O62)+T2Remarketing!O62","v":166.50899999999999},{"$f":"Tier1!P62+IF(Init!$S63=0,0,SliceResource!P62)+IF(Init!$T63=0,Tier2!P62,'PNGC T2 Allocation'!P62)+T2Remarketing!P62","v":181.1},{"$f":"Tier1!Q62+IF(Init!$S63=0,0,SliceResource!Q62)+IF(Init!$T63=0,Tier2!Q62,'PNGC T2 Allocation'!Q62)+T2Remarketing!Q62","v":128.846},{"$f":"Tier1!R62+IF(Init!$S63=0,0,SliceResource!R62)+IF(Init!$T63=0,Tier2!R62,'PNGC T2 Allocation'!R62)+T2Remarketing!R62","v":167.267},{"$f":"Tier1!S62+IF(Init!$S63=0,0,SliceResource!S62)+IF(Init!$T63=0,Tier2!S62,'PNGC T2 Allocation'!S62)+T2Remarketing!S62","v":117.84699999999999},{"$f":"Tier1!T62+IF(Init!$S63=0,0,SliceResource!T62)+IF(Init!$T63=0,Tier2!T62,'PNGC T2 Allocation'!T62)+T2Remarketing!T62","v":183.511},{"$f":"Tier1!U62+IF(Init!$S63=0,0,SliceResource!U62)+IF(Init!$T63=0,Tier2!U62,'PNGC T2 Allocation'!U62)+T2Remarketing!U62","v":123.26300000000001},{"$f":"Tier1!V62+IF(Init!$S63=0,0,SliceResource!V62)+IF(Init!$T63=0,Tier2!V62,'PNGC T2 Allocation'!V62)+T2Remarketing!V62","v":202.691},{"$f":"Tier1!W62+IF(Init!$S63=0,0,SliceResource!W62)+IF(Init!$T63=0,Tier2!W62,'PNGC T2 Allocation'!W62)+T2Remarketing!W62","v":128.53399999999999},{"$f":"Tier1!X62+IF(Init!$S63=0,0,SliceResource!X62)+IF(Init!$T63=0,Tier2!X62,'PNGC T2 Allocation'!X62)+T2Remarketing!X62","v":193.238},{"$f":"Tier1!Y62+IF(Init!$S63=0,0,SliceResource!Y62)+IF(Init!$T63=0,Tier2!Y62,'PNGC T2 Allocation'!Y62)+T2Remarketing!Y62","v":110.09399999999999},{"$f":"Tier1!Z62+IF(Init!$S63=0,0,SliceResource!Z62)+IF(Init!$T63=0,Tier2!Z62,'PNGC T2 Allocation'!Z62)+T2Remarketing!Z62","v":149.023},{"$f":"Tier1!AA62+IF(Init!$S63=0,0,SliceResource!AA62)+IF(Init!$T63=0,Tier2!AA62,'PNGC T2 Allocation'!AA62)+T2Remarketing!AA62","v":112.026},{"$f":"Tier1!AB62+IF(Init!$S63=0,0,SliceResource!AB62)+IF(Init!$T63=0,Tier2!AB62,'PNGC T2 Allocation'!AB62)+T2Remarketing!AB62","v":184.584},{"$f":"Tier1!AC62+IF(Init!$S63=0,0,SliceResource!AC62)+IF(Init!$T63=0,Tier2!AC62,'PNGC T2 Allocation'!AC62)+T2Remarketing!AC62","v":126.66},{"$f":"Tier1!AD62+IF(Init!$S63=0,0,SliceResource!AD62)+IF(Init!$T63=0,Tier2!AD62,'PNGC T2 Allocation'!AD62)+T2Remarketing!AD62","v":200.50299999999999},{"$f":"Tier1!AE62+IF(Init!$S63=0,0,SliceResource!AE62)+IF(Init!$T63=0,Tier2!AE62,'PNGC T2 Allocation'!AE62)+T2Remarketing!AE62","v":154.64699999999999},{"$f":"Tier1!AF62+IF(Init!$S63=0,0,SliceResource!AF62)+IF(Init!$T63=0,Tier2!AF62,'PNGC T2 Allocation'!AF62)+T2Remarketing!AF62","v":288.34100000000001},{"$f":"Tier1!AG62+IF(Init!$S63=0,0,SliceResource!AG62)+IF(Init!$T63=0,Tier2!AG62,'PNGC T2 Allocation'!AG62)+T2Remarketing!AG62","v":242.571},{"$f":"Tier1!AH62+IF(Init!$S63=0,0,SliceResource!AH62)+IF(Init!$T63=0,Tier2!AH62,'PNGC T2 Allocation'!AH62)+T2Remarketing!AH62","v":298.76299999999998},{"$f":"Tier1!AI62+IF(Init!$S63=0,0,SliceResource!AI62)+IF(Init!$T63=0,Tier2!AI62,'PNGC T2 Allocation'!AI62)+T2Remarketing!AI62","v":234.62299999999999},{"$f":"Tier1!AJ62+IF(Init!$S63=0,0,SliceResource!AJ62)+IF(Init!$T63=0,Tier2!AJ62,'PNGC T2 Allocation'!AJ62)+T2Remarketing!AJ62","v":236.44499999999999},{"$f":"Tier1!AK62+IF(Init!$S63=0,0,SliceResource!AK62)+IF(Init!$T63=0,Tier2!AK62,'PNGC T2 Allocation'!AK62)+T2Remarketing!AK62","v":175.49299999999999},{"$f":"Tier1!AL62+IF(Init!$S63=0,0,SliceResource!AL62)+IF(Init!$T63=0,Tier2!AL62,'PNGC T2 Allocation'!AL62)+T2Remarketing!AL62","v":208.82},{"$f":"Tier1!AM62+IF(Init!$S63=0,0,SliceResource!AM62)+IF(Init!$T63=0,Tier2!AM62,'PNGC T2 Allocation'!AM62)+T2Remarketing!AM62","v":166.50899999999999},{"$f":"Tier1!AN62+IF(Init!$S63=0,0,SliceResource!AN62)+IF(Init!$T63=0,Tier2!AN62,'PNGC T2 Allocation'!AN62)+T2Remarketing!AN62","v":181.1},{"$f":"Tier1!AO62+IF(Init!$S63=0,0,SliceResource!AO62)+IF(Init!$T63=0,Tier2!AO62,'PNGC T2 Allocation'!AO62)+T2Remarketing!AO62","v":128.846},{"$f":"Tier1!AP62+IF(Init!$S63=0,0,SliceResource!AP62)+IF(Init!$T63=0,Tier2!AP62,'PNGC T2 Allocation'!AP62)+T2Remarketing!AP62","v":167.267},{"$f":"Tier1!AQ62+IF(Init!$S63=0,0,SliceResource!AQ62)+IF(Init!$T63=0,Tier2!AQ62,'PNGC T2 Allocation'!AQ62)+T2Remarketing!AQ62","v":117.84699999999999},{"$f":"Tier1!AR62+IF(Init!$S63=0,0,SliceResource!AR62)+IF(Init!$T63=0,Tier2!AR62,'PNGC T2 Allocation'!AR62)+T2Remarketing!AR62","v":183.511},{"$f":"Tier1!AS62+IF(Init!$S63=0,0,SliceResource!AS62)+IF(Init!$T63=0,Tier2!AS62,'PNGC T2 Allocation'!AS62)+T2Remarketing!AS62","v":123.26300000000001},{"$f":"Tier1!AT62+IF(Init!$S63=0,0,SliceResource!AT62)+IF(Init!$T63=0,Tier2!AT62,'PNGC T2 Allocation'!AT62)+T2Remarketing!AT62","v":202.691},{"$f":"Tier1!AU62+IF(Init!$S63=0,0,SliceResource!AU62)+IF(Init!$T63=0,Tier2!AU62,'PNGC T2 Allocation'!AU62)+T2Remarketing!AU62","v":128.53399999999999},{"$f":"Tier1!AV62+IF(Init!$S63=0,0,SliceResource!AV62)+IF(Init!$T63=0,Tier2!AV62,'PNGC T2 Allocation'!AV62)+T2Remarketing!AV62","v":186.38900000000001},{"$f":"Tier1!AW62+IF(Init!$S63=0,0,SliceResource!AW62)+IF(Init!$T63=0,Tier2!AW62,'PNGC T2 Allocation'!AW62)+T2Remarketing!AW62","v":116.943},{"$f":"Tier1!AX62+IF(Init!$S63=0,0,SliceResource!AX62)+IF(Init!$T63=0,Tier2!AX62,'PNGC T2 Allocation'!AX62)+T2Remarketing!AX62","v":155.114},{"$f":"Tier1!AY62+IF(Init!$S63=0,0,SliceResource!AY62)+IF(Init!$T63=0,Tier2!AY62,'PNGC T2 Allocation'!AY62)+T2Remarketing!AY62","v":105.93600000000001}]
[null,10203,"Idaho County L & P",{"$f":"Tier1!D71+IF(Init!$S72=0,0,SliceResource!D71)+IF(Init!$T72=0,Tier2!D71,'PNGC T2 Allocation'!D71)+T2Remarketing!D71","v":2623.183},{"$f":"Tier1!E71+IF(Init!$S72=0,0,SliceResource!E71)+IF(Init!$T72=0,Tier2!E71,'PNGC T2 Allocation'!E71)+T2Remarketing!E71","v":1536.1410000000001},{"$f":"Tier1!F71+IF(Init!$S72=0,0,SliceResource!F71)+IF(Init!$T72=0,Tier2!F71,'PNGC T2 Allocation'!F71)+T2Remarketing!F71","v":3254.96},{"$f":"Tier1!G71+IF(Init!$S72=0,0,SliceResource!G71)+IF(Init!$T72=0,Tier2!G71,'PNGC T2 Allocation'!G71)+T2Remarketing!G71","v":2252.9850000000001},{"$f":"Tier1!H71+IF(Init!$S72=0,0,SliceResource!H71)+IF(Init!$T72=0,Tier2!H71,'PNGC T2 Allocation'!H71)+T2Remarketing!H71","v":3930.1469999999999},{"$f":"Tier1!I71+IF(Init!$S72=0,0,SliceResource!I71)+IF(Init!$T72=0,Tier2!I71,'PNGC T2 Allocation'!I71)+T2Remarketing!I71","v":2791.3180000000002},{"$f":"Tier1!J71+IF(Init!$S72=0,0,SliceResource!J71)+IF(Init!$T72=0,Tier2!J71,'PNGC T2 Allocation'!J71)+T2Remarketing!J71","v":3785.4720000000002},{"$f":"Tier1!K71+IF(Init!$S72=0,0,SliceResource!K71)+IF(Init!$T72=0,Tier2!K71,'PNGC T2 Allocation'!K71)+T2Remarketing!K71","v":2711.0610000000001},{"$f":"Tier1!L71+IF(Init!$S72=0,0,SliceResource!L71)+IF(Init!$T72=0,Tier2!L71,'PNGC T2 Allocation'!L71)+T2Remarketing!L71","v":3283.1930000000002},{"$f":"Tier1!M71+IF(Init!$S72=0,0,SliceResource!M71)+IF(Init!$T72=0,Tier2!M71,'PNGC T2 Allocation'!M71)+T2Remarketing!M71","v":2155.8490000000002},{"$f":"Tier1!N71+IF(Init!$S72=0,0,SliceResource!N71)+IF(Init!$T72=0,Tier2!N71,'PNGC T2 Allocation'!N71)+T2Remarketing!N71","v":3120.5709999999999},{"$f":"Tier1!O71+IF(Init!$S72=0,0,SliceResource!O71)+IF(Init!$T72=0,Tier2!O71,'PNGC T2 Allocation'!O71)+T2Remarketing!O71","v":1982.6010000000001},{"$f":"Tier1!P71+IF(Init!$S72=0,0,SliceResource!P71)+IF(Init!$T72=0,Tier2!P71,'PNGC T2 Allocation'!P71)+T2Remarketing!P71","v":2628.02},{"$f":"Tier1!Q71+IF(Init!$S72=0,0,SliceResource!Q71)+IF(Init!$T72=0,Tier2!Q71,'PNGC T2 Allocation'!Q71)+T2Remarketing!Q71","v":1651.5350000000001},{"$f":"Tier1!R71+IF(Init!$S72=0,0,SliceResource!R71)+IF(Init!$T72=0,Tier2!R71,'PNGC T2 Allocation'!R71)+T2Remarketing!R71","v":2310.0219999999999},{"$f":"Tier1!S71+IF(Init!$S72=0,0,SliceResource!S71)+IF(Init!$T72=0,Tier2!S71,'PNGC T2 Allocation'!S71)+T2Remarketing!S71","v":1493.7850000000001},{"$f":"Tier1!T71+IF(Init!$S72=0,0,SliceResource!T71)+IF(Init!$T72=0,Tier2!T71,'PNGC T2 Allocation'!T71)+T2Remarketing!T71","v":2344.2959999999998},{"$f":"Tier1!U71+IF(Init!$S72=0,0,SliceResource!U71)+IF(Init!$T72=0,Tier2!U71,'PNGC T2 Allocation'!U71)+T2Remarketing!U71","v":1322.268},{"$f":"Tier1!V71+IF(Init!$S72=0,0,SliceResource!V71)+IF(Init!$T72=0,Tier2!V71,'PNGC T2 Allocation'!V71)+T2Remarketing!V71","v":2718.549},{"$f":"Tier1!W71+IF(Init!$S72=0,0,SliceResource!W71)+IF(Init!$T72=0,Tier2!W71,'PNGC T2 Allocation'!W71)+T2Remarketing!W71","v":1613.249},{"$f":"Tier1!X71+IF(Init!$S72=0,0,SliceResource!X71)+IF(Init!$T72=0,Tier2!X71,'PNGC T2 Allocation'!X71)+T2Remarketing!X71","v":2723.3870000000002},{"$f":"Tier1!Y71+IF(Init!$S72=0,0,SliceResource!Y71)+IF(Init!$T72=0,Tier2!Y71,'PNGC T2 Allocation'!Y71)+T2Remarketing!Y71","v":1417.175},{"$f":"Tier1!Z71+IF(Init!$S72=0,0,SliceResource!Z71)+IF(Init!$T72=0,Tier2!Z71,'PNGC T2 Allocation'!Z71)+T2Remarketing!Z71","v":2155.741},{"$f":"Tier1!AA71+IF(Init!$S72=0,0,SliceResource!AA71)+IF(Init!$T72=0,Tier2!AA71,'PNGC T2 Allocation'!AA71)+T2Remarketing!AA71","v":1377.079},{"$f":"Tier1!AB71+IF(Init!$S72=0,0,SliceResource!AB71)+IF(Init!$T72=0,Tier2!AB71,'PNGC T2 Allocation'!AB71)+T2Remarketing!AB71","v":2634.1309999999999},{"$f":"Tier1!AC71+IF(Init!$S72=0,0,SliceResource!AC71)+IF(Init!$T72=0,Tier2!AC71,'PNGC T2 Allocation'!AC71)+T2Remarketing!AC71","v":1542.5519999999999},{"$f":"Tier1!AD71+IF(Init!$S72=0,0,SliceResource!AD71)+IF(Init!$T72=0,Tier2!AD71,'PNGC T2 Allocation'!AD71)+T2Remarketing!AD71","v":3268.5219999999999},{"$f":"Tier1!AE71+IF(Init!$S72=0,0,SliceResource!AE71)+IF(Init!$T72=0,Tier2!AE71,'PNGC T2 Allocation'!AE71)+T2Remarketing!AE71","v":2262.3719999999998},{"$f":"Tier1!AF71+IF(Init!$S72=0,0,SliceResource!AF71)+IF(Init!$T72=0,Tier2!AF71,'PNGC T2 Allocation'!AF71)+T2Remarketing!AF71","v":3946.4760000000001},{"$f":"Tier1!AG71+IF(Init!$S72=0,0,SliceResource!AG71)+IF(Init!$T72=0,Tier2!AG71,'PNGC T2 Allocation'!AG71)+T2Remarketing!AG71","v":2802.915},{"$f":"Tier1!AH71+IF(Init!$S72=0,0,SliceResource!AH71)+IF(Init!$T72=0,Tier2!AH71,'PNGC T2 Allocation'!AH71)+T2Remarketing!AH71","v":3801.2159999999999},{"$f":"Tier1!AI71+IF(Init!$S72=0,0,SliceResource!AI71)+IF(Init!$T72=0,Tier2!AI71,'PNGC T2 Allocation'!AI71)+T2Remarketing!AI71","v":2722.3359999999998},{"$f":"Tier1!AJ71+IF(Init!$S72=0,0,SliceResource!AJ71)+IF(Init!$T72=0,Tier2!AJ71,'PNGC T2 Allocation'!AJ71)+T2Remarketing!AJ71","v":3296.8470000000002},{"$f":"Tier1!AK71+IF(Init!$S72=0,0,SliceResource!AK71)+IF(Init!$T72=0,Tier2!AK71,'PNGC T2 Allocation'!AK71)+T2Remarketing!AK71","v":2164.8150000000001},{"$f":"Tier1!AL71+IF(Init!$S72=0,0,SliceResource!AL71)+IF(Init!$T72=0,Tier2!AL71,'PNGC T2 Allocation'!AL71)+T2Remarketing!AL71","v":3133.5929999999998},{"$f":"Tier1!AM71+IF(Init!$S72=0,0,SliceResource!AM71)+IF(Init!$T72=0,Tier2!AM71,'PNGC T2 Allocation'!AM71)+T2Remarketing!AM71","v":1990.874},{"$f":"Tier1!AN71+IF(Init!$S72=0,0,SliceResource!AN71)+IF(Init!$T72=0,Tier2!AN71,'PNGC T2 Allocation'!AN71)+T2Remarketing!AN71","v":2638.9870000000001},{"$f":"Tier1!AO71+IF(Init!$S72=0,0,SliceResource!AO71)+IF(Init!$T72=0,Tier2!AO71,'PNGC T2 Allocation'!AO71)+T2Remarketing!AO71","v":1658.4280000000001},{"$f":"Tier1!AP71+IF(Init!$S72=0,0,SliceResource!AP71)+IF(Init!$T72=0,Tier2!AP71,'PNGC T2 Allocation'!AP71)+T2Remarketing!AP71","v":2319.9929999999999},{"$f":"Tier1!AQ71+IF(Init!$S72=0,0,SliceResource!AQ71)+IF(Init!$T72=0,Tier2!AQ71,'PNGC T2 Allocation'!AQ71)+T2Remarketing!AQ71","v":1500.232},{"$f":"Tier1!AR71+IF(Init!$S72=0,0,SliceResource!AR71)+IF(Init!$T72=0,Tier2!AR71,'PNGC T2 Allocation'!AR71)+T2Remarketing!AR71","v":2354.5839999999998},{"$f":"Tier1!AS71+IF(Init!$S72=0,0,SliceResource!AS71)+IF(Init!$T72=0,Tier2!AS71,'PNGC T2 Allocation'!AS71)+T2Remarketing!AS71","v":1328.0709999999999},{"$f":"Tier1!AT71+IF(Init!$S72=0,0,SliceResource!AT71)+IF(Init!$T72=0,Tier2!AT71,'PNGC T2 Allocation'!AT71)+T2Remarketing!AT71","v":2730.3919999999998},{"$f":"Tier1!AU71+IF(Init!$S72=0,0,SliceResource!AU71)+IF(Init!$T72=0,Tier2!AU71,'PNGC T2 Allocation'!AU71)+T2Remarketing!AU71","v":1620.278},{"$f":"Tier1!AV71+IF(Init!$S72=0,0,SliceResource!AV71)+IF(Init!$T72=0,Tier2!AV71,'PNGC T2 Allocation'!AV71)+T2Remarketing!AV71","v":2735.067},{"$f":"Tier1!AW71+IF(Init!$S72=0,0,SliceResource!AW71)+IF(Init!$T72=0,Tier2!AW71,'PNGC T2 Allocation'!AW71)+T2Remarketing!AW71","v":1423.2539999999999},{"$f":"Tier1!AX71+IF(Init!$S72=0,0,SliceResource!AX71)+IF(Init!$T72=0,Tier2!AX71,'PNGC T2 Allocation'!AX71)+T2Remarketing!AX71","v":2164.7779999999998},{"$f":"Tier1!AY71+IF(Init!$S72=0,0,SliceResource!AY71)+IF(Init!$T72=0,Tier2!AY71,'PNGC T2 Allocation'!AY71)+T2Remarketing!AY71","v":1382.8510000000001}]
[null,10204,"Idaho Falls Power",{"$f":"Tier1!D72+IF(Init!$S73=0,0,SliceResource!D72)+IF(Init!$T73=0,Tier2!D72,'PNGC T2 Allocation'!D72)+T2Remarketing!D72","v":21539.172546077432},{"$f":"Tier1!E72+IF(Init!$S73=0,0,SliceResource!E72)+IF(Init!$T73=0,Tier2!E72,'PNGC T2 Allocation'!E72)+T2Remarketing!E72","v":16982.809122868741},{"$f":"Tier1!F72+IF(Init!$S73=0,0,SliceResource!F72)+IF(Init!$T73=0,Tier2!F72,'PNGC T2 Allocation'!F72)+T2Remarketing!F72","v":26609.152621638284},{"$f":"Tier1!G72+IF(Init!$S73=0,0,SliceResource!G72)+IF(Init!$T73=0,Tier2!G72,'PNGC T2 Allocation'!G72)+T2Remarketing!G72","v":21353.844978864752},{"$f":"Tier1!H72+IF(Init!$S73=0,0,SliceResource!H72)+IF(Init!$T73=0,Tier2!H72,'PNGC T2 Allocation'!H72)+T2Remarketing!H72","v":29270.101778226162},{"$f":"Tier1!I72+IF(Init!$S73=0,0,SliceResource!I72)+IF(Init!$T73=0,Tier2!I72,'PNGC T2 Allocation'!I72)+T2Remarketing!I72","v":25172.287529274494},{"$f":"Tier1!J72+IF(Init!$S73=0,0,SliceResource!J72)+IF(Init!$T73=0,Tier2!J72,'PNGC T2 Allocation'!J72)+T2Remarketing!J72","v":31431.797490174307},{"$f":"Tier1!K72+IF(Init!$S73=0,0,SliceResource!K72)+IF(Init!$T73=0,Tier2!K72,'PNGC T2 Allocation'!K72)+T2Remarketing!K72","v":24782.763405714359},{"$f":"Tier1!L72+IF(Init!$S73=0,0,SliceResource!L72)+IF(Init!$T73=0,Tier2!L72,'PNGC T2 Allocation'!L72)+T2Remarketing!L72","v":27590.998509811005},{"$f":"Tier1!M72+IF(Init!$S73=0,0,SliceResource!M72)+IF(Init!$T73=0,Tier2!M72,'PNGC T2 Allocation'!M72)+T2Remarketing!M72","v":20417.338897260139},{"$f":"Tier1!N72+IF(Init!$S73=0,0,SliceResource!N72)+IF(Init!$T73=0,Tier2!N72,'PNGC T2 Allocation'!N72)+T2Remarketing!N72","v":27598.219763889465},{"$f":"Tier1!O72+IF(Init!$S73=0,0,SliceResource!O72)+IF(Init!$T73=0,Tier2!O72,'PNGC T2 Allocation'!O72)+T2Remarketing!O72","v":21693.792939403498},{"$f":"Tier1!P72+IF(Init!$S73=0,0,SliceResource!P72)+IF(Init!$T73=0,Tier2!P72,'PNGC T2 Allocation'!P72)+T2Remarketing!P72","v":22283.135331570484},{"$f":"Tier1!Q72+IF(Init!$S73=0,0,SliceResource!Q72)+IF(Init!$T73=0,Tier2!Q72,'PNGC T2 Allocation'!Q72)+T2Remarketing!Q72","v":16283.829665378431},{"$f":"Tier1!R72+IF(Init!$S73=0,0,SliceResource!R72)+IF(Init!$T73=0,Tier2!R72,'PNGC T2 Allocation'!R72)+T2Remarketing!R72","v":27638.482520190795},{"$f":"Tier1!S72+IF(Init!$S73=0,0,SliceResource!S72)+IF(Init!$T73=0,Tier2!S72,'PNGC T2 Allocation'!S72)+T2Remarketing!S72","v":21791.880448611973},{"$f":"Tier1!T72+IF(Init!$S73=0,0,SliceResource!T72)+IF(Init!$T73=0,Tier2!T72,'PNGC T2 Allocation'!T72)+T2Remarketing!T72","v":25087.106699097923},{"$f":"Tier1!U72+IF(Init!$S73=0,0,SliceResource!U72)+IF(Init!$T73=0,Tier2!U72,'PNGC T2 Allocation'!U72)+T2Remarketing!U72","v":20069.685359278337},{"$f":"Tier1!V72+IF(Init!$S73=0,0,SliceResource!V72)+IF(Init!$T73=0,Tier2!V72,'PNGC T2 Allocation'!V72)+T2Remarketing!V72","v":25224.586501848615},{"$f":"Tier1!W72+IF(Init!$S73=0,0,SliceResource!W72)+IF(Init!$T73=0,Tier2!W72,'PNGC T2 Allocation'!W72)+T2Remarketing!W72","v":19888.616280303715},{"$f":"Tier1!X72+IF(Init!$S73=0,0,SliceResource!X72)+IF(Init!$T73=0,Tier2!X72,'PNGC T2 Allocation'!X72)+T2Remarketing!X72","v":25213.139218717737},{"$f":"Tier1!Y72+IF(Init!$S73=0,0,SliceResource!Y72)+IF(Init!$T73=0,Tier2!Y72,'PNGC T2 Allocation'!Y72)+T2Remarketing!Y72","v":18209.489435740586},{"$f":"Tier1!Z72+IF(Init!$S73=0,0,SliceResource!Z72)+IF(Init!$T73=0,Tier2!Z72,'PNGC T2 Allocation'!Z72)+T2Remarketing!Z72","v":20462.161576564642},{"$f":"Tier1!AA72+IF(Init!$S73=0,0,SliceResource!AA72)+IF(Init!$T73=0,Tier2!AA72,'PNGC T2 Allocation'!AA72)+T2Remarketing!AA72","v":17904.391379494067},{"$f":"Tier1!AB72+IF(Init!$S73=0,0,SliceResource!AB72)+IF(Init!$T73=0,Tier2!AB72,'PNGC T2 Allocation'!AB72)+T2Remarketing!AB72","v":22610.292705357424},{"$f":"Tier1!AC72+IF(Init!$S73=0,0,SliceResource!AC72)+IF(Init!$T73=0,Tier2!AC72,'PNGC T2 Allocation'!AC72)+T2Remarketing!AC72","v":16329.655842758137},{"$f":"Tier1!AD72+IF(Init!$S73=0,0,SliceResource!AD72)+IF(Init!$T73=0,Tier2!AD72,'PNGC T2 Allocation'!AD72)+T2Remarketing!AD72","v":26851.755260547321},{"$f":"Tier1!AE72+IF(Init!$S73=0,0,SliceResource!AE72)+IF(Init!$T73=0,Tier2!AE72,'PNGC T2 Allocation'!AE72)+T2Remarketing!AE72","v":21548.533596589226},{"$f":"Tier1!AF72+IF(Init!$S73=0,0,SliceResource!AF72)+IF(Init!$T73=0,Tier2!AF72,'PNGC T2 Allocation'!AF72)+T2Remarketing!AF72","v":29558.400991735201},{"$f":"Tier1!AG72+IF(Init!$S73=0,0,SliceResource!AG72)+IF(Init!$T73=0,Tier2!AG72,'PNGC T2 Allocation'!AG72)+T2Remarketing!AG72","v":25420.224852892272},{"$f":"Tier1!AH72+IF(Init!$S73=0,0,SliceResource!AH72)+IF(Init!$T73=0,Tier2!AH72,'PNGC T2 Allocation'!AH72)+T2Remarketing!AH72","v":31743.088622972937},{"$f":"Tier1!AI72+IF(Init!$S73=0,0,SliceResource!AI72)+IF(Init!$T73=0,Tier2!AI72,'PNGC T2 Allocation'!AI72)+T2Remarketing!AI72","v":25028.204491190205},{"$f":"Tier1!AJ72+IF(Init!$S73=0,0,SliceResource!AJ72)+IF(Init!$T73=0,Tier2!AJ72,'PNGC T2 Allocation'!AJ72)+T2Remarketing!AJ72","v":27122.725897251956},{"$f":"Tier1!AK72+IF(Init!$S73=0,0,SliceResource!AK72)+IF(Init!$T73=0,Tier2!AK72,'PNGC T2 Allocation'!AK72)+T2Remarketing!AK72","v":20342.044422938969},{"$f":"Tier1!AL72+IF(Init!$S73=0,0,SliceResource!AL72)+IF(Init!$T73=0,Tier2!AL72,'PNGC T2 Allocation'!AL72)+T2Remarketing!AL72","v":27843.596570414767},{"$f":"Tier1!AM72+IF(Init!$S73=0,0,SliceResource!AM72)+IF(Init!$T73=0,Tier2!AM72,'PNGC T2 Allocation'!AM72)+T2Remarketing!AM72","v":21886.673265686608},{"$f":"Tier1!AN72+IF(Init!$S73=0,0,SliceResource!AN72)+IF(Init!$T73=0,Tier2!AN72,'PNGC T2 Allocation'!AN72)+T2Remarketing!AN72","v":22494.955005304437},{"$f":"Tier1!AO72+IF(Init!$S73=0,0,SliceResource!AO72)+IF(Init!$T73=0,Tier2!AO72,'PNGC T2 Allocation'!AO72)+T2Remarketing!AO72","v":16438.620965414779},{"$f":"Tier1!AP72+IF(Init!$S73=0,0,SliceResource!AP72)+IF(Init!$T73=0,Tier2!AP72,'PNGC T2 Allocation'!AP72)+T2Remarketing!AP72","v":26277.300911801016},{"$f":"Tier1!AQ72+IF(Init!$S73=0,0,SliceResource!AQ72)+IF(Init!$T73=0,Tier2!AQ72,'PNGC T2 Allocation'!AQ72)+T2Remarketing!AQ72","v":20718.641103535418},{"$f":"Tier1!AR72+IF(Init!$S73=0,0,SliceResource!AR72)+IF(Init!$T73=0,Tier2!AR72,'PNGC T2 Allocation'!AR72)+T2Remarketing!AR72","v":23807.495784096202},{"$f":"Tier1!AS72+IF(Init!$S73=0,0,SliceResource!AS72)+IF(Init!$T73=0,Tier2!AS72,'PNGC T2 Allocation'!AS72)+T2Remarketing!AS72","v":19045.99662727696},{"$f":"Tier1!AT72+IF(Init!$S73=0,0,SliceResource!AT72)+IF(Init!$T73=0,Tier2!AT72,'PNGC T2 Allocation'!AT72)+T2Remarketing!AT72","v":25462.70415224952},{"$f":"Tier1!AU72+IF(Init!$S73=0,0,SliceResource!AU72)+IF(Init!$T73=0,Tier2!AU72,'PNGC T2 Allocation'!AU72)+T2Remarketing!AU72","v":20076.36288927366},{"$f":"Tier1!AV72+IF(Init!$S73=0,0,SliceResource!AV72)+IF(Init!$T73=0,Tier2!AV72,'PNGC T2 Allocation'!AV72)+T2Remarketing!AV72","v":24524.025874736988},{"$f":"Tier1!AW72+IF(Init!$S73=0,0,SliceResource!AW72)+IF(Init!$T73=0,Tier2!AW72,'PNGC T2 Allocation'!AW72)+T2Remarketing!AW72","v":19336.251170465701},{"$f":"Tier1!AX72+IF(Init!$S73=0,0,SliceResource!AX72)+IF(Init!$T73=0,Tier2!AX72,'PNGC T2 Allocation'!AX72)+T2Remarketing!AX72","v":21519.560553061241},{"$f":"Tier1!AY72+IF(Init!$S73=0,0,SliceResource!AY72)+IF(Init!$T73=0,Tier2!AY72,'PNGC T2 Allocation'!AY72)+T2Remarketing!AY72","v":17215.648442448994}]
[null,10242,"Lost River Elec Coop",{"$f":"Tier1!D81+IF(Init!$S82=0,0,SliceResource!D81)+IF(Init!$T82=0,Tier2!D81,'PNGC T2 Allocation'!D81)+T2Remarketing!D81","v":2138.7829999999999},{"$f":"Tier1!E81+IF(Init!$S82=0,0,SliceResource!E81)+IF(Init!$T82=0,Tier2!E81,'PNGC T2 Allocation'!E81)+T2Remarketing!E81","v":1437.7860000000001},{"$f":"Tier1!F81+IF(Init!$S82=0,0,SliceResource!F81)+IF(Init!$T82=0,Tier2!F81,'PNGC T2 Allocation'!F81)+T2Remarketing!F81","v":2188.2289999999998},{"$f":"Tier1!G81+IF(Init!$S82=0,0,SliceResource!G81)+IF(Init!$T82=0,Tier2!G81,'PNGC T2 Allocation'!G81)+T2Remarketing!G81","v":1736.99},{"$f":"Tier1!H81+IF(Init!$S82=0,0,SliceResource!H81)+IF(Init!$T82=0,Tier2!H81,'PNGC T2 Allocation'!H81)+T2Remarketing!H81","v":2867.8069999999998},{"$f":"Tier1!I81+IF(Init!$S82=0,0,SliceResource!I81)+IF(Init!$T82=0,Tier2!I81,'PNGC T2 Allocation'!I81)+T2Remarketing!I81","v":2274.1030000000001},{"$f":"Tier1!J81+IF(Init!$S82=0,0,SliceResource!J81)+IF(Init!$T82=0,Tier2!J81,'PNGC T2 Allocation'!J81)+T2Remarketing!J81","v":2865.3470000000002},{"$f":"Tier1!K81+IF(Init!$S82=0,0,SliceResource!K81)+IF(Init!$T82=0,Tier2!K81,'PNGC T2 Allocation'!K81)+T2Remarketing!K81","v":2306.7919999999999},{"$f":"Tier1!L81+IF(Init!$S82=0,0,SliceResource!L81)+IF(Init!$T82=0,Tier2!L81,'PNGC T2 Allocation'!L81)+T2Remarketing!L81","v":2478.3409999999999},{"$f":"Tier1!M81+IF(Init!$S82=0,0,SliceResource!M81)+IF(Init!$T82=0,Tier2!M81,'PNGC T2 Allocation'!M81)+T2Remarketing!M81","v":1906.82},{"$f":"Tier1!N81+IF(Init!$S82=0,0,SliceResource!N81)+IF(Init!$T82=0,Tier2!N81,'PNGC T2 Allocation'!N81)+T2Remarketing!N81","v":2204.7539999999999},{"$f":"Tier1!O81+IF(Init!$S82=0,0,SliceResource!O81)+IF(Init!$T82=0,Tier2!O81,'PNGC T2 Allocation'!O81)+T2Remarketing!O81","v":1658.4010000000001},{"$f":"Tier1!P81+IF(Init!$S82=0,0,SliceResource!P81)+IF(Init!$T82=0,Tier2!P81,'PNGC T2 Allocation'!P81)+T2Remarketing!P81","v":2098.9349999999999},{"$f":"Tier1!Q81+IF(Init!$S82=0,0,SliceResource!Q81)+IF(Init!$T82=0,Tier2!Q81,'PNGC T2 Allocation'!Q81)+T2Remarketing!Q81","v":1479.002},{"$f":"Tier1!R81+IF(Init!$S82=0,0,SliceResource!R81)+IF(Init!$T82=0,Tier2!R81,'PNGC T2 Allocation'!R81)+T2Remarketing!R81","v":5154.8500000000004},{"$f":"Tier1!S81+IF(Init!$S82=0,0,SliceResource!S81)+IF(Init!$T82=0,Tier2!S81,'PNGC T2 Allocation'!S81)+T2Remarketing!S81","v":3993.4450000000002},{"$f":"Tier1!T81+IF(Init!$S82=0,0,SliceResource!T81)+IF(Init!$T82=0,Tier2!T81,'PNGC T2 Allocation'!T81)+T2Remarketing!T81","v":7522},{"$f":"Tier1!U81+IF(Init!$S82=0,0,SliceResource!U81)+IF(Init!$T82=0,Tier2!U81,'PNGC T2 Allocation'!U81)+T2Remarketing!U81","v":5344.759},{"$f":"Tier1!V81+IF(Init!$S82=0,0,SliceResource!V81)+IF(Init!$T82=0,Tier2!V81,'PNGC T2 Allocation'!V81)+T2Remarketing!V81","v":9029.9770000000008},{"$f":"Tier1!W81+IF(Init!$S82=0,0,SliceResource!W81)+IF(Init!$T82=0,Tier2!W81,'PNGC T2 Allocation'!W81)+T2Remarketing!W81","v":7094.17},{"$f":"Tier1!X81+IF(Init!$S82=0,0,SliceResource!X81)+IF(Init!$T82=0,Tier2!X81,'PNGC T2 Allocation'!X81)+T2Remarketing!X81","v":7720.1670000000004},{"$f":"Tier1!Y81+IF(Init!$S82=0,0,SliceResource!Y81)+IF(Init!$T82=0,Tier2!Y81,'PNGC T2 Allocation'!Y81)+T2Remarketing!Y81","v":5521.0169999999998},{"$f":"Tier1!Z81+IF(Init!$S82=0,0,SliceResource!Z81)+IF(Init!$T82=0,Tier2!Z81,'PNGC T2 Allocation'!Z81)+T2Remarketing!Z81","v":4382.9719999999998},{"$f":"Tier1!AA81+IF(Init!$S82=0,0,SliceResource!AA81)+IF(Init!$T82=0,Tier2!AA81,'PNGC T2 Allocation'!AA81)+T2Remarketing!AA81","v":3438.2620000000002},{"$f":"Tier1!AB81+IF(Init!$S82=0,0,SliceResource!AB81)+IF(Init!$T82=0,Tier2!AB81,'PNGC T2 Allocation'!AB81)+T2Remarketing!AB81","v":2146.3029999999999},{"$f":"Tier1!AC81+IF(Init!$S82=0,0,SliceResource!AC81)+IF(Init!$T82=0,Tier2!AC81,'PNGC T2 Allocation'!AC81)+T2Remarketing!AC81","v":1442.8409999999999},{"$f":"Tier1!AD81+IF(Init!$S82=0,0,SliceResource!AD81)+IF(Init!$T82=0,Tier2!AD81,'PNGC T2 Allocation'!AD81)+T2Remarketing!AD81","v":2195.223},{"$f":"Tier1!AE81+IF(Init!$S82=0,0,SliceResource!AE81)+IF(Init!$T82=0,Tier2!AE81,'PNGC T2 Allocation'!AE81)+T2Remarketing!AE81","v":1742.5419999999999},{"$f":"Tier1!AF81+IF(Init!$S82=0,0,SliceResource!AF81)+IF(Init!$T82=0,Tier2!AF81,'PNGC T2 Allocation'!AF81)+T2Remarketing!AF81","v":2874.788},{"$f":"Tier1!AG81+IF(Init!$S82=0,0,SliceResource!AG81)+IF(Init!$T82=0,Tier2!AG81,'PNGC T2 Allocation'!AG81)+T2Remarketing!AG81","v":2279.6390000000001},{"$f":"Tier1!AH81+IF(Init!$S82=0,0,SliceResource!AH81)+IF(Init!$T82=0,Tier2!AH81,'PNGC T2 Allocation'!AH81)+T2Remarketing!AH81","v":2872.2640000000001},{"$f":"Tier1!AI81+IF(Init!$S82=0,0,SliceResource!AI81)+IF(Init!$T82=0,Tier2!AI81,'PNGC T2 Allocation'!AI81)+T2Remarketing!AI81","v":2312.3620000000001},{"$f":"Tier1!AJ81+IF(Init!$S82=0,0,SliceResource!AJ81)+IF(Init!$T82=0,Tier2!AJ81,'PNGC T2 Allocation'!AJ81)+T2Remarketing!AJ81","v":2433.578},{"$f":"Tier1!AK81+IF(Init!$S82=0,0,SliceResource!AK81)+IF(Init!$T82=0,Tier2!AK81,'PNGC T2 Allocation'!AK81)+T2Remarketing!AK81","v":1872.38},{"$f":"Tier1!AL81+IF(Init!$S82=0,0,SliceResource!AL81)+IF(Init!$T82=0,Tier2!AL81,'PNGC T2 Allocation'!AL81)+T2Remarketing!AL81","v":2211.8470000000002},{"$f":"Tier1!AM81+IF(Init!$S82=0,0,SliceResource!AM81)+IF(Init!$T82=0,Tier2!AM81,'PNGC T2 Allocation'!AM81)+T2Remarketing!AM81","v":1663.7370000000001},{"$f":"Tier1!AN81+IF(Init!$S82=0,0,SliceResource!AN81)+IF(Init!$T82=0,Tier2!AN81,'PNGC T2 Allocation'!AN81)+T2Remarketing!AN81","v":2106.2089999999998},{"$f":"Tier1!AO81+IF(Init!$S82=0,0,SliceResource!AO81)+IF(Init!$T82=0,Tier2!AO81,'PNGC T2 Allocation'!AO81)+T2Remarketing!AO81","v":1484.1279999999999},{"$f":"Tier1!AP81+IF(Init!$S82=0,0,SliceResource!AP81)+IF(Init!$T82=0,Tier2!AP81,'PNGC T2 Allocation'!AP81)+T2Remarketing!AP81","v":5200.8999999999996},{"$f":"Tier1!AQ81+IF(Init!$S82=0,0,SliceResource!AQ81)+IF(Init!$T82=0,Tier2!AQ81,'PNGC T2 Allocation'!AQ81)+T2Remarketing!AQ81","v":4029.1419999999998},{"$f":"Tier1!AR81+IF(Init!$S82=0,0,SliceResource!AR81)+IF(Init!$T82=0,Tier2!AR81,'PNGC T2 Allocation'!AR81)+T2Remarketing!AR81","v":7569.6809999999996},{"$f":"Tier1!AS81+IF(Init!$S82=0,0,SliceResource!AS81)+IF(Init!$T82=0,Tier2!AS81,'PNGC T2 Allocation'!AS81)+T2Remarketing!AS81","v":5378.6350000000002},{"$f":"Tier1!AT81+IF(Init!$S82=0,0,SliceResource!AT81)+IF(Init!$T82=0,Tier2!AT81,'PNGC T2 Allocation'!AT81)+T2Remarketing!AT81","v":9075.5310000000009},{"$f":"Tier1!AU81+IF(Init!$S82=0,0,SliceResource!AU81)+IF(Init!$T82=0,Tier2!AU81,'PNGC T2 Allocation'!AU81)+T2Remarketing!AU81","v":7129.9840000000004},{"$f":"Tier1!AV81+IF(Init!$S82=0,0,SliceResource!AV81)+IF(Init!$T82=0,Tier2!AV81,'PNGC T2 Allocation'!AV81)+T2Remarketing!AV81","v":7767.442},{"$f":"Tier1!AW81+IF(Init!$S82=0,0,SliceResource!AW81)+IF(Init!$T82=0,Tier2!AW81,'PNGC T2 Allocation'!AW81)+T2Remarketing!AW81","v":5554.9210000000003},{"$f":"Tier1!AX81+IF(Init!$S82=0,0,SliceResource!AX81)+IF(Init!$T82=0,Tier2!AX81,'PNGC T2 Allocation'!AX81)+T2Remarketing!AX81","v":4428.4030000000002},{"$f":"Tier1!AY81+IF(Init!$S82=0,0,SliceResource!AY81)+IF(Init!$T82=0,Tier2!AY81,'PNGC T2 Allocation'!AY81)+T2Remarketing!AY81","v":3473.8240000000001}]
[null,10278,"Northern Lights",{"$f":"Tier1!D90+IF(Init!$S91=0,0,SliceResource!D90)+IF(Init!$T91=0,Tier2!D90,'PNGC T2 Allocation'!D90)+T2Remarketing!D90","v":15743.040586737196},{"$f":"Tier1!E90+IF(Init!$S91=0,0,SliceResource!E90)+IF(Init!$T91=0,Tier2!E90,'PNGC T2 Allocation'!E90)+T2Remarketing!E90","v":9065.6921164658634},{"$f":"Tier1!F90+IF(Init!$S91=0,0,SliceResource!F90)+IF(Init!$T91=0,Tier2!F90,'PNGC T2 Allocation'!F90)+T2Remarketing!F90","v":20052.668410324222},{"$f":"Tier1!G90+IF(Init!$S91=0,0,SliceResource!G90)+IF(Init!$T91=0,Tier2!G90,'PNGC T2 Allocation'!G90)+T2Remarketing!G90","v":13025.81397678519},{"$f":"Tier1!H90+IF(Init!$S91=0,0,SliceResource!H90)+IF(Init!$T91=0,Tier2!H90,'PNGC T2 Allocation'!H90)+T2Remarketing!H90","v":24545.215410324225},{"$f":"Tier1!I90+IF(Init!$S91=0,0,SliceResource!I90)+IF(Init!$T91=0,Tier2!I90,'PNGC T2 Allocation'!I90)+T2Remarketing!I90","v":16237.972292878831},{"$f":"Tier1!J90+IF(Init!$S91=0,0,SliceResource!J90)+IF(Init!$T91=0,Tier2!J90,'PNGC T2 Allocation'!J90)+T2Remarketing!J90","v":23738.736586737195},{"$f":"Tier1!K90+IF(Init!$S91=0,0,SliceResource!K90)+IF(Init!$T91=0,Tier2!K90,'PNGC T2 Allocation'!K90)+T2Remarketing!K90","v":15814.808116465863},{"$f":"Tier1!L90+IF(Init!$S91=0,0,SliceResource!L90)+IF(Init!$T91=0,Tier2!L90,'PNGC T2 Allocation'!L90)+T2Remarketing!L90","v":21179.832410324223},{"$f":"Tier1!M90+IF(Init!$S91=0,0,SliceResource!M90)+IF(Init!$T91=0,Tier2!M90,'PNGC T2 Allocation'!M90)+T2Remarketing!M90","v":13327.250763639926},{"$f":"Tier1!N90+IF(Init!$S91=0,0,SliceResource!N90)+IF(Init!$T91=0,Tier2!N90,'PNGC T2 Allocation'!N90)+T2Remarketing!N90","v":19708.652586737193},{"$f":"Tier1!O90+IF(Init!$S91=0,0,SliceResource!O90)+IF(Init!$T91=0,Tier2!O90,'PNGC T2 Allocation'!O90)+T2Remarketing!O90","v":12048.450667940053},{"$f":"Tier1!P90+IF(Init!$S91=0,0,SliceResource!P90)+IF(Init!$T91=0,Tier2!P90,'PNGC T2 Allocation'!P90)+T2Remarketing!P90","v":16017.970586737196},{"$f":"Tier1!Q90+IF(Init!$S91=0,0,SliceResource!Q90)+IF(Init!$T91=0,Tier2!Q90,'PNGC T2 Allocation'!Q90)+T2Remarketing!Q90","v":9420.2963518464094},{"$f":"Tier1!R90+IF(Init!$S91=0,0,SliceResource!R90)+IF(Init!$T91=0,Tier2!R90,'PNGC T2 Allocation'!R90)+T2Remarketing!R90","v":12144.846586737194},{"$f":"Tier1!S90+IF(Init!$S91=0,0,SliceResource!S90)+IF(Init!$T91=0,Tier2!S90,'PNGC T2 Allocation'!S90)+T2Remarketing!S90","v":7439.409116465863},{"$f":"Tier1!T90+IF(Init!$S91=0,0,SliceResource!T90)+IF(Init!$T91=0,Tier2!T90,'PNGC T2 Allocation'!T90)+T2Remarketing!T90","v":12946.872410324224},{"$f":"Tier1!U90+IF(Init!$S91=0,0,SliceResource!U90)+IF(Init!$T91=0,Tier2!U90,'PNGC T2 Allocation'!U90)+T2Remarketing!U90","v":6849.4555282593792},{"$f":"Tier1!V90+IF(Init!$S91=0,0,SliceResource!V90)+IF(Init!$T91=0,Tier2!V90,'PNGC T2 Allocation'!V90)+T2Remarketing!V90","v":14625.097586737194},{"$f":"Tier1!W90+IF(Init!$S91=0,0,SliceResource!W90)+IF(Init!$T91=0,Tier2!W90,'PNGC T2 Allocation'!W90)+T2Remarketing!W90","v":8706.6581164658637},{"$f":"Tier1!X90+IF(Init!$S91=0,0,SliceResource!X90)+IF(Init!$T91=0,Tier2!X90,'PNGC T2 Allocation'!X90)+T2Remarketing!X90","v":15234.958763150162},{"$f":"Tier1!Y90+IF(Init!$S91=0,0,SliceResource!Y90)+IF(Init!$T91=0,Tier2!Y90,'PNGC T2 Allocation'!Y90)+T2Remarketing!Y90","v":8135.6119400528933},{"$f":"Tier1!Z90+IF(Init!$S91=0,0,SliceResource!Z90)+IF(Init!$T91=0,Tier2!Z90,'PNGC T2 Allocation'!Z90)+T2Remarketing!Z90","v":14355.108233911256},{"$f":"Tier1!AA90+IF(Init!$S91=0,0,SliceResource!AA90)+IF(Init!$T91=0,Tier2!AA90,'PNGC T2 Allocation'!AA90)+T2Remarketing!AA90","v":8724.493704672348},{"$f":"Tier1!AB90+IF(Init!$S91=0,0,SliceResource!AB90)+IF(Init!$T91=0,Tier2!AB90,'PNGC T2 Allocation'!AB90)+T2Remarketing!AB90","v":15939.578775910741},{"$f":"Tier1!AC90+IF(Init!$S91=0,0,SliceResource!AC90)+IF(Init!$T91=0,Tier2!AC90,'PNGC T2 Allocation'!AC90)+T2Remarketing!AC90","v":9233.6482270466458},{"$f":"Tier1!AD90+IF(Init!$S91=0,0,SliceResource!AD90)+IF(Init!$T91=0,Tier2!AD90,'PNGC T2 Allocation'!AD90)+T2Remarketing!AD90","v":20275.333829546984},{"$f":"Tier1!AE90+IF(Init!$S91=0,0,SliceResource!AE90)+IF(Init!$T91=0,Tier2!AE90,'PNGC T2 Allocation'!AE90)+T2Remarketing!AE90","v":13168.792493211453},{"$f":"Tier1!AF90+IF(Init!$S91=0,0,SliceResource!AF90)+IF(Init!$T91=0,Tier2!AF90,'PNGC T2 Allocation'!AF90)+T2Remarketing!AF90","v":24766.195829546985},{"$f":"Tier1!AG90+IF(Init!$S91=0,0,SliceResource!AG90)+IF(Init!$T91=0,Tier2!AG90,'PNGC T2 Allocation'!AG90)+T2Remarketing!AG90","v":16381.564173410405},{"$f":"Tier1!AH90+IF(Init!$S91=0,0,SliceResource!AH90)+IF(Init!$T91=0,Tier2!AH90,'PNGC T2 Allocation'!AH90)+T2Remarketing!AH90","v":23958.512302728865},{"$f":"Tier1!AI90+IF(Init!$S91=0,0,SliceResource!AI90)+IF(Init!$T91=0,Tier2!AI90,'PNGC T2 Allocation'!AI90)+T2Remarketing!AI90","v":15959.546700228524},{"$f":"Tier1!AJ90+IF(Init!$S91=0,0,SliceResource!AJ90)+IF(Init!$T91=0,Tier2!AJ90,'PNGC T2 Allocation'!AJ90)+T2Remarketing!AJ90","v":20976.537356365105},{"$f":"Tier1!AK90+IF(Init!$S91=0,0,SliceResource!AK90)+IF(Init!$T91=0,Tier2!AK90,'PNGC T2 Allocation'!AK90)+T2Remarketing!AK90","v":13194.141517273827},{"$f":"Tier1!AL90+IF(Init!$S91=0,0,SliceResource!AL90)+IF(Init!$T91=0,Tier2!AL90,'PNGC T2 Allocation'!AL90)+T2Remarketing!AL90","v":19936.125302728862},{"$f":"Tier1!AM90+IF(Init!$S91=0,0,SliceResource!AM90)+IF(Init!$T91=0,Tier2!AM90,'PNGC T2 Allocation'!AM90)+T2Remarketing!AM90","v":12185.435670654657},{"$f":"Tier1!AN90+IF(Init!$S91=0,0,SliceResource!AN90)+IF(Init!$T91=0,Tier2!AN90,'PNGC T2 Allocation'!AN90)+T2Remarketing!AN90","v":16248.697302728864},{"$f":"Tier1!AO90+IF(Init!$S91=0,0,SliceResource!AO90)+IF(Init!$T91=0,Tier2!AO90,'PNGC T2 Allocation'!AO90)+T2Remarketing!AO90","v":9555.2349904557068},{"$f":"Tier1!AP90+IF(Init!$S91=0,0,SliceResource!AP90)+IF(Init!$T91=0,Tier2!AP90,'PNGC T2 Allocation'!AP90)+T2Remarketing!AP90","v":12368.649302728862},{"$f":"Tier1!AQ90+IF(Init!$S91=0,0,SliceResource!AQ90)+IF(Init!$T91=0,Tier2!AQ90,'PNGC T2 Allocation'!AQ90)+T2Remarketing!AQ90","v":7579.9567002285257},{"$f":"Tier1!AR90+IF(Init!$S91=0,0,SliceResource!AR90)+IF(Init!$T91=0,Tier2!AR90,'PNGC T2 Allocation'!AR90)+T2Remarketing!AR90","v":13183.621829546983},{"$f":"Tier1!AS90+IF(Init!$S91=0,0,SliceResource!AS90)+IF(Init!$T91=0,Tier2!AS90,'PNGC T2 Allocation'!AS90)+T2Remarketing!AS90","v":6978.1924636375843},{"$f":"Tier1!AT90+IF(Init!$S91=0,0,SliceResource!AT90)+IF(Init!$T91=0,Tier2!AT90,'PNGC T2 Allocation'!AT90)+T2Remarketing!AT90","v":14854.05130272886},{"$f":"Tier1!AU90+IF(Init!$S91=0,0,SliceResource!AU90)+IF(Init!$T91=0,Tier2!AU90,'PNGC T2 Allocation'!AU90)+T2Remarketing!AU90","v":8842.0657002285243},{"$f":"Tier1!AV90+IF(Init!$S91=0,0,SliceResource!AV90)+IF(Init!$T91=0,Tier2!AV90,'PNGC T2 Allocation'!AV90)+T2Remarketing!AV90","v":15501.365302728862},{"$f":"Tier1!AW90+IF(Init!$S91=0,0,SliceResource!AW90)+IF(Init!$T91=0,Tier2!AW90,'PNGC T2 Allocation'!AW90)+T2Remarketing!AW90","v":8233.6647002285245},{"$f":"Tier1!AX90+IF(Init!$S91=0,0,SliceResource!AX90)+IF(Init!$T91=0,Tier2!AX90,'PNGC T2 Allocation'!AX90)+T2Remarketing!AX90","v":14558.355829546981},{"$f":"Tier1!AY90+IF(Init!$S91=0,0,SliceResource!AY90)+IF(Init!$T91=0,Tier2!AY90,'PNGC T2 Allocation'!AY90)+T2Remarketing!AY90","v":8886.8844636375852}]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"Tier1!D99+IF(Init!$S100=0,0,SliceResource!D99)+IF(Init!$T100=0,Tier2!D99,'PNGC T2 Allocation'!D99)+T2Remarketing!D99","v":0},{"$f":"Tier1!E99+IF(Init!$S100=0,0,SliceResource!E99)+IF(Init!$T100=0,Tier2!E99,'PNGC T2 Allocation'!E99)+T2Remarketing!E99","v":0},{"$f":"Tier1!F99+IF(Init!$S100=0,0,SliceResource!F99)+IF(Init!$T100=0,Tier2!F99,'PNGC T2 Allocation'!F99)+T2Remarketing!F99","v":0},{"$f":"Tier1!G99+IF(Init!$S100=0,0,SliceResource!G99)+IF(Init!$T100=0,Tier2!G99,'PNGC T2 Allocation'!G99)+T2Remarketing!G99","v":0},{"$f":"Tier1!H99+IF(Init!$S100=0,0,SliceResource!H99)+IF(Init!$T100=0,Tier2!H99,'PNGC T2 Allocation'!H99)+T2Remarketing!H99","v":0},{"$f":"Tier1!I99+IF(Init!$S100=0,0,SliceResource!I99)+IF(Init!$T100=0,Tier2!I99,'PNGC T2 Allocation'!I99)+T2Remarketing!I99","v":0},{"$f":"Tier1!J99+IF(Init!$S100=0,0,SliceResource!J99)+IF(Init!$T100=0,Tier2!J99,'PNGC T2 Allocation'!J99)+T2Remarketing!J99","v":0},{"$f":"Tier1!K99+IF(Init!$S100=0,0,SliceResource!K99)+IF(Init!$T100=0,Tier2!K99,'PNGC T2 Allocation'!K99)+T2Remarketing!K99","v":0},{"$f":"Tier1!L99+IF(Init!$S100=0,0,SliceResource!L99)+IF(Init!$T100=0,Tier2!L99,'PNGC T2 Allocation'!L99)+T2Remarketing!L99","v":0},{"$f":"Tier1!M99+IF(Init!$S100=0,0,SliceResource!M99)+IF(Init!$T100=0,Tier2!M99,'PNGC T2 Allocation'!M99)+T2Remarketing!M99","v":0},{"$f":"Tier1!N99+IF(Init!$S100=0,0,SliceResource!N99)+IF(Init!$T100=0,Tier2!N99,'PNGC T2 Allocation'!N99)+T2Remarketing!N99","v":0},{"$f":"Tier1!O99+IF(Init!$S100=0,0,SliceResource!O99)+IF(Init!$T100=0,Tier2!O99,'PNGC T2 Allocation'!O99)+T2Remarketing!O99","v":0},{"$f":"Tier1!P99+IF(Init!$S100=0,0,SliceResource!P99)+IF(Init!$T100=0,Tier2!P99,'PNGC T2 Allocation'!P99)+T2Remarketing!P99","v":0},{"$f":"Tier1!Q99+IF(Init!$S100=0,0,SliceResource!Q99)+IF(Init!$T100=0,Tier2!Q99,'PNGC T2 Allocation'!Q99)+T2Remarketing!Q99","v":0},{"$f":"Tier1!R99+IF(Init!$S100=0,0,SliceResource!R99)+IF(Init!$T100=0,Tier2!R99,'PNGC T2 Allocation'!R99)+T2Remarketing!R99","v":0},{"$f":"Tier1!S99+IF(Init!$S100=0,0,SliceResource!S99)+IF(Init!$T100=0,Tier2!S99,'PNGC T2 Allocation'!S99)+T2Remarketing!S99","v":0},{"$f":"Tier1!T99+IF(Init!$S100=0,0,SliceResource!T99)+IF(Init!$T100=0,Tier2!T99,'PNGC T2 Allocation'!T99)+T2Remarketing!T99","v":0},{"$f":"Tier1!U99+IF(Init!$S100=0,0,SliceResource!U99)+IF(Init!$T100=0,Tier2!U99,'PNGC T2 Allocation'!U99)+T2Remarketing!U99","v":0},{"$f":"Tier1!V99+IF(Init!$S100=0,0,SliceResource!V99)+IF(Init!$T100=0,Tier2!V99,'PNGC T2 Allocation'!V99)+T2Remarketing!V99","v":0},{"$f":"Tier1!W99+IF(Init!$S100=0,0,SliceResource!W99)+IF(Init!$T100=0,Tier2!W99,'PNGC T2 Allocation'!W99)+T2Remarketing!W99","v":0},{"$f":"Tier1!X99+IF(Init!$S100=0,0,SliceResource!X99)+IF(Init!$T100=0,Tier2!X99,'PNGC T2 Allocation'!X99)+T2Remarketing!X99","v":0},{"$f":"Tier1!Y99+IF(Init!$S100=0,0,SliceResource!Y99)+IF(Init!$T100=0,Tier2!Y99,'PNGC T2 Allocation'!Y99)+T2Remarketing!Y99","v":0},{"$f":"Tier1!Z99+IF(Init!$S100=0,0,SliceResource!Z99)+IF(Init!$T100=0,Tier2!Z99,'PNGC T2 Allocation'!Z99)+T2Remarketing!Z99","v":0},{"$f":"Tier1!AA99+IF(Init!$S100=0,0,SliceResource!AA99)+IF(Init!$T100=0,Tier2!AA99,'PNGC T2 Allocation'!AA99)+T2Remarketing!AA99","v":0},{"$f":"Tier1!AB99+IF(Init!$S100=0,0,SliceResource!AB99)+IF(Init!$T100=0,Tier2!AB99,'PNGC T2 Allocation'!AB99)+T2Remarketing!AB99","v":0},{"$f":"Tier1!AC99+IF(Init!$S100=0,0,SliceResource!AC99)+IF(Init!$T100=0,Tier2!AC99,'PNGC T2 Allocation'!AC99)+T2Remarketing!AC99","v":0},{"$f":"Tier1!AD99+IF(Init!$S100=0,0,SliceResource!AD99)+IF(Init!$T100=0,Tier2!AD99,'PNGC T2 Allocation'!AD99)+T2Remarketing!AD99","v":0},{"$f":"Tier1!AE99+IF(Init!$S100=0,0,SliceResource!AE99)+IF(Init!$T100=0,Tier2!AE99,'PNGC T2 Allocation'!AE99)+T2Remarketing!AE99","v":0},{"$f":"Tier1!AF99+IF(Init!$S100=0,0,SliceResource!AF99)+IF(Init!$T100=0,Tier2!AF99,'PNGC T2 Allocation'!AF99)+T2Remarketing!AF99","v":0},{"$f":"Tier1!AG99+IF(Init!$S100=0,0,SliceResource!AG99)+IF(Init!$T100=0,Tier2!AG99,'PNGC T2 Allocation'!AG99)+T2Remarketing!AG99","v":0},{"$f":"Tier1!AH99+IF(Init!$S100=0,0,SliceResource!AH99)+IF(Init!$T100=0,Tier2!AH99,'PNGC T2 Allocation'!AH99)+T2Remarketing!AH99","v":0},{"$f":"Tier1!AI99+IF(Init!$S100=0,0,SliceResource!AI99)+IF(Init!$T100=0,Tier2!AI99,'PNGC T2 Allocation'!AI99)+T2Remarketing!AI99","v":0},{"$f":"Tier1!AJ99+IF(Init!$S100=0,0,SliceResource!AJ99)+IF(Init!$T100=0,Tier2!AJ99,'PNGC T2 Allocation'!AJ99)+T2Remarketing!AJ99","v":0},{"$f":"Tier1!AK99+IF(Init!$S100=0,0,SliceResource!AK99)+IF(Init!$T100=0,Tier2!AK99,'PNGC T2 Allocation'!AK99)+T2Remarketing!AK99","v":0},{"$f":"Tier1!AL99+IF(Init!$S100=0,0,SliceResource!AL99)+IF(Init!$T100=0,Tier2!AL99,'PNGC T2 Allocation'!AL99)+T2Remarketing!AL99","v":0},{"$f":"Tier1!AM99+IF(Init!$S100=0,0,SliceResource!AM99)+IF(Init!$T100=0,Tier2!AM99,'PNGC T2 Allocation'!AM99)+T2Remarketing!AM99","v":0},{"$f":"Tier1!AN99+IF(Init!$S100=0,0,SliceResource!AN99)+IF(Init!$T100=0,Tier2!AN99,'PNGC T2 Allocation'!AN99)+T2Remarketing!AN99","v":0},{"$f":"Tier1!AO99+IF(Init!$S100=0,0,SliceResource!AO99)+IF(Init!$T100=0,Tier2!AO99,'PNGC T2 Allocation'!AO99)+T2Remarketing!AO99","v":0},{"$f":"Tier1!AP99+IF(Init!$S100=0,0,SliceResource!AP99)+IF(Init!$T100=0,Tier2!AP99,'PNGC T2 Allocation'!AP99)+T2Remarketing!AP99","v":0},{"$f":"Tier1!AQ99+IF(Init!$S100=0,0,SliceResource!AQ99)+IF(Init!$T100=0,Tier2!AQ99,'PNGC T2 Allocation'!AQ99)+T2Remarketing!AQ99","v":0},{"$f":"Tier1!AR99+IF(Init!$S100=0,0,SliceResource!AR99)+IF(Init!$T100=0,Tier2!AR99,'PNGC T2 Allocation'!AR99)+T2Remarketing!AR99","v":0},{"$f":"Tier1!AS99+IF(Init!$S100=0,0,SliceResource!AS99)+IF(Init!$T100=0,Tier2!AS99,'PNGC T2 Allocation'!AS99)+T2Remarketing!AS99","v":0},{"$f":"Tier1!AT99+IF(Init!$S100=0,0,SliceResource!AT99)+IF(Init!$T100=0,Tier2!AT99,'PNGC T2 Allocation'!AT99)+T2Remarketing!AT99","v":0},{"$f":"Tier1!AU99+IF(Init!$S100=0,0,SliceResource!AU99)+IF(Init!$T100=0,Tier2!AU99,'PNGC T2 Allocation'!AU99)+T2Remarketing!AU99","v":0},{"$f":"Tier1!AV99+IF(Init!$S100=0,0,SliceResource!AV99)+IF(Init!$T100=0,Tier2!AV99,'PNGC T2 Allocation'!AV99)+T2Remarketing!AV99","v":0},{"$f":"Tier1!AW99+IF(Init!$S100=0,0,SliceResource!AW99)+IF(Init!$T100=0,Tier2!AW99,'PNGC T2 Allocation'!AW99)+T2Remarketing!AW99","v":0},{"$f":"Tier1!AX99+IF(Init!$S100=0,0,SliceResource!AX99)+IF(Init!$T100=0,Tier2!AX99,'PNGC T2 Allocation'!AX99)+T2Remarketing!AX99","v":0},{"$f":"Tier1!AY99+IF(Init!$S100=0,0,SliceResource!AY99)+IF(Init!$T100=0,Tier2!AY99,'PNGC T2 Allocation'!AY99)+T2Remarketing!AY99","v":0}]
[null,10352,"Skamania County PUD #1",{"$f":"Tier1!D108+IF(Init!$S109=0,0,SliceResource!D108)+IF(Init!$T109=0,Tier2!D108,'PNGC T2 Allocation'!D108)+T2Remarketing!D108","v":7103.5339999999997},{"$f":"Tier1!E108+IF(Init!$S109=0,0,SliceResource!E108)+IF(Init!$T109=0,Tier2!E108,'PNGC T2 Allocation'!E108)+T2Remarketing!E108","v":4118.0870000000004},{"$f":"Tier1!F108+IF(Init!$S109=0,0,SliceResource!F108)+IF(Init!$T109=0,Tier2!F108,'PNGC T2 Allocation'!F108)+T2Remarketing!F108","v":8182.0889999999999},{"$f":"Tier1!G108+IF(Init!$S109=0,0,SliceResource!G108)+IF(Init!$T109=0,Tier2!G108,'PNGC T2 Allocation'!G108)+T2Remarketing!G108","v":5120.4160000000002},{"$f":"Tier1!H108+IF(Init!$S109=0,0,SliceResource!H108)+IF(Init!$T109=0,Tier2!H108,'PNGC T2 Allocation'!H108)+T2Remarketing!H108","v":9727.4879999999994},{"$f":"Tier1!I108+IF(Init!$S109=0,0,SliceResource!I108)+IF(Init!$T109=0,Tier2!I108,'PNGC T2 Allocation'!I108)+T2Remarketing!I108","v":6778.18},{"$f":"Tier1!J108+IF(Init!$S109=0,0,SliceResource!J108)+IF(Init!$T109=0,Tier2!J108,'PNGC T2 Allocation'!J108)+T2Remarketing!J108","v":10332.584000000001},{"$f":"Tier1!K108+IF(Init!$S109=0,0,SliceResource!K108)+IF(Init!$T109=0,Tier2!K108,'PNGC T2 Allocation'!K108)+T2Remarketing!K108","v":6522.7479999999996},{"$f":"Tier1!L108+IF(Init!$S109=0,0,SliceResource!L108)+IF(Init!$T109=0,Tier2!L108,'PNGC T2 Allocation'!L108)+T2Remarketing!L108","v":9445.3790000000008},{"$f":"Tier1!M108+IF(Init!$S109=0,0,SliceResource!M108)+IF(Init!$T109=0,Tier2!M108,'PNGC T2 Allocation'!M108)+T2Remarketing!M108","v":5537.3090000000002},{"$f":"Tier1!N108+IF(Init!$S109=0,0,SliceResource!N108)+IF(Init!$T109=0,Tier2!N108,'PNGC T2 Allocation'!N108)+T2Remarketing!N108","v":9225.0820000000003},{"$f":"Tier1!O108+IF(Init!$S109=0,0,SliceResource!O108)+IF(Init!$T109=0,Tier2!O108,'PNGC T2 Allocation'!O108)+T2Remarketing!O108","v":5776.3490000000002},{"$f":"Tier1!P108+IF(Init!$S109=0,0,SliceResource!P108)+IF(Init!$T109=0,Tier2!P108,'PNGC T2 Allocation'!P108)+T2Remarketing!P108","v":7354.5680000000002},{"$f":"Tier1!Q108+IF(Init!$S109=0,0,SliceResource!Q108)+IF(Init!$T109=0,Tier2!Q108,'PNGC T2 Allocation'!Q108)+T2Remarketing!Q108","v":4115.41},{"$f":"Tier1!R108+IF(Init!$S109=0,0,SliceResource!R108)+IF(Init!$T109=0,Tier2!R108,'PNGC T2 Allocation'!R108)+T2Remarketing!R108","v":6216.1670000000004},{"$f":"Tier1!S108+IF(Init!$S109=0,0,SliceResource!S108)+IF(Init!$T109=0,Tier2!S108,'PNGC T2 Allocation'!S108)+T2Remarketing!S108","v":3536.3310000000001},{"$f":"Tier1!T108+IF(Init!$S109=0,0,SliceResource!T108)+IF(Init!$T109=0,Tier2!T108,'PNGC T2 Allocation'!T108)+T2Remarketing!T108","v":5942.4579999999996},{"$f":"Tier1!U108+IF(Init!$S109=0,0,SliceResource!U108)+IF(Init!$T109=0,Tier2!U108,'PNGC T2 Allocation'!U108)+T2Remarketing!U108","v":3418.6379999999999},{"$f":"Tier1!V108+IF(Init!$S109=0,0,SliceResource!V108)+IF(Init!$T109=0,Tier2!V108,'PNGC T2 Allocation'!V108)+T2Remarketing!V108","v":6568.7169999999996},{"$f":"Tier1!W108+IF(Init!$S109=0,0,SliceResource!W108)+IF(Init!$T109=0,Tier2!W108,'PNGC T2 Allocation'!W108)+T2Remarketing!W108","v":3666.3820000000001},{"$f":"Tier1!X108+IF(Init!$S109=0,0,SliceResource!X108)+IF(Init!$T109=0,Tier2!X108,'PNGC T2 Allocation'!X108)+T2Remarketing!X108","v":6736.78},{"$f":"Tier1!Y108+IF(Init!$S109=0,0,SliceResource!Y108)+IF(Init!$T109=0,Tier2!Y108,'PNGC T2 Allocation'!Y108)+T2Remarketing!Y108","v":3369.3209999999999},{"$f":"Tier1!Z108+IF(Init!$S109=0,0,SliceResource!Z108)+IF(Init!$T109=0,Tier2!Z108,'PNGC T2 Allocation'!Z108)+T2Remarketing!Z108","v":5736.9089999999997},{"$f":"Tier1!AA108+IF(Init!$S109=0,0,SliceResource!AA108)+IF(Init!$T109=0,Tier2!AA108,'PNGC T2 Allocation'!AA108)+T2Remarketing!AA108","v":3631.9859999999999},{"$f":"Tier1!AB108+IF(Init!$S109=0,0,SliceResource!AB108)+IF(Init!$T109=0,Tier2!AB108,'PNGC T2 Allocation'!AB108)+T2Remarketing!AB108","v":7410.1729999999998},{"$f":"Tier1!AC108+IF(Init!$S109=0,0,SliceResource!AC108)+IF(Init!$T109=0,Tier2!AC108,'PNGC T2 Allocation'!AC108)+T2Remarketing!AC108","v":3861.75},{"$f":"Tier1!AD108+IF(Init!$S109=0,0,SliceResource!AD108)+IF(Init!$T109=0,Tier2!AD108,'PNGC T2 Allocation'!AD108)+T2Remarketing!AD108","v":8218.9449999999997},{"$f":"Tier1!AE108+IF(Init!$S109=0,0,SliceResource!AE108)+IF(Init!$T109=0,Tier2!AE108,'PNGC T2 Allocation'!AE108)+T2Remarketing!AE108","v":5143.4799999999996},{"$f":"Tier1!AF108+IF(Init!$S109=0,0,SliceResource!AF108)+IF(Init!$T109=0,Tier2!AF108,'PNGC T2 Allocation'!AF108)+T2Remarketing!AF108","v":9771.6679999999997},{"$f":"Tier1!AG108+IF(Init!$S109=0,0,SliceResource!AG108)+IF(Init!$T109=0,Tier2!AG108,'PNGC T2 Allocation'!AG108)+T2Remarketing!AG108","v":6808.9650000000001},{"$f":"Tier1!AH108+IF(Init!$S109=0,0,SliceResource!AH108)+IF(Init!$T109=0,Tier2!AH108,'PNGC T2 Allocation'!AH108)+T2Remarketing!AH108","v":10379.632},{"$f":"Tier1!AI108+IF(Init!$S109=0,0,SliceResource!AI108)+IF(Init!$T109=0,Tier2!AI108,'PNGC T2 Allocation'!AI108)+T2Remarketing!AI108","v":6552.4489999999996},{"$f":"Tier1!AJ108+IF(Init!$S109=0,0,SliceResource!AJ108)+IF(Init!$T109=0,Tier2!AJ108,'PNGC T2 Allocation'!AJ108)+T2Remarketing!AJ108","v":9101.4040000000005},{"$f":"Tier1!AK108+IF(Init!$S109=0,0,SliceResource!AK108)+IF(Init!$T109=0,Tier2!AK108,'PNGC T2 Allocation'!AK108)+T2Remarketing!AK108","v":5421.42},{"$f":"Tier1!AL108+IF(Init!$S109=0,0,SliceResource!AL108)+IF(Init!$T109=0,Tier2!AL108,'PNGC T2 Allocation'!AL108)+T2Remarketing!AL108","v":9266.6329999999998},{"$f":"Tier1!AM108+IF(Init!$S109=0,0,SliceResource!AM108)+IF(Init!$T109=0,Tier2!AM108,'PNGC T2 Allocation'!AM108)+T2Remarketing!AM108","v":5802.366},{"$f":"Tier1!AN108+IF(Init!$S109=0,0,SliceResource!AN108)+IF(Init!$T109=0,Tier2!AN108,'PNGC T2 Allocation'!AN108)+T2Remarketing!AN108","v":7387.6549999999997},{"$f":"Tier1!AO108+IF(Init!$S109=0,0,SliceResource!AO108)+IF(Init!$T109=0,Tier2!AO108,'PNGC T2 Allocation'!AO108)+T2Remarketing!AO108","v":4133.9250000000002},{"$f":"Tier1!AP108+IF(Init!$S109=0,0,SliceResource!AP108)+IF(Init!$T109=0,Tier2!AP108,'PNGC T2 Allocation'!AP108)+T2Remarketing!AP108","v":6243.9989999999998},{"$f":"Tier1!AQ108+IF(Init!$S109=0,0,SliceResource!AQ108)+IF(Init!$T109=0,Tier2!AQ108,'PNGC T2 Allocation'!AQ108)+T2Remarketing!AQ108","v":3552.1640000000002},{"$f":"Tier1!AR108+IF(Init!$S109=0,0,SliceResource!AR108)+IF(Init!$T109=0,Tier2!AR108,'PNGC T2 Allocation'!AR108)+T2Remarketing!AR108","v":5968.9669999999996},{"$f":"Tier1!AS108+IF(Init!$S109=0,0,SliceResource!AS108)+IF(Init!$T109=0,Tier2!AS108,'PNGC T2 Allocation'!AS108)+T2Remarketing!AS108","v":3433.8890000000001},{"$f":"Tier1!AT108+IF(Init!$S109=0,0,SliceResource!AT108)+IF(Init!$T109=0,Tier2!AT108,'PNGC T2 Allocation'!AT108)+T2Remarketing!AT108","v":6598.0649999999996},{"$f":"Tier1!AU108+IF(Init!$S109=0,0,SliceResource!AU108)+IF(Init!$T109=0,Tier2!AU108,'PNGC T2 Allocation'!AU108)+T2Remarketing!AU108","v":3682.7629999999999},{"$f":"Tier1!AV108+IF(Init!$S109=0,0,SliceResource!AV108)+IF(Init!$T109=0,Tier2!AV108,'PNGC T2 Allocation'!AV108)+T2Remarketing!AV108","v":6519.4570000000003},{"$f":"Tier1!AW108+IF(Init!$S109=0,0,SliceResource!AW108)+IF(Init!$T109=0,Tier2!AW108,'PNGC T2 Allocation'!AW108)+T2Remarketing!AW108","v":3631.88},{"$f":"Tier1!AX108+IF(Init!$S109=0,0,SliceResource!AX108)+IF(Init!$T109=0,Tier2!AX108,'PNGC T2 Allocation'!AX108)+T2Remarketing!AX108","v":5999.5910000000003},{"$f":"Tier1!AY108+IF(Init!$S109=0,0,SliceResource!AY108)+IF(Init!$T109=0,Tier2!AY108,'PNGC T2 Allocation'!AY108)+T2Remarketing!AY108","v":3411.1289999999999}]
[null,10379,"Steilacoom, Town of",{"$f":"Tier1!D117+IF(Init!$S118=0,0,SliceResource!D117)+IF(Init!$T118=0,Tier2!D117,'PNGC T2 Allocation'!D117)+T2Remarketing!D117","v":1979.356},{"$f":"Tier1!E117+IF(Init!$S118=0,0,SliceResource!E117)+IF(Init!$T118=0,Tier2!E117,'PNGC T2 Allocation'!E117)+T2Remarketing!E117","v":1184.002},{"$f":"Tier1!F117+IF(Init!$S118=0,0,SliceResource!F117)+IF(Init!$T118=0,Tier2!F117,'PNGC T2 Allocation'!F117)+T2Remarketing!F117","v":2341.002},{"$f":"Tier1!G117+IF(Init!$S118=0,0,SliceResource!G117)+IF(Init!$T118=0,Tier2!G117,'PNGC T2 Allocation'!G117)+T2Remarketing!G117","v":1611.2650000000001},{"$f":"Tier1!H117+IF(Init!$S118=0,0,SliceResource!H117)+IF(Init!$T118=0,Tier2!H117,'PNGC T2 Allocation'!H117)+T2Remarketing!H117","v":2687.116},{"$f":"Tier1!I117+IF(Init!$S118=0,0,SliceResource!I117)+IF(Init!$T118=0,Tier2!I117,'PNGC T2 Allocation'!I117)+T2Remarketing!I117","v":1751.2829999999999},{"$f":"Tier1!J117+IF(Init!$S118=0,0,SliceResource!J117)+IF(Init!$T118=0,Tier2!J117,'PNGC T2 Allocation'!J117)+T2Remarketing!J117","v":2719.174},{"$f":"Tier1!K117+IF(Init!$S118=0,0,SliceResource!K117)+IF(Init!$T118=0,Tier2!K117,'PNGC T2 Allocation'!K117)+T2Remarketing!K117","v":1870.568},{"$f":"Tier1!L117+IF(Init!$S118=0,0,SliceResource!L117)+IF(Init!$T118=0,Tier2!L117,'PNGC T2 Allocation'!L117)+T2Remarketing!L117","v":2406.5410000000002},{"$f":"Tier1!M117+IF(Init!$S118=0,0,SliceResource!M117)+IF(Init!$T118=0,Tier2!M117,'PNGC T2 Allocation'!M117)+T2Remarketing!M117","v":1541.66},{"$f":"Tier1!N117+IF(Init!$S118=0,0,SliceResource!N117)+IF(Init!$T118=0,Tier2!N117,'PNGC T2 Allocation'!N117)+T2Remarketing!N117","v":2257.4499999999998},{"$f":"Tier1!O117+IF(Init!$S118=0,0,SliceResource!O117)+IF(Init!$T118=0,Tier2!O117,'PNGC T2 Allocation'!O117)+T2Remarketing!O117","v":1413.345},{"$f":"Tier1!P117+IF(Init!$S118=0,0,SliceResource!P117)+IF(Init!$T118=0,Tier2!P117,'PNGC T2 Allocation'!P117)+T2Remarketing!P117","v":1960.394},{"$f":"Tier1!Q117+IF(Init!$S118=0,0,SliceResource!Q117)+IF(Init!$T118=0,Tier2!Q117,'PNGC T2 Allocation'!Q117)+T2Remarketing!Q117","v":1238.146},{"$f":"Tier1!R117+IF(Init!$S118=0,0,SliceResource!R117)+IF(Init!$T118=0,Tier2!R117,'PNGC T2 Allocation'!R117)+T2Remarketing!R117","v":1608.683},{"$f":"Tier1!S117+IF(Init!$S118=0,0,SliceResource!S117)+IF(Init!$T118=0,Tier2!S117,'PNGC T2 Allocation'!S117)+T2Remarketing!S117","v":1110.8},{"$f":"Tier1!T117+IF(Init!$S118=0,0,SliceResource!T117)+IF(Init!$T118=0,Tier2!T117,'PNGC T2 Allocation'!T117)+T2Remarketing!T117","v":1510.0809999999999},{"$f":"Tier1!U117+IF(Init!$S118=0,0,SliceResource!U117)+IF(Init!$T118=0,Tier2!U117,'PNGC T2 Allocation'!U117)+T2Remarketing!U117","v":923.65700000000004},{"$f":"Tier1!V117+IF(Init!$S118=0,0,SliceResource!V117)+IF(Init!$T118=0,Tier2!V117,'PNGC T2 Allocation'!V117)+T2Remarketing!V117","v":1523.5260000000001},{"$f":"Tier1!W117+IF(Init!$S118=0,0,SliceResource!W117)+IF(Init!$T118=0,Tier2!W117,'PNGC T2 Allocation'!W117)+T2Remarketing!W117","v":1052.0229999999999},{"$f":"Tier1!X117+IF(Init!$S118=0,0,SliceResource!X117)+IF(Init!$T118=0,Tier2!X117,'PNGC T2 Allocation'!X117)+T2Remarketing!X117","v":1595.9359999999999},{"$f":"Tier1!Y117+IF(Init!$S118=0,0,SliceResource!Y117)+IF(Init!$T118=0,Tier2!Y117,'PNGC T2 Allocation'!Y117)+T2Remarketing!Y117","v":995.35199999999998},{"$f":"Tier1!Z117+IF(Init!$S118=0,0,SliceResource!Z117)+IF(Init!$T118=0,Tier2!Z117,'PNGC T2 Allocation'!Z117)+T2Remarketing!Z117","v":1511.4960000000001},{"$f":"Tier1!AA117+IF(Init!$S118=0,0,SliceResource!AA117)+IF(Init!$T118=0,Tier2!AA117,'PNGC T2 Allocation'!AA117)+T2Remarketing!AA117","v":978.19},{"$f":"Tier1!AB117+IF(Init!$S118=0,0,SliceResource!AB117)+IF(Init!$T118=0,Tier2!AB117,'PNGC T2 Allocation'!AB117)+T2Remarketing!AB117","v":1989.5840000000001},{"$f":"Tier1!AC117+IF(Init!$S118=0,0,SliceResource!AC117)+IF(Init!$T118=0,Tier2!AC117,'PNGC T2 Allocation'!AC117)+T2Remarketing!AC117","v":1190.1199999999999},{"$f":"Tier1!AD117+IF(Init!$S118=0,0,SliceResource!AD117)+IF(Init!$T118=0,Tier2!AD117,'PNGC T2 Allocation'!AD117)+T2Remarketing!AD117","v":2351.4110000000001},{"$f":"Tier1!AE117+IF(Init!$S118=0,0,SliceResource!AE117)+IF(Init!$T118=0,Tier2!AE117,'PNGC T2 Allocation'!AE117)+T2Remarketing!AE117","v":1618.4290000000001},{"$f":"Tier1!AF117+IF(Init!$S118=0,0,SliceResource!AF117)+IF(Init!$T118=0,Tier2!AF117,'PNGC T2 Allocation'!AF117)+T2Remarketing!AF117","v":2696.5169999999998},{"$f":"Tier1!AG117+IF(Init!$S118=0,0,SliceResource!AG117)+IF(Init!$T118=0,Tier2!AG117,'PNGC T2 Allocation'!AG117)+T2Remarketing!AG117","v":1757.41},{"$f":"Tier1!AH117+IF(Init!$S118=0,0,SliceResource!AH117)+IF(Init!$T118=0,Tier2!AH117,'PNGC T2 Allocation'!AH117)+T2Remarketing!AH117","v":2728.567},{"$f":"Tier1!AI117+IF(Init!$S118=0,0,SliceResource!AI117)+IF(Init!$T118=0,Tier2!AI117,'PNGC T2 Allocation'!AI117)+T2Remarketing!AI117","v":1877.029},{"$f":"Tier1!AJ117+IF(Init!$S118=0,0,SliceResource!AJ117)+IF(Init!$T118=0,Tier2!AJ117,'PNGC T2 Allocation'!AJ117)+T2Remarketing!AJ117","v":2345.5729999999999},{"$f":"Tier1!AK117+IF(Init!$S118=0,0,SliceResource!AK117)+IF(Init!$T118=0,Tier2!AK117,'PNGC T2 Allocation'!AK117)+T2Remarketing!AK117","v":1502.604},{"$f":"Tier1!AL117+IF(Init!$S118=0,0,SliceResource!AL117)+IF(Init!$T118=0,Tier2!AL117,'PNGC T2 Allocation'!AL117)+T2Remarketing!AL117","v":2267.502},{"$f":"Tier1!AM117+IF(Init!$S118=0,0,SliceResource!AM117)+IF(Init!$T118=0,Tier2!AM117,'PNGC T2 Allocation'!AM117)+T2Remarketing!AM117","v":1419.6389999999999},{"$f":"Tier1!AN117+IF(Init!$S118=0,0,SliceResource!AN117)+IF(Init!$T118=0,Tier2!AN117,'PNGC T2 Allocation'!AN117)+T2Remarketing!AN117","v":1970.412},{"$f":"Tier1!AO117+IF(Init!$S118=0,0,SliceResource!AO117)+IF(Init!$T118=0,Tier2!AO117,'PNGC T2 Allocation'!AO117)+T2Remarketing!AO117","v":1244.4739999999999},{"$f":"Tier1!AP117+IF(Init!$S118=0,0,SliceResource!AP117)+IF(Init!$T118=0,Tier2!AP117,'PNGC T2 Allocation'!AP117)+T2Remarketing!AP117","v":1617.8689999999999},{"$f":"Tier1!AQ117+IF(Init!$S118=0,0,SliceResource!AQ117)+IF(Init!$T118=0,Tier2!AQ117,'PNGC T2 Allocation'!AQ117)+T2Remarketing!AQ117","v":1117.1420000000001},{"$f":"Tier1!AR117+IF(Init!$S118=0,0,SliceResource!AR117)+IF(Init!$T118=0,Tier2!AR117,'PNGC T2 Allocation'!AR117)+T2Remarketing!AR117","v":1519.7159999999999},{"$f":"Tier1!AS117+IF(Init!$S118=0,0,SliceResource!AS117)+IF(Init!$T118=0,Tier2!AS117,'PNGC T2 Allocation'!AS117)+T2Remarketing!AS117","v":929.55100000000004},{"$f":"Tier1!AT117+IF(Init!$S118=0,0,SliceResource!AT117)+IF(Init!$T118=0,Tier2!AT117,'PNGC T2 Allocation'!AT117)+T2Remarketing!AT117","v":1533.1959999999999},{"$f":"Tier1!AU117+IF(Init!$S118=0,0,SliceResource!AU117)+IF(Init!$T118=0,Tier2!AU117,'PNGC T2 Allocation'!AU117)+T2Remarketing!AU117","v":1058.6990000000001},{"$f":"Tier1!AV117+IF(Init!$S118=0,0,SliceResource!AV117)+IF(Init!$T118=0,Tier2!AV117,'PNGC T2 Allocation'!AV117)+T2Remarketing!AV117","v":1606.0029999999999},{"$f":"Tier1!AW117+IF(Init!$S118=0,0,SliceResource!AW117)+IF(Init!$T118=0,Tier2!AW117,'PNGC T2 Allocation'!AW117)+T2Remarketing!AW117","v":1001.631},{"$f":"Tier1!AX117+IF(Init!$S118=0,0,SliceResource!AX117)+IF(Init!$T118=0,Tier2!AX117,'PNGC T2 Allocation'!AX117)+T2Remarketing!AX117","v":1520.924},{"$f":"Tier1!AY117+IF(Init!$S118=0,0,SliceResource!AY117)+IF(Init!$T118=0,Tier2!AY117,'PNGC T2 Allocation'!AY117)+T2Remarketing!AY117","v":984.29100000000005}]
[null,10440,"Wahkiakum County PUD #1",{"$f":"Tier1!D126+IF(Init!$S127=0,0,SliceResource!D126)+IF(Init!$T127=0,Tier2!D126,'PNGC T2 Allocation'!D126)+T2Remarketing!D126","v":2074.1559999999999},{"$f":"Tier1!E126+IF(Init!$S127=0,0,SliceResource!E126)+IF(Init!$T127=0,Tier2!E126,'PNGC T2 Allocation'!E126)+T2Remarketing!E126","v":1325.2570000000001},{"$f":"Tier1!F126+IF(Init!$S127=0,0,SliceResource!F126)+IF(Init!$T127=0,Tier2!F126,'PNGC T2 Allocation'!F126)+T2Remarketing!F126","v":2541.2579999999998},{"$f":"Tier1!G126+IF(Init!$S127=0,0,SliceResource!G126)+IF(Init!$T127=0,Tier2!G126,'PNGC T2 Allocation'!G126)+T2Remarketing!G126","v":1721.941},{"$f":"Tier1!H126+IF(Init!$S127=0,0,SliceResource!H126)+IF(Init!$T127=0,Tier2!H126,'PNGC T2 Allocation'!H126)+T2Remarketing!H126","v":3194.701},{"$f":"Tier1!I126+IF(Init!$S127=0,0,SliceResource!I126)+IF(Init!$T127=0,Tier2!I126,'PNGC T2 Allocation'!I126)+T2Remarketing!I126","v":2342.6410000000001},{"$f":"Tier1!J126+IF(Init!$S127=0,0,SliceResource!J126)+IF(Init!$T127=0,Tier2!J126,'PNGC T2 Allocation'!J126)+T2Remarketing!J126","v":3334.09},{"$f":"Tier1!K126+IF(Init!$S127=0,0,SliceResource!K126)+IF(Init!$T127=0,Tier2!K126,'PNGC T2 Allocation'!K126)+T2Remarketing!K126","v":2277.0990000000002},{"$f":"Tier1!L126+IF(Init!$S127=0,0,SliceResource!L126)+IF(Init!$T127=0,Tier2!L126,'PNGC T2 Allocation'!L126)+T2Remarketing!L126","v":3157.7109999999998},{"$f":"Tier1!M126+IF(Init!$S127=0,0,SliceResource!M126)+IF(Init!$T127=0,Tier2!M126,'PNGC T2 Allocation'!M126)+T2Remarketing!M126","v":2019.4680000000001},{"$f":"Tier1!N126+IF(Init!$S127=0,0,SliceResource!N126)+IF(Init!$T127=0,Tier2!N126,'PNGC T2 Allocation'!N126)+T2Remarketing!N126","v":2821.9459999999999},{"$f":"Tier1!O126+IF(Init!$S127=0,0,SliceResource!O126)+IF(Init!$T127=0,Tier2!O126,'PNGC T2 Allocation'!O126)+T2Remarketing!O126","v":1918.433},{"$f":"Tier1!P126+IF(Init!$S127=0,0,SliceResource!P126)+IF(Init!$T127=0,Tier2!P126,'PNGC T2 Allocation'!P126)+T2Remarketing!P126","v":2357.1999999999998},{"$f":"Tier1!Q126+IF(Init!$S127=0,0,SliceResource!Q126)+IF(Init!$T127=0,Tier2!Q126,'PNGC T2 Allocation'!Q126)+T2Remarketing!Q126","v":1467.712},{"$f":"Tier1!R126+IF(Init!$S127=0,0,SliceResource!R126)+IF(Init!$T127=0,Tier2!R126,'PNGC T2 Allocation'!R126)+T2Remarketing!R126","v":1768.0740000000001},{"$f":"Tier1!S126+IF(Init!$S127=0,0,SliceResource!S126)+IF(Init!$T127=0,Tier2!S126,'PNGC T2 Allocation'!S126)+T2Remarketing!S126","v":1141.0039999999999},{"$f":"Tier1!T126+IF(Init!$S127=0,0,SliceResource!T126)+IF(Init!$T127=0,Tier2!T126,'PNGC T2 Allocation'!T126)+T2Remarketing!T126","v":1595.6210000000001},{"$f":"Tier1!U126+IF(Init!$S127=0,0,SliceResource!U126)+IF(Init!$T127=0,Tier2!U126,'PNGC T2 Allocation'!U126)+T2Remarketing!U126","v":1033.9090000000001},{"$f":"Tier1!V126+IF(Init!$S127=0,0,SliceResource!V126)+IF(Init!$T127=0,Tier2!V126,'PNGC T2 Allocation'!V126)+T2Remarketing!V126","v":1582.2950000000001},{"$f":"Tier1!W126+IF(Init!$S127=0,0,SliceResource!W126)+IF(Init!$T127=0,Tier2!W126,'PNGC T2 Allocation'!W126)+T2Remarketing!W126","v":981.94},{"$f":"Tier1!X126+IF(Init!$S127=0,0,SliceResource!X126)+IF(Init!$T127=0,Tier2!X126,'PNGC T2 Allocation'!X126)+T2Remarketing!X126","v":1674.1289999999999},{"$f":"Tier1!Y126+IF(Init!$S127=0,0,SliceResource!Y126)+IF(Init!$T127=0,Tier2!Y126,'PNGC T2 Allocation'!Y126)+T2Remarketing!Y126","v":916.20600000000002},{"$f":"Tier1!Z126+IF(Init!$S127=0,0,SliceResource!Z126)+IF(Init!$T127=0,Tier2!Z126,'PNGC T2 Allocation'!Z126)+T2Remarketing!Z126","v":1540.9390000000001},{"$f":"Tier1!AA126+IF(Init!$S127=0,0,SliceResource!AA126)+IF(Init!$T127=0,Tier2!AA126,'PNGC T2 Allocation'!AA126)+T2Remarketing!AA126","v":1066.0260000000001},{"$f":"Tier1!AB126+IF(Init!$S127=0,0,SliceResource!AB126)+IF(Init!$T127=0,Tier2!AB126,'PNGC T2 Allocation'!AB126)+T2Remarketing!AB126","v":2168.2640000000001},{"$f":"Tier1!AC126+IF(Init!$S127=0,0,SliceResource!AC126)+IF(Init!$T127=0,Tier2!AC126,'PNGC T2 Allocation'!AC126)+T2Remarketing!AC126","v":1252.3009999999999},{"$f":"Tier1!AD126+IF(Init!$S127=0,0,SliceResource!AD126)+IF(Init!$T127=0,Tier2!AD126,'PNGC T2 Allocation'!AD126)+T2Remarketing!AD126","v":2557.0680000000002},{"$f":"Tier1!AE126+IF(Init!$S127=0,0,SliceResource!AE126)+IF(Init!$T127=0,Tier2!AE126,'PNGC T2 Allocation'!AE126)+T2Remarketing!AE126","v":1732.654},{"$f":"Tier1!AF126+IF(Init!$S127=0,0,SliceResource!AF126)+IF(Init!$T127=0,Tier2!AF126,'PNGC T2 Allocation'!AF126)+T2Remarketing!AF126","v":3214.5749999999998},{"$f":"Tier1!AG126+IF(Init!$S127=0,0,SliceResource!AG126)+IF(Init!$T127=0,Tier2!AG126,'PNGC T2 Allocation'!AG126)+T2Remarketing!AG126","v":2357.2150000000001},{"$f":"Tier1!AH126+IF(Init!$S127=0,0,SliceResource!AH126)+IF(Init!$T127=0,Tier2!AH126,'PNGC T2 Allocation'!AH126)+T2Remarketing!AH126","v":3354.8319999999999},{"$f":"Tier1!AI126+IF(Init!$S127=0,0,SliceResource!AI126)+IF(Init!$T127=0,Tier2!AI126,'PNGC T2 Allocation'!AI126)+T2Remarketing!AI126","v":2291.2649999999999},{"$f":"Tier1!AJ126+IF(Init!$S127=0,0,SliceResource!AJ126)+IF(Init!$T127=0,Tier2!AJ126,'PNGC T2 Allocation'!AJ126)+T2Remarketing!AJ126","v":3051.4879999999998},{"$f":"Tier1!AK126+IF(Init!$S127=0,0,SliceResource!AK126)+IF(Init!$T127=0,Tier2!AK126,'PNGC T2 Allocation'!AK126)+T2Remarketing!AK126","v":1978.24},{"$f":"Tier1!AL126+IF(Init!$S127=0,0,SliceResource!AL126)+IF(Init!$T127=0,Tier2!AL126,'PNGC T2 Allocation'!AL126)+T2Remarketing!AL126","v":2839.4850000000001},{"$f":"Tier1!AM126+IF(Init!$S127=0,0,SliceResource!AM126)+IF(Init!$T127=0,Tier2!AM126,'PNGC T2 Allocation'!AM126)+T2Remarketing!AM126","v":1930.357},{"$f":"Tier1!AN126+IF(Init!$S127=0,0,SliceResource!AN126)+IF(Init!$T127=0,Tier2!AN126,'PNGC T2 Allocation'!AN126)+T2Remarketing!AN126","v":2371.8649999999998},{"$f":"Tier1!AO126+IF(Init!$S127=0,0,SliceResource!AO126)+IF(Init!$T127=0,Tier2!AO126,'PNGC T2 Allocation'!AO126)+T2Remarketing!AO126","v":1476.8430000000001},{"$f":"Tier1!AP126+IF(Init!$S127=0,0,SliceResource!AP126)+IF(Init!$T127=0,Tier2!AP126,'PNGC T2 Allocation'!AP126)+T2Remarketing!AP126","v":1779.075},{"$f":"Tier1!AQ126+IF(Init!$S127=0,0,SliceResource!AQ126)+IF(Init!$T127=0,Tier2!AQ126,'PNGC T2 Allocation'!AQ126)+T2Remarketing!AQ126","v":1148.1030000000001},{"$f":"Tier1!AR126+IF(Init!$S127=0,0,SliceResource!AR126)+IF(Init!$T127=0,Tier2!AR126,'PNGC T2 Allocation'!AR126)+T2Remarketing!AR126","v":1605.549},{"$f":"Tier1!AS126+IF(Init!$S127=0,0,SliceResource!AS126)+IF(Init!$T127=0,Tier2!AS126,'PNGC T2 Allocation'!AS126)+T2Remarketing!AS126","v":1040.3420000000001},{"$f":"Tier1!AT126+IF(Init!$S127=0,0,SliceResource!AT126)+IF(Init!$T127=0,Tier2!AT126,'PNGC T2 Allocation'!AT126)+T2Remarketing!AT126","v":1592.14},{"$f":"Tier1!AU126+IF(Init!$S127=0,0,SliceResource!AU126)+IF(Init!$T127=0,Tier2!AU126,'PNGC T2 Allocation'!AU126)+T2Remarketing!AU126","v":988.05},{"$f":"Tier1!AV126+IF(Init!$S127=0,0,SliceResource!AV126)+IF(Init!$T127=0,Tier2!AV126,'PNGC T2 Allocation'!AV126)+T2Remarketing!AV126","v":1622.67},{"$f":"Tier1!AW126+IF(Init!$S127=0,0,SliceResource!AW126)+IF(Init!$T127=0,Tier2!AW126,'PNGC T2 Allocation'!AW126)+T2Remarketing!AW126","v":983.78200000000004},{"$f":"Tier1!AX126+IF(Init!$S127=0,0,SliceResource!AX126)+IF(Init!$T127=0,Tier2!AX126,'PNGC T2 Allocation'!AX126)+T2Remarketing!AX126","v":1614.874},{"$f":"Tier1!AY126+IF(Init!$S127=0,0,SliceResource!AY126)+IF(Init!$T127=0,Tier2!AY126,'PNGC T2 Allocation'!AY126)+T2Remarketing!AY126","v":1008.309}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"Tier1!D135+IF(Init!$S136=0,0,SliceResource!D135)+IF(Init!$T136=0,Tier2!D135,'PNGC T2 Allocation'!D135)+T2Remarketing!D135","v":7004.9089999999997},{"$f":"Tier1!E135+IF(Init!$S136=0,0,SliceResource!E135)+IF(Init!$T136=0,Tier2!E135,'PNGC T2 Allocation'!E135)+T2Remarketing!E135","v":4997.9480000000003},{"$f":"Tier1!F135+IF(Init!$S136=0,0,SliceResource!F135)+IF(Init!$T136=0,Tier2!F135,'PNGC T2 Allocation'!F135)+T2Remarketing!F135","v":6431.9369999999999},{"$f":"Tier1!G135+IF(Init!$S136=0,0,SliceResource!G135)+IF(Init!$T136=0,Tier2!G135,'PNGC T2 Allocation'!G135)+T2Remarketing!G135","v":5132.5209999999997},{"$f":"Tier1!H135+IF(Init!$S136=0,0,SliceResource!H135)+IF(Init!$T136=0,Tier2!H135,'PNGC T2 Allocation'!H135)+T2Remarketing!H135","v":6715.2449999999999},{"$f":"Tier1!I135+IF(Init!$S136=0,0,SliceResource!I135)+IF(Init!$T136=0,Tier2!I135,'PNGC T2 Allocation'!I135)+T2Remarketing!I135","v":5275.5479999999998},{"$f":"Tier1!J135+IF(Init!$S136=0,0,SliceResource!J135)+IF(Init!$T136=0,Tier2!J135,'PNGC T2 Allocation'!J135)+T2Remarketing!J135","v":6766.7},{"$f":"Tier1!K135+IF(Init!$S136=0,0,SliceResource!K135)+IF(Init!$T136=0,Tier2!K135,'PNGC T2 Allocation'!K135)+T2Remarketing!K135","v":5296.0069999999996},{"$f":"Tier1!L135+IF(Init!$S136=0,0,SliceResource!L135)+IF(Init!$T136=0,Tier2!L135,'PNGC T2 Allocation'!L135)+T2Remarketing!L135","v":6439.5460000000003},{"$f":"Tier1!M135+IF(Init!$S136=0,0,SliceResource!M135)+IF(Init!$T136=0,Tier2!M135,'PNGC T2 Allocation'!M135)+T2Remarketing!M135","v":4720.9769999999999},{"$f":"Tier1!N135+IF(Init!$S136=0,0,SliceResource!N135)+IF(Init!$T136=0,Tier2!N135,'PNGC T2 Allocation'!N135)+T2Remarketing!N135","v":6826.1120000000001},{"$f":"Tier1!O135+IF(Init!$S136=0,0,SliceResource!O135)+IF(Init!$T136=0,Tier2!O135,'PNGC T2 Allocation'!O135)+T2Remarketing!O135","v":4949.4030000000002},{"$f":"Tier1!P135+IF(Init!$S136=0,0,SliceResource!P135)+IF(Init!$T136=0,Tier2!P135,'PNGC T2 Allocation'!P135)+T2Remarketing!P135","v":6642.201},{"$f":"Tier1!Q135+IF(Init!$S136=0,0,SliceResource!Q135)+IF(Init!$T136=0,Tier2!Q135,'PNGC T2 Allocation'!Q135)+T2Remarketing!Q135","v":4800.3100000000004},{"$f":"Tier1!R135+IF(Init!$S136=0,0,SliceResource!R135)+IF(Init!$T136=0,Tier2!R135,'PNGC T2 Allocation'!R135)+T2Remarketing!R135","v":6675.6760000000004},{"$f":"Tier1!S135+IF(Init!$S136=0,0,SliceResource!S135)+IF(Init!$T136=0,Tier2!S135,'PNGC T2 Allocation'!S135)+T2Remarketing!S135","v":5298.0469999999996},{"$f":"Tier1!T135+IF(Init!$S136=0,0,SliceResource!T135)+IF(Init!$T136=0,Tier2!T135,'PNGC T2 Allocation'!T135)+T2Remarketing!T135","v":7169.9359999999997},{"$f":"Tier1!U135+IF(Init!$S136=0,0,SliceResource!U135)+IF(Init!$T136=0,Tier2!U135,'PNGC T2 Allocation'!U135)+T2Remarketing!U135","v":5150.6890000000003},{"$f":"Tier1!V135+IF(Init!$S136=0,0,SliceResource!V135)+IF(Init!$T136=0,Tier2!V135,'PNGC T2 Allocation'!V135)+T2Remarketing!V135","v":7526.4920000000002},{"$f":"Tier1!W135+IF(Init!$S136=0,0,SliceResource!W135)+IF(Init!$T136=0,Tier2!W135,'PNGC T2 Allocation'!W135)+T2Remarketing!W135","v":5887.1360000000004},{"$f":"Tier1!X135+IF(Init!$S136=0,0,SliceResource!X135)+IF(Init!$T136=0,Tier2!X135,'PNGC T2 Allocation'!X135)+T2Remarketing!X135","v":7966.7370000000001},{"$f":"Tier1!Y135+IF(Init!$S136=0,0,SliceResource!Y135)+IF(Init!$T136=0,Tier2!Y135,'PNGC T2 Allocation'!Y135)+T2Remarketing!Y135","v":5721.8379999999997},{"$f":"Tier1!Z135+IF(Init!$S136=0,0,SliceResource!Z135)+IF(Init!$T136=0,Tier2!Z135,'PNGC T2 Allocation'!Z135)+T2Remarketing!Z135","v":7010.607},{"$f":"Tier1!AA135+IF(Init!$S136=0,0,SliceResource!AA135)+IF(Init!$T136=0,Tier2!AA135,'PNGC T2 Allocation'!AA135)+T2Remarketing!AA135","v":5573.9530000000004},{"$f":"Tier1!AB135+IF(Init!$S136=0,0,SliceResource!AB135)+IF(Init!$T136=0,Tier2!AB135,'PNGC T2 Allocation'!AB135)+T2Remarketing!AB135","v":7179.9639999999999},{"$f":"Tier1!AC135+IF(Init!$S136=0,0,SliceResource!AC135)+IF(Init!$T136=0,Tier2!AC135,'PNGC T2 Allocation'!AC135)+T2Remarketing!AC135","v":5122.8360000000002},{"$f":"Tier1!AD135+IF(Init!$S136=0,0,SliceResource!AD135)+IF(Init!$T136=0,Tier2!AD135,'PNGC T2 Allocation'!AD135)+T2Remarketing!AD135","v":6592.6989999999996},{"$f":"Tier1!AE135+IF(Init!$S136=0,0,SliceResource!AE135)+IF(Init!$T136=0,Tier2!AE135,'PNGC T2 Allocation'!AE135)+T2Remarketing!AE135","v":5260.7030000000004},{"$f":"Tier1!AF135+IF(Init!$S136=0,0,SliceResource!AF135)+IF(Init!$T136=0,Tier2!AF135,'PNGC T2 Allocation'!AF135)+T2Remarketing!AF135","v":6883.1390000000001},{"$f":"Tier1!AG135+IF(Init!$S136=0,0,SliceResource!AG135)+IF(Init!$T136=0,Tier2!AG135,'PNGC T2 Allocation'!AG135)+T2Remarketing!AG135","v":5407.2889999999998},{"$f":"Tier1!AH135+IF(Init!$S136=0,0,SliceResource!AH135)+IF(Init!$T136=0,Tier2!AH135,'PNGC T2 Allocation'!AH135)+T2Remarketing!AH135","v":6935.8040000000001},{"$f":"Tier1!AI135+IF(Init!$S136=0,0,SliceResource!AI135)+IF(Init!$T136=0,Tier2!AI135,'PNGC T2 Allocation'!AI135)+T2Remarketing!AI135","v":5428.3810000000003},{"$f":"Tier1!AJ135+IF(Init!$S136=0,0,SliceResource!AJ135)+IF(Init!$T136=0,Tier2!AJ135,'PNGC T2 Allocation'!AJ135)+T2Remarketing!AJ135","v":6372.8059999999996},{"$f":"Tier1!AK135+IF(Init!$S136=0,0,SliceResource!AK135)+IF(Init!$T136=0,Tier2!AK135,'PNGC T2 Allocation'!AK135)+T2Remarketing!AK135","v":4672.1049999999996},{"$f":"Tier1!AL135+IF(Init!$S136=0,0,SliceResource!AL135)+IF(Init!$T136=0,Tier2!AL135,'PNGC T2 Allocation'!AL135)+T2Remarketing!AL135","v":6996.2969999999996},{"$f":"Tier1!AM135+IF(Init!$S136=0,0,SliceResource!AM135)+IF(Init!$T136=0,Tier2!AM135,'PNGC T2 Allocation'!AM135)+T2Remarketing!AM135","v":5072.7340000000004},{"$f":"Tier1!AN135+IF(Init!$S136=0,0,SliceResource!AN135)+IF(Init!$T136=0,Tier2!AN135,'PNGC T2 Allocation'!AN135)+T2Remarketing!AN135","v":6808.1379999999999},{"$f":"Tier1!AO135+IF(Init!$S136=0,0,SliceResource!AO135)+IF(Init!$T136=0,Tier2!AO135,'PNGC T2 Allocation'!AO135)+T2Remarketing!AO135","v":4920.201},{"$f":"Tier1!AP135+IF(Init!$S136=0,0,SliceResource!AP135)+IF(Init!$T136=0,Tier2!AP135,'PNGC T2 Allocation'!AP135)+T2Remarketing!AP135","v":6842.4369999999999},{"$f":"Tier1!AQ135+IF(Init!$S136=0,0,SliceResource!AQ135)+IF(Init!$T136=0,Tier2!AQ135,'PNGC T2 Allocation'!AQ135)+T2Remarketing!AQ135","v":5430.4830000000002},{"$f":"Tier1!AR135+IF(Init!$S136=0,0,SliceResource!AR135)+IF(Init!$T136=0,Tier2!AR135,'PNGC T2 Allocation'!AR135)+T2Remarketing!AR135","v":7169.9359999999997},{"$f":"Tier1!AS135+IF(Init!$S136=0,0,SliceResource!AS135)+IF(Init!$T136=0,Tier2!AS135,'PNGC T2 Allocation'!AS135)+T2Remarketing!AS135","v":5150.6890000000003},{"$f":"Tier1!AT135+IF(Init!$S136=0,0,SliceResource!AT135)+IF(Init!$T136=0,Tier2!AT135,'PNGC T2 Allocation'!AT135)+T2Remarketing!AT135","v":7526.4920000000002},{"$f":"Tier1!AU135+IF(Init!$S136=0,0,SliceResource!AU135)+IF(Init!$T136=0,Tier2!AU135,'PNGC T2 Allocation'!AU135)+T2Remarketing!AU135","v":5887.1360000000004},{"$f":"Tier1!AV135+IF(Init!$S136=0,0,SliceResource!AV135)+IF(Init!$T136=0,Tier2!AV135,'PNGC T2 Allocation'!AV135)+T2Remarketing!AV135","v":7966.7370000000001},{"$f":"Tier1!AW135+IF(Init!$S136=0,0,SliceResource!AW135)+IF(Init!$T136=0,Tier2!AW135,'PNGC T2 Allocation'!AW135)+T2Remarketing!AW135","v":5721.8379999999997},{"$f":"Tier1!AX135+IF(Init!$S136=0,0,SliceResource!AX135)+IF(Init!$T136=0,Tier2!AX135,'PNGC T2 Allocation'!AX135)+T2Remarketing!AX135","v":7010.607},{"$f":"Tier1!AY135+IF(Init!$S136=0,0,SliceResource!AY135)+IF(Init!$T136=0,Tier2!AY135,'PNGC T2 Allocation'!AY135)+T2Remarketing!AY135","v":5573.9530000000004}]
[null,11680,"Weiser, City of",{"$f":"Tier1!D136+IF(Init!$S137=0,0,SliceResource!D136)+IF(Init!$T137=0,Tier2!D136,'PNGC T2 Allocation'!D136)+T2Remarketing!D136","v":2629.1489999999999},{"$f":"Tier1!E136+IF(Init!$S137=0,0,SliceResource!E136)+IF(Init!$T137=0,Tier2!E136,'PNGC T2 Allocation'!E136)+T2Remarketing!E136","v":1558.51},{"$f":"Tier1!F136+IF(Init!$S137=0,0,SliceResource!F136)+IF(Init!$T137=0,Tier2!F136,'PNGC T2 Allocation'!F136)+T2Remarketing!F136","v":2860.6129999999998},{"$f":"Tier1!G136+IF(Init!$S137=0,0,SliceResource!G136)+IF(Init!$T137=0,Tier2!G136,'PNGC T2 Allocation'!G136)+T2Remarketing!G136","v":1824.431},{"$f":"Tier1!H136+IF(Init!$S137=0,0,SliceResource!H136)+IF(Init!$T137=0,Tier2!H136,'PNGC T2 Allocation'!H136)+T2Remarketing!H136","v":3293.2},{"$f":"Tier1!I136+IF(Init!$S137=0,0,SliceResource!I136)+IF(Init!$T137=0,Tier2!I136,'PNGC T2 Allocation'!I136)+T2Remarketing!I136","v":2296.8850000000002},{"$f":"Tier1!J136+IF(Init!$S137=0,0,SliceResource!J136)+IF(Init!$T137=0,Tier2!J136,'PNGC T2 Allocation'!J136)+T2Remarketing!J136","v":3533.53},{"$f":"Tier1!K136+IF(Init!$S137=0,0,SliceResource!K136)+IF(Init!$T137=0,Tier2!K136,'PNGC T2 Allocation'!K136)+T2Remarketing!K136","v":2263.16},{"$f":"Tier1!L136+IF(Init!$S137=0,0,SliceResource!L136)+IF(Init!$T137=0,Tier2!L136,'PNGC T2 Allocation'!L136)+T2Remarketing!L136","v":3035.8939999999998},{"$f":"Tier1!M136+IF(Init!$S137=0,0,SliceResource!M136)+IF(Init!$T137=0,Tier2!M136,'PNGC T2 Allocation'!M136)+T2Remarketing!M136","v":1803.953},{"$f":"Tier1!N136+IF(Init!$S137=0,0,SliceResource!N136)+IF(Init!$T137=0,Tier2!N136,'PNGC T2 Allocation'!N136)+T2Remarketing!N136","v":2765.085},{"$f":"Tier1!O136+IF(Init!$S137=0,0,SliceResource!O136)+IF(Init!$T137=0,Tier2!O136,'PNGC T2 Allocation'!O136)+T2Remarketing!O136","v":1711.0340000000001},{"$f":"Tier1!P136+IF(Init!$S137=0,0,SliceResource!P136)+IF(Init!$T137=0,Tier2!P136,'PNGC T2 Allocation'!P136)+T2Remarketing!P136","v":2555.5120000000002},{"$f":"Tier1!Q136+IF(Init!$S137=0,0,SliceResource!Q136)+IF(Init!$T137=0,Tier2!Q136,'PNGC T2 Allocation'!Q136)+T2Remarketing!Q136","v":1403.0360000000001},{"$f":"Tier1!R136+IF(Init!$S137=0,0,SliceResource!R136)+IF(Init!$T137=0,Tier2!R136,'PNGC T2 Allocation'!R136)+T2Remarketing!R136","v":2516.0079999999998},{"$f":"Tier1!S136+IF(Init!$S137=0,0,SliceResource!S136)+IF(Init!$T137=0,Tier2!S136,'PNGC T2 Allocation'!S136)+T2Remarketing!S136","v":1433.481},{"$f":"Tier1!T136+IF(Init!$S137=0,0,SliceResource!T136)+IF(Init!$T137=0,Tier2!T136,'PNGC T2 Allocation'!T136)+T2Remarketing!T136","v":2733.078},{"$f":"Tier1!U136+IF(Init!$S137=0,0,SliceResource!U136)+IF(Init!$T137=0,Tier2!U136,'PNGC T2 Allocation'!U136)+T2Remarketing!U136","v":1553.7860000000001},{"$f":"Tier1!V136+IF(Init!$S137=0,0,SliceResource!V136)+IF(Init!$T137=0,Tier2!V136,'PNGC T2 Allocation'!V136)+T2Remarketing!V136","v":3583.6439999999998},{"$f":"Tier1!W136+IF(Init!$S137=0,0,SliceResource!W136)+IF(Init!$T137=0,Tier2!W136,'PNGC T2 Allocation'!W136)+T2Remarketing!W136","v":1961},{"$f":"Tier1!X136+IF(Init!$S137=0,0,SliceResource!X136)+IF(Init!$T137=0,Tier2!X136,'PNGC T2 Allocation'!X136)+T2Remarketing!X136","v":3523.0419999999999},{"$f":"Tier1!Y136+IF(Init!$S137=0,0,SliceResource!Y136)+IF(Init!$T137=0,Tier2!Y136,'PNGC T2 Allocation'!Y136)+T2Remarketing!Y136","v":1746.848},{"$f":"Tier1!Z136+IF(Init!$S137=0,0,SliceResource!Z136)+IF(Init!$T137=0,Tier2!Z136,'PNGC T2 Allocation'!Z136)+T2Remarketing!Z136","v":2432.9490000000001},{"$f":"Tier1!AA136+IF(Init!$S137=0,0,SliceResource!AA136)+IF(Init!$T137=0,Tier2!AA136,'PNGC T2 Allocation'!AA136)+T2Remarketing!AA136","v":1520.1079999999999},{"$f":"Tier1!AB136+IF(Init!$S137=0,0,SliceResource!AB136)+IF(Init!$T137=0,Tier2!AB136,'PNGC T2 Allocation'!AB136)+T2Remarketing!AB136","v":2725.739},{"$f":"Tier1!AC136+IF(Init!$S137=0,0,SliceResource!AC136)+IF(Init!$T137=0,Tier2!AC136,'PNGC T2 Allocation'!AC136)+T2Remarketing!AC136","v":1469.9960000000001},{"$f":"Tier1!AD136+IF(Init!$S137=0,0,SliceResource!AD136)+IF(Init!$T137=0,Tier2!AD136,'PNGC T2 Allocation'!AD136)+T2Remarketing!AD136","v":2866.1559999999999},{"$f":"Tier1!AE136+IF(Init!$S137=0,0,SliceResource!AE136)+IF(Init!$T137=0,Tier2!AE136,'PNGC T2 Allocation'!AE136)+T2Remarketing!AE136","v":1827.9659999999999},{"$f":"Tier1!AF136+IF(Init!$S137=0,0,SliceResource!AF136)+IF(Init!$T137=0,Tier2!AF136,'PNGC T2 Allocation'!AF136)+T2Remarketing!AF136","v":3299.605},{"$f":"Tier1!AG136+IF(Init!$S137=0,0,SliceResource!AG136)+IF(Init!$T137=0,Tier2!AG136,'PNGC T2 Allocation'!AG136)+T2Remarketing!AG136","v":2301.3539999999998},{"$f":"Tier1!AH136+IF(Init!$S137=0,0,SliceResource!AH136)+IF(Init!$T137=0,Tier2!AH136,'PNGC T2 Allocation'!AH136)+T2Remarketing!AH136","v":3540.444},{"$f":"Tier1!AI136+IF(Init!$S137=0,0,SliceResource!AI136)+IF(Init!$T137=0,Tier2!AI136,'PNGC T2 Allocation'!AI136)+T2Remarketing!AI136","v":2267.5880000000002},{"$f":"Tier1!AJ136+IF(Init!$S137=0,0,SliceResource!AJ136)+IF(Init!$T137=0,Tier2!AJ136,'PNGC T2 Allocation'!AJ136)+T2Remarketing!AJ136","v":2918.625},{"$f":"Tier1!AK136+IF(Init!$S137=0,0,SliceResource!AK136)+IF(Init!$T137=0,Tier2!AK136,'PNGC T2 Allocation'!AK136)+T2Remarketing!AK136","v":1759.2809999999999},{"$f":"Tier1!AL136+IF(Init!$S137=0,0,SliceResource!AL136)+IF(Init!$T137=0,Tier2!AL136,'PNGC T2 Allocation'!AL136)+T2Remarketing!AL136","v":2770.4540000000002},{"$f":"Tier1!AM136+IF(Init!$S137=0,0,SliceResource!AM136)+IF(Init!$T137=0,Tier2!AM136,'PNGC T2 Allocation'!AM136)+T2Remarketing!AM136","v":1714.354},{"$f":"Tier1!AN136+IF(Init!$S137=0,0,SliceResource!AN136)+IF(Init!$T137=0,Tier2!AN136,'PNGC T2 Allocation'!AN136)+T2Remarketing!AN136","v":2560.4299999999998},{"$f":"Tier1!AO136+IF(Init!$S137=0,0,SliceResource!AO136)+IF(Init!$T137=0,Tier2!AO136,'PNGC T2 Allocation'!AO136)+T2Remarketing!AO136","v":1405.739},{"$f":"Tier1!AP136+IF(Init!$S137=0,0,SliceResource!AP136)+IF(Init!$T137=0,Tier2!AP136,'PNGC T2 Allocation'!AP136)+T2Remarketing!AP136","v":2520.8429999999998},{"$f":"Tier1!AQ136+IF(Init!$S137=0,0,SliceResource!AQ136)+IF(Init!$T137=0,Tier2!AQ136,'PNGC T2 Allocation'!AQ136)+T2Remarketing!AQ136","v":1436.239},{"$f":"Tier1!AR136+IF(Init!$S137=0,0,SliceResource!AR136)+IF(Init!$T137=0,Tier2!AR136,'PNGC T2 Allocation'!AR136)+T2Remarketing!AR136","v":2738.3519999999999},{"$f":"Tier1!AS136+IF(Init!$S137=0,0,SliceResource!AS136)+IF(Init!$T137=0,Tier2!AS136,'PNGC T2 Allocation'!AS136)+T2Remarketing!AS136","v":1556.7860000000001},{"$f":"Tier1!AT136+IF(Init!$S137=0,0,SliceResource!AT136)+IF(Init!$T137=0,Tier2!AT136,'PNGC T2 Allocation'!AT136)+T2Remarketing!AT136","v":3590.61},{"$f":"Tier1!AU136+IF(Init!$S137=0,0,SliceResource!AU136)+IF(Init!$T137=0,Tier2!AU136,'PNGC T2 Allocation'!AU136)+T2Remarketing!AU136","v":1964.806},{"$f":"Tier1!AV136+IF(Init!$S137=0,0,SliceResource!AV136)+IF(Init!$T137=0,Tier2!AV136,'PNGC T2 Allocation'!AV136)+T2Remarketing!AV136","v":3413.8809999999999},{"$f":"Tier1!AW136+IF(Init!$S137=0,0,SliceResource!AW136)+IF(Init!$T137=0,Tier2!AW136,'PNGC T2 Allocation'!AW136)+T2Remarketing!AW136","v":1866.2819999999999},{"$f":"Tier1!AX136+IF(Init!$S137=0,0,SliceResource!AX136)+IF(Init!$T137=0,Tier2!AX136,'PNGC T2 Allocation'!AX136)+T2Remarketing!AX136","v":2526.8490000000002},{"$f":"Tier1!AY136+IF(Init!$S137=0,0,SliceResource!AY136)+IF(Init!$T137=0,Tier2!AY136,'PNGC T2 Allocation'!AY136)+T2Remarketing!AY136","v":1433.848}]
[null,12026,"Jefferson County PUD #1",{"$f":"Tier1!D137+IF(Init!$S138=0,0,SliceResource!D137)+IF(Init!$T138=0,Tier2!D137,'PNGC T2 Allocation'!D137)+T2Remarketing!D137","v":19273.812999999998},{"$f":"Tier1!E137+IF(Init!$S138=0,0,SliceResource!E137)+IF(Init!$T138=0,Tier2!E137,'PNGC T2 Allocation'!E137)+T2Remarketing!E137","v":12422.335999999999},{"$f":"Tier1!F137+IF(Init!$S138=0,0,SliceResource!F137)+IF(Init!$T138=0,Tier2!F137,'PNGC T2 Allocation'!F137)+T2Remarketing!F137","v":22204.276999999998},{"$f":"Tier1!G137+IF(Init!$S138=0,0,SliceResource!G137)+IF(Init!$T138=0,Tier2!G137,'PNGC T2 Allocation'!G137)+T2Remarketing!G137","v":14762.66},{"$f":"Tier1!H137+IF(Init!$S138=0,0,SliceResource!H137)+IF(Init!$T138=0,Tier2!H137,'PNGC T2 Allocation'!H137)+T2Remarketing!H137","v":26322.223000000002},{"$f":"Tier1!I137+IF(Init!$S138=0,0,SliceResource!I137)+IF(Init!$T138=0,Tier2!I137,'PNGC T2 Allocation'!I137)+T2Remarketing!I137","v":18548.391},{"$f":"Tier1!J137+IF(Init!$S138=0,0,SliceResource!J137)+IF(Init!$T138=0,Tier2!J137,'PNGC T2 Allocation'!J137)+T2Remarketing!J137","v":28134.675999999999},{"$f":"Tier1!K137+IF(Init!$S138=0,0,SliceResource!K137)+IF(Init!$T138=0,Tier2!K137,'PNGC T2 Allocation'!K137)+T2Remarketing!K137","v":18664.605},{"$f":"Tier1!L137+IF(Init!$S138=0,0,SliceResource!L137)+IF(Init!$T138=0,Tier2!L137,'PNGC T2 Allocation'!L137)+T2Remarketing!L137","v":25186.278999999999},{"$f":"Tier1!M137+IF(Init!$S138=0,0,SliceResource!M137)+IF(Init!$T138=0,Tier2!M137,'PNGC T2 Allocation'!M137)+T2Remarketing!M137","v":15825.225},{"$f":"Tier1!N137+IF(Init!$S138=0,0,SliceResource!N137)+IF(Init!$T138=0,Tier2!N137,'PNGC T2 Allocation'!N137)+T2Remarketing!N137","v":23589.553},{"$f":"Tier1!O137+IF(Init!$S138=0,0,SliceResource!O137)+IF(Init!$T138=0,Tier2!O137,'PNGC T2 Allocation'!O137)+T2Remarketing!O137","v":15863.040999999999},{"$f":"Tier1!P137+IF(Init!$S138=0,0,SliceResource!P137)+IF(Init!$T138=0,Tier2!P137,'PNGC T2 Allocation'!P137)+T2Remarketing!P137","v":20366.217000000001},{"$f":"Tier1!Q137+IF(Init!$S138=0,0,SliceResource!Q137)+IF(Init!$T138=0,Tier2!Q137,'PNGC T2 Allocation'!Q137)+T2Remarketing!Q137","v":12738.393},{"$f":"Tier1!R137+IF(Init!$S138=0,0,SliceResource!R137)+IF(Init!$T138=0,Tier2!R137,'PNGC T2 Allocation'!R137)+T2Remarketing!R137","v":16712.599999999999},{"$f":"Tier1!S137+IF(Init!$S138=0,0,SliceResource!S137)+IF(Init!$T138=0,Tier2!S137,'PNGC T2 Allocation'!S137)+T2Remarketing!S137","v":10924.835999999999},{"$f":"Tier1!T137+IF(Init!$S138=0,0,SliceResource!T137)+IF(Init!$T138=0,Tier2!T137,'PNGC T2 Allocation'!T137)+T2Remarketing!T137","v":15393.126},{"$f":"Tier1!U137+IF(Init!$S138=0,0,SliceResource!U137)+IF(Init!$T138=0,Tier2!U137,'PNGC T2 Allocation'!U137)+T2Remarketing!U137","v":9828.8080000000009},{"$f":"Tier1!V137+IF(Init!$S138=0,0,SliceResource!V137)+IF(Init!$T138=0,Tier2!V137,'PNGC T2 Allocation'!V137)+T2Remarketing!V137","v":15488.949000000001},{"$f":"Tier1!W137+IF(Init!$S138=0,0,SliceResource!W137)+IF(Init!$T138=0,Tier2!W137,'PNGC T2 Allocation'!W137)+T2Remarketing!W137","v":9411.1370000000006},{"$f":"Tier1!X137+IF(Init!$S138=0,0,SliceResource!X137)+IF(Init!$T138=0,Tier2!X137,'PNGC T2 Allocation'!X137)+T2Remarketing!X137","v":16026.39},{"$f":"Tier1!Y137+IF(Init!$S138=0,0,SliceResource!Y137)+IF(Init!$T138=0,Tier2!Y137,'PNGC T2 Allocation'!Y137)+T2Remarketing!Y137","v":8894.4330000000009},{"$f":"Tier1!Z137+IF(Init!$S138=0,0,SliceResource!Z137)+IF(Init!$T138=0,Tier2!Z137,'PNGC T2 Allocation'!Z137)+T2Remarketing!Z137","v":15040.258},{"$f":"Tier1!AA137+IF(Init!$S138=0,0,SliceResource!AA137)+IF(Init!$T138=0,Tier2!AA137,'PNGC T2 Allocation'!AA137)+T2Remarketing!AA137","v":10468.986000000001},{"$f":"Tier1!AB137+IF(Init!$S138=0,0,SliceResource!AB137)+IF(Init!$T138=0,Tier2!AB137,'PNGC T2 Allocation'!AB137)+T2Remarketing!AB137","v":20072.736000000001},{"$f":"Tier1!AC137+IF(Init!$S138=0,0,SliceResource!AC137)+IF(Init!$T138=0,Tier2!AC137,'PNGC T2 Allocation'!AC137)+T2Remarketing!AC137","v":11855.404},{"$f":"Tier1!AD137+IF(Init!$S138=0,0,SliceResource!AD137)+IF(Init!$T138=0,Tier2!AD137,'PNGC T2 Allocation'!AD137)+T2Remarketing!AD137","v":22325.537},{"$f":"Tier1!AE137+IF(Init!$S138=0,0,SliceResource!AE137)+IF(Init!$T138=0,Tier2!AE137,'PNGC T2 Allocation'!AE137)+T2Remarketing!AE137","v":14843.282999999999},{"$f":"Tier1!AF137+IF(Init!$S138=0,0,SliceResource!AF137)+IF(Init!$T138=0,Tier2!AF137,'PNGC T2 Allocation'!AF137)+T2Remarketing!AF137","v":26345.044999999998},{"$f":"Tier1!AG137+IF(Init!$S138=0,0,SliceResource!AG137)+IF(Init!$T138=0,Tier2!AG137,'PNGC T2 Allocation'!AG137)+T2Remarketing!AG137","v":18564.471000000001},{"$f":"Tier1!AH137+IF(Init!$S138=0,0,SliceResource!AH137)+IF(Init!$T138=0,Tier2!AH137,'PNGC T2 Allocation'!AH137)+T2Remarketing!AH137","v":28179.525000000001},{"$f":"Tier1!AI137+IF(Init!$S138=0,0,SliceResource!AI137)+IF(Init!$T138=0,Tier2!AI137,'PNGC T2 Allocation'!AI137)+T2Remarketing!AI137","v":18694.357},{"$f":"Tier1!AJ137+IF(Init!$S138=0,0,SliceResource!AJ137)+IF(Init!$T138=0,Tier2!AJ137,'PNGC T2 Allocation'!AJ137)+T2Remarketing!AJ137","v":24919.592000000001},{"$f":"Tier1!AK137+IF(Init!$S138=0,0,SliceResource!AK137)+IF(Init!$T138=0,Tier2!AK137,'PNGC T2 Allocation'!AK137)+T2Remarketing!AK137","v":15866.623},{"$f":"Tier1!AL137+IF(Init!$S138=0,0,SliceResource!AL137)+IF(Init!$T138=0,Tier2!AL137,'PNGC T2 Allocation'!AL137)+T2Remarketing!AL137","v":23701.32},{"$f":"Tier1!AM137+IF(Init!$S138=0,0,SliceResource!AM137)+IF(Init!$T138=0,Tier2!AM137,'PNGC T2 Allocation'!AM137)+T2Remarketing!AM137","v":15938.203},{"$f":"Tier1!AN137+IF(Init!$S138=0,0,SliceResource!AN137)+IF(Init!$T138=0,Tier2!AN137,'PNGC T2 Allocation'!AN137)+T2Remarketing!AN137","v":20484.407999999999},{"$f":"Tier1!AO137+IF(Init!$S138=0,0,SliceResource!AO137)+IF(Init!$T138=0,Tier2!AO137,'PNGC T2 Allocation'!AO137)+T2Remarketing!AO137","v":12812.317999999999},{"$f":"Tier1!AP137+IF(Init!$S138=0,0,SliceResource!AP137)+IF(Init!$T138=0,Tier2!AP137,'PNGC T2 Allocation'!AP137)+T2Remarketing!AP137","v":16854.557000000001},{"$f":"Tier1!AQ137+IF(Init!$S138=0,0,SliceResource!AQ137)+IF(Init!$T138=0,Tier2!AQ137,'PNGC T2 Allocation'!AQ137)+T2Remarketing!AQ137","v":11017.633},{"$f":"Tier1!AR137+IF(Init!$S138=0,0,SliceResource!AR137)+IF(Init!$T138=0,Tier2!AR137,'PNGC T2 Allocation'!AR137)+T2Remarketing!AR137","v":15534.710999999999},{"$f":"Tier1!AS137+IF(Init!$S138=0,0,SliceResource!AS137)+IF(Init!$T138=0,Tier2!AS137,'PNGC T2 Allocation'!AS137)+T2Remarketing!AS137","v":9919.2109999999993},{"$f":"Tier1!AT137+IF(Init!$S138=0,0,SliceResource!AT137)+IF(Init!$T138=0,Tier2!AT137,'PNGC T2 Allocation'!AT137)+T2Remarketing!AT137","v":15630.303},{"$f":"Tier1!AU137+IF(Init!$S138=0,0,SliceResource!AU137)+IF(Init!$T138=0,Tier2!AU137,'PNGC T2 Allocation'!AU137)+T2Remarketing!AU137","v":9497.0229999999992},{"$f":"Tier1!AV137+IF(Init!$S138=0,0,SliceResource!AV137)+IF(Init!$T138=0,Tier2!AV137,'PNGC T2 Allocation'!AV137)+T2Remarketing!AV137","v":15653.162},{"$f":"Tier1!AW137+IF(Init!$S138=0,0,SliceResource!AW137)+IF(Init!$T138=0,Tier2!AW137,'PNGC T2 Allocation'!AW137)+T2Remarketing!AW137","v":9492.9590000000007},{"$f":"Tier1!AX137+IF(Init!$S138=0,0,SliceResource!AX137)+IF(Init!$T138=0,Tier2!AX137,'PNGC T2 Allocation'!AX137)+T2Remarketing!AX137","v":15721.9},{"$f":"Tier1!AY137+IF(Init!$S138=0,0,SliceResource!AY137)+IF(Init!$T138=0,Tier2!AY137,'PNGC T2 Allocation'!AY137)+T2Remarketing!AY137","v":10014.103999999999}]
[null,10298,"PNGC Aggregate",{"$f":"Tier1!D138+IF(Init!$S139=0,0,SliceResource!D138)+IF(Init!$T139=0,Tier2!D138,'PNGC T2 Allocation'!D138)+T2Remarketing!D138","v":179056.45300000004},{"$f":"Tier1!E138+IF(Init!$S139=0,0,SliceResource!E138)+IF(Init!$T139=0,Tier2!E138,'PNGC T2 Allocation'!E138)+T2Remarketing!E138","v":109445.75},{"$f":"Tier1!F138+IF(Init!$S139=0,0,SliceResource!F138)+IF(Init!$T139=0,Tier2!F138,'PNGC T2 Allocation'!F138)+T2Remarketing!F138","v":203572.95300000001},{"$f":"Tier1!G138+IF(Init!$S139=0,0,SliceResource!G138)+IF(Init!$T139=0,Tier2!G138,'PNGC T2 Allocation'!G138)+T2Remarketing!G138","v":137300.92199999999},{"$f":"Tier1!H138+IF(Init!$S139=0,0,SliceResource!H138)+IF(Init!$T139=0,Tier2!H138,'PNGC T2 Allocation'!H138)+T2Remarketing!H138","v":253860.32800000001},{"$f":"Tier1!I138+IF(Init!$S139=0,0,SliceResource!I138)+IF(Init!$T139=0,Tier2!I138,'PNGC T2 Allocation'!I138)+T2Remarketing!I138","v":177998.15599999999},{"$f":"Tier1!J138+IF(Init!$S139=0,0,SliceResource!J138)+IF(Init!$T139=0,Tier2!J138,'PNGC T2 Allocation'!J138)+T2Remarketing!J138","v":252384.609},{"$f":"Tier1!K138+IF(Init!$S139=0,0,SliceResource!K138)+IF(Init!$T139=0,Tier2!K138,'PNGC T2 Allocation'!K138)+T2Remarketing!K138","v":171466.21899999998},{"$f":"Tier1!L138+IF(Init!$S139=0,0,SliceResource!L138)+IF(Init!$T139=0,Tier2!L138,'PNGC T2 Allocation'!L138)+T2Remarketing!L138","v":222290.625},{"$f":"Tier1!M138+IF(Init!$S139=0,0,SliceResource!M138)+IF(Init!$T139=0,Tier2!M138,'PNGC T2 Allocation'!M138)+T2Remarketing!M138","v":141984.68799999999},{"$f":"Tier1!N138+IF(Init!$S139=0,0,SliceResource!N138)+IF(Init!$T139=0,Tier2!N138,'PNGC T2 Allocation'!N138)+T2Remarketing!N138","v":206486.766},{"$f":"Tier1!O138+IF(Init!$S139=0,0,SliceResource!O138)+IF(Init!$T139=0,Tier2!O138,'PNGC T2 Allocation'!O138)+T2Remarketing!O138","v":134167.18799999999},{"$f":"Tier1!P138+IF(Init!$S139=0,0,SliceResource!P138)+IF(Init!$T139=0,Tier2!P138,'PNGC T2 Allocation'!P138)+T2Remarketing!P138","v":186427.375},{"$f":"Tier1!Q138+IF(Init!$S139=0,0,SliceResource!Q138)+IF(Init!$T139=0,Tier2!Q138,'PNGC T2 Allocation'!Q138)+T2Remarketing!Q138","v":114680},{"$f":"Tier1!R138+IF(Init!$S139=0,0,SliceResource!R138)+IF(Init!$T139=0,Tier2!R138,'PNGC T2 Allocation'!R138)+T2Remarketing!R138","v":176016.375},{"$f":"Tier1!S138+IF(Init!$S139=0,0,SliceResource!S138)+IF(Init!$T139=0,Tier2!S138,'PNGC T2 Allocation'!S138)+T2Remarketing!S138","v":116922.93},{"$f":"Tier1!T138+IF(Init!$S139=0,0,SliceResource!T138)+IF(Init!$T139=0,Tier2!T138,'PNGC T2 Allocation'!T138)+T2Remarketing!T138","v":189159.17199999999},{"$f":"Tier1!U138+IF(Init!$S139=0,0,SliceResource!U138)+IF(Init!$T139=0,Tier2!U138,'PNGC T2 Allocation'!U138)+T2Remarketing!U138","v":117730.30499999999},{"$f":"Tier1!V138+IF(Init!$S139=0,0,SliceResource!V138)+IF(Init!$T139=0,Tier2!V138,'PNGC T2 Allocation'!V138)+T2Remarketing!V138","v":208224.15600000002},{"$f":"Tier1!W138+IF(Init!$S139=0,0,SliceResource!W138)+IF(Init!$T139=0,Tier2!W138,'PNGC T2 Allocation'!W138)+T2Remarketing!W138","v":135441.984},{"$f":"Tier1!X138+IF(Init!$S139=0,0,SliceResource!X138)+IF(Init!$T139=0,Tier2!X138,'PNGC T2 Allocation'!X138)+T2Remarketing!X138","v":205584.875},{"$f":"Tier1!Y138+IF(Init!$S139=0,0,SliceResource!Y138)+IF(Init!$T139=0,Tier2!Y138,'PNGC T2 Allocation'!Y138)+T2Remarketing!Y138","v":119366.883},{"$f":"Tier1!Z138+IF(Init!$S139=0,0,SliceResource!Z138)+IF(Init!$T139=0,Tier2!Z138,'PNGC T2 Allocation'!Z138)+T2Remarketing!Z138","v":169837.375},{"$f":"Tier1!AA138+IF(Init!$S139=0,0,SliceResource!AA138)+IF(Init!$T139=0,Tier2!AA138,'PNGC T2 Allocation'!AA138)+T2Remarketing!AA138","v":114718.969},{"$f":"Tier1!AB138+IF(Init!$S139=0,0,SliceResource!AB138)+IF(Init!$T139=0,Tier2!AB138,'PNGC T2 Allocation'!AB138)+T2Remarketing!AB138","v":183541.28099999999},{"$f":"Tier1!AC138+IF(Init!$S139=0,0,SliceResource!AC138)+IF(Init!$T139=0,Tier2!AC138,'PNGC T2 Allocation'!AC138)+T2Remarketing!AC138","v":107588.375},{"$f":"Tier1!AD138+IF(Init!$S139=0,0,SliceResource!AD138)+IF(Init!$T139=0,Tier2!AD138,'PNGC T2 Allocation'!AD138)+T2Remarketing!AD138","v":205174.78099999999},{"$f":"Tier1!AE138+IF(Init!$S139=0,0,SliceResource!AE138)+IF(Init!$T139=0,Tier2!AE138,'PNGC T2 Allocation'!AE138)+T2Remarketing!AE138","v":138405.28099999999},{"$f":"Tier1!AF138+IF(Init!$S139=0,0,SliceResource!AF138)+IF(Init!$T139=0,Tier2!AF138,'PNGC T2 Allocation'!AF138)+T2Remarketing!AF138","v":255563.70300000001},{"$f":"Tier1!AG138+IF(Init!$S139=0,0,SliceResource!AG138)+IF(Init!$T139=0,Tier2!AG138,'PNGC T2 Allocation'!AG138)+T2Remarketing!AG138","v":179188.641},{"$f":"Tier1!AH138+IF(Init!$S139=0,0,SliceResource!AH138)+IF(Init!$T139=0,Tier2!AH138,'PNGC T2 Allocation'!AH138)+T2Remarketing!AH138","v":254095.234},{"$f":"Tier1!AI138+IF(Init!$S139=0,0,SliceResource!AI138)+IF(Init!$T139=0,Tier2!AI138,'PNGC T2 Allocation'!AI138)+T2Remarketing!AI138","v":172655.65599999999},{"$f":"Tier1!AJ138+IF(Init!$S139=0,0,SliceResource!AJ138)+IF(Init!$T139=0,Tier2!AJ138,'PNGC T2 Allocation'!AJ138)+T2Remarketing!AJ138","v":217577.65599999999},{"$f":"Tier1!AK138+IF(Init!$S139=0,0,SliceResource!AK138)+IF(Init!$T139=0,Tier2!AK138,'PNGC T2 Allocation'!AK138)+T2Remarketing!AK138","v":139838.93799999999},{"$f":"Tier1!AL138+IF(Init!$S139=0,0,SliceResource!AL138)+IF(Init!$T139=0,Tier2!AL138,'PNGC T2 Allocation'!AL138)+T2Remarketing!AL138","v":208133.75},{"$f":"Tier1!AM138+IF(Init!$S139=0,0,SliceResource!AM138)+IF(Init!$T139=0,Tier2!AM138,'PNGC T2 Allocation'!AM138)+T2Remarketing!AM138","v":135236.18799999999},{"$f":"Tier1!AN138+IF(Init!$S139=0,0,SliceResource!AN138)+IF(Init!$T139=0,Tier2!AN138,'PNGC T2 Allocation'!AN138)+T2Remarketing!AN138","v":188046.04699999999},{"$f":"Tier1!AO138+IF(Init!$S139=0,0,SliceResource!AO138)+IF(Init!$T139=0,Tier2!AO138,'PNGC T2 Allocation'!AO138)+T2Remarketing!AO138","v":115697.414},{"$f":"Tier1!AP138+IF(Init!$S139=0,0,SliceResource!AP138)+IF(Init!$T139=0,Tier2!AP138,'PNGC T2 Allocation'!AP138)+T2Remarketing!AP138","v":177554.03099999999},{"$f":"Tier1!AQ138+IF(Init!$S139=0,0,SliceResource!AQ138)+IF(Init!$T139=0,Tier2!AQ138,'PNGC T2 Allocation'!AQ138)+T2Remarketing!AQ138","v":117963.29700000001},{"$f":"Tier1!AR138+IF(Init!$S139=0,0,SliceResource!AR138)+IF(Init!$T139=0,Tier2!AR138,'PNGC T2 Allocation'!AR138)+T2Remarketing!AR138","v":190753.20300000001},{"$f":"Tier1!AS138+IF(Init!$S139=0,0,SliceResource!AS138)+IF(Init!$T139=0,Tier2!AS138,'PNGC T2 Allocation'!AS138)+T2Remarketing!AS138","v":118700.43},{"$f":"Tier1!AT138+IF(Init!$S139=0,0,SliceResource!AT138)+IF(Init!$T139=0,Tier2!AT138,'PNGC T2 Allocation'!AT138)+T2Remarketing!AT138","v":209820.266},{"$f":"Tier1!AU138+IF(Init!$S139=0,0,SliceResource!AU138)+IF(Init!$T139=0,Tier2!AU138,'PNGC T2 Allocation'!AU138)+T2Remarketing!AU138","v":136477.29699999999},{"$f":"Tier1!AV138+IF(Init!$S139=0,0,SliceResource!AV138)+IF(Init!$T139=0,Tier2!AV138,'PNGC T2 Allocation'!AV138)+T2Remarketing!AV138","v":204691.375},{"$f":"Tier1!AW138+IF(Init!$S139=0,0,SliceResource!AW138)+IF(Init!$T139=0,Tier2!AW138,'PNGC T2 Allocation'!AW138)+T2Remarketing!AW138","v":122889.125},{"$f":"Tier1!AX138+IF(Init!$S139=0,0,SliceResource!AX138)+IF(Init!$T139=0,Tier2!AX138,'PNGC T2 Allocation'!AX138)+T2Remarketing!AX138","v":173862.484},{"$f":"Tier1!AY138+IF(Init!$S139=0,0,SliceResource!AY138)+IF(Init!$T139=0,Tier2!AY138,'PNGC T2 Allocation'!AY138)+T2Remarketing!AY138","v":113259.211}]